Also trades as: NDTV.BO (BSE) · $vol 0M

₹67.38 ($0.70)

-0.70 (-1.03%)

NSE · Communication Services · Broadcasting · Tech Score Strong Sell · Power 36 · ₹5.1B mcap · 22M float · 1.86% daily turnover

Analysis Technicals Weather Peers

Revenue

$5.3B +13.6% ▲

5Y CAGR: +8.1%

Gross Profit

$563M -45.4% ▼

5Y CAGR: -20.0%

Operating Income

-$3.0B -65.7% ▼

Net Income

-$3.2B -49.3% ▼

EPS (Diluted)

$-36.86 -38.5% ▼

EBITDA

-$2.6B -45.5% ▼

View Full Income Statement

Line Item	FY2022	FY2023	FY2024	FY2025	FY2026
Revenue	$4.0B	$3.9B	$3.7B	$4.7B	$5.3B
YoY Growth	+10.8%	-2.7%	-4.1%	+25.7%	+13.6%
Cost of Revenue	$832M	$1.0B	$1.2B	$3.6B	$4.7B
Gross Profit	$3.1B	$2.8B	$2.5B	$1.0B	$563M
Gross Margin	79.0%	73.0%	66.6%	22.2%	10.7%
R&D Expenses	$0	$0	$0	$0	$0
SG&A Expenses	$613M	$584M	$1.0B	$2.8B	$2.7B
Operating Expenses	$2.1B	$864M	$2.8B	$2.8B	$3.5B
Operating Income	$843M	$424M	-$356M	-$1.8B	-$3.0B
Operating Margin	21.3%	11.0%	-9.6%	-38.4%	-56.1%
Interest Expense	$102M	$29M	$46M	$204M	$308M
Income Before Tax	$961M	$632M	-$201M	-$2.2B	-$3.2B
Tax Expense	$114M	$103M	$13M	$10M	$25M
Net Income	$798M	$487M	-$202M	-$2.2B	-$3.2B
Net Margin	20.1%	12.6%	-5.5%	-46.5%	-61.1%
EPS (Diluted)	$9.83	$6.00	$-2.49	$-26.62	$-36.86
EBITDA	$1.2B	$823M	-$62M	-$1.8B	-$2.6B
Shares Outstanding	81M	81M	81M	81M	88M

Line Item	FY2025 Q1	FY2025 Q2	FY2025 Q3	FY2025 Q4	FY2026 Q1	FY2026 Q2	FY2026 Q3	FY2026 Q4
Revenue	$939M	$1.1B	$1.3B	$1.3B	$1.1B	$1.2B	$1.5B	$1.5B
Cost of Revenue	$830M	$933M	$549M	$963M	$434M	$1.1B	$1.3B	$1.4B
Gross Profit	$109M	$180M	$779M	$308M	$642M	$153M	$221M	$83M
Gross Margin	11.6%	16.2%	58.7%	24.2%	59.7%	12.5%	14.7%	5.6%
R&D Expenses	$0	$0	$0	$0	$0	$0	$0	$0
SG&A Expenses	$587M	$448M	$764M	$793M	$572M	$810M	$925M	$214M
Operating Expenses	$587M	$674M	$1.3B	$284M	$1.3B	$810M	$925M	$1.0B
Operating Income	-$478M	-$494M	-$494M	-$321M	-$660M	-$657M	-$704M	-$940M
Operating Margin	-50.9%	-44.4%	-37.2%	-25.3%	-61.3%	-53.7%	-46.8%	-63.5%
Interest Expense	$31M	$41M	$56M	$77M	$90M	$99M	$62M	$57M
Income Before Tax	-$470M	-$527M	-$539M	-$635M	-$700M	-$727M	-$801M	-$979M
Tax Expense	$900K	$8M	$16M	-$15M	$3M	$13M	$1M	$7M
Net Income	-$468M	-$528M	-$557M	-$609M	-$704M	-$741M	-$802M	-$978M
Net Margin	-49.8%	-47.4%	-42.0%	-47.9%	-65.4%	-60.6%	-53.4%	-66.1%
EPS (Diluted)	$-5.76	$-6.51	$-6.86	$-7.51	$-8.67	$-11.49	$-10.13	$-11.18
EBITDA	-$416M	-$425M	-$403M	-$505M	-$526M	-$542M	-$649M	-$846M
Shares Outstanding	81M	81M	81M	81M	81M	64M	79M	88M

NDTV.NS NSE