₹57.40 ($0.60)

-1.82 (-3.07%)

NSE · Communication Services · Advertising Agencies · Tech Score Sell · Power 42 · ₹636.1M mcap · 3M float · 0.064% daily turnover

Analysis Technicals Weather Peers

Revenue

$746M +8.3% ▲

5Y CAGR: +49.3%

Gross Profit

$746M +20.9% ▲

5Y CAGR: +49.3%

Operating Income

$54M -20.9% ▼

5Y CAGR: +30.5%

Net Income

$40M -21.9% ▼

5Y CAGR: +32.8%

EPS (Diluted)

$3.66 -21.6% ▼

5Y CAGR: +30.7%

EBITDA

$65M -18.4% ▼

5Y CAGR: +25.4%

View Full Income Statement

Line Item	FY2022	FY2023	FY2024	FY2025	FY2026
Revenue	$266M	$367M	$332M	$689M	$746M
YoY Growth	+164.7%	+37.9%	-9.4%	+107.1%	+8.3%
Cost of Revenue	-$35K	-$980K	$279M	$72M	$692M
Gross Profit	$266M	$368M	$332M	$617M	$746M
Gross Margin	100.0%	100.3%	100.0%	89.6%	100.0%
R&D Expenses	$0	$0	$0	$0	$0
SG&A Expenses	$17M	$41M	$46M	$549M	$114M
Operating Expenses	$239M	$337M	$16M	$549M	$680M
Operating Income	$27M	$30M	$38M	$68M	$54M
Operating Margin	10.3%	8.2%	11.4%	9.9%	7.2%
Interest Expense	$1M	$559K	$530K	$2M	$4M
Income Before Tax	$29M	$36M	$45M	$70M	$56M
Tax Expense	$8M	$11M	$12M	$18M	$15M
Net Income	$21M	$25M	$32M	$52M	$40M
Net Margin	7.9%	6.7%	9.8%	7.5%	5.4%
EPS (Diluted)	$2.07	$2.42	$2.93	$4.67	$3.66
EBITDA	$36M	$42M	$50M	$79M	$65M
Shares Outstanding	10M	10M	11M	11M	11M

Line Item	FY2025 Q1	FY2025 Q2	FY2025 Q3	FY2025 Q4	FY2026 Q1	FY2026 Q2	FY2026 Q3	FY2026 Q4
Revenue	$39M	$39M	$361M	$249M	$169M	$56M	$241M	$279M
Cost of Revenue	$36M	$6M	$24M	$6M	$154M	$51M	$218M	$269M
Gross Profit	$3M	$33M	$337M	$249M	$169M	$56M	$241M	$279M
Gross Margin	7.8%	83.9%	93.4%	100.0%	100.0%	100.0%	100.0%	100.0%
R&D Expenses	$0	$0	$0	$0	$0	$0	$0	$0
SG&A Expenses	$39M	$0	$0	$9M	$10M	$0	$0	$0
Operating Expenses	$36M	$28M	$293M	$233M	$154M	$51M	$218M	$269M
Operating Income	$3M	$5M	$44M	$16M	$15M	$5M	$23M	$11M
Operating Margin	7.8%	11.8%	12.2%	6.4%	9.1%	8.9%	9.4%	3.8%
Interest Expense	$369K	$352K	$710K	$375K	$307K	$1M	$1M	$910K
Income Before Tax	$4M	$4M	$44M	$19M	$16M	$5M	$23M	$11M
Tax Expense	$1M	$1M	$11M	$5M	$4M	$2M	$5M	$4M
Net Income	$3M	$3M	$33M	$14M	$13M	$4M	$18M	$6M
Net Margin	6.7%	7.9%	9.0%	5.5%	7.4%	6.7%	7.4%	2.3%
EPS (Diluted)	$0.23	$0.28	$2.93	$1.23	$1.13	$0.34	$1.60	$0.60
EBITDA	$6M	$7M	$46M	$21M	$19M	$9M	$26M	$15M
Shares Outstanding	11M	11M	11M	11M	11M	11M	11M	11M

TOUCHWOOD.NS NSE