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

₹7.19 ($0.07)

-0.01 (-0.14%)

NSE · Communication Services · Broadcasting · Tech Score Sell · Power 36 · ₹4.7B mcap · 395M float · 0.694% daily turnover

Analysis Technicals Weather Peers

Revenue

$7.6B +22.1% ▲

5Y CAGR: +3.2%

Gross Profit

$2.4B -7.3% ▼

5Y CAGR: -15.4%

Operating Income

$13M +101.0% ▲

5Y CAGR: -60.5%

Net Income

$19M +101.6% ▲

5Y CAGR: -52.1%

EPS (Diluted)

$0.03 +101.6% ▲

5Y CAGR: -54.2%

EBITDA

$1.2B +738.9% ▲

5Y CAGR: -11.0%

View Full Income Statement

Line Item	FY2022	FY2023	FY2024	FY2025	FY2026
Revenue	$8.7B	$7.2B	$6.4B	$6.2B	$7.6B
YoY Growth	+33.6%	-16.9%	-11.4%	-2.6%	+22.1%
Cost of Revenue	$1.3B	$5.0B	$1.5B	$3.6B	$5.2B
Gross Profit	$7.4B	$2.2B	$4.9B	$2.6B	$2.4B
Gross Margin	85.1%	30.2%	76.1%	42.2%	32.0%
R&D Expenses	$0	$0	$0	$0	$0
SG&A Expenses	$1.3B	$1.5B	$1.6B	$477M	$2.4B
Operating Expenses	$5.6B	$2.6B	$5.8B	$2.6B	$2.4B
Operating Income	$1.8B	-$412M	-$928M	-$1.3B	$13M
Operating Margin	20.8%	-5.7%	-14.5%	-20.7%	0.2%
Interest Expense	$378M	$297M	$239M	$304M	$195M
Income Before Tax	-$727M	-$728M	-$1.3B	-$1.6B	-$58M
Tax Expense	$450M	-$40M	-$283M	-$405M	-$77M
Net Income	-$1.2B	-$688M	-$984M	-$1.2B	$19M
Net Margin	-13.6%	-9.5%	-15.4%	-19.2%	0.3%
EPS (Diluted)	$-2.07	$-1.10	$-1.57	$-1.91	$0.03
EBITDA	$464M	$481M	-$197M	-$185M	$1.2B
Shares Outstanding	567M	625M	627M	625M	633M

Line Item	FY2025 Q1	FY2025 Q2	FY2025 Q3	FY2025 Q4	FY2026 Q1	FY2026 Q2	FY2026 Q3	FY2026 Q4
Revenue	$1.8B	$1.3B	$1.6B	$1.6B	$1.8B	$1.8B	$2.4B	$1.6B
Cost of Revenue	$1.2B	$1.2B	$355M	$1.2B	$338M	$351M	$1.2B	$1.4B
Gross Profit	$579M	$123M	$1.2B	$324M	$1.5B	$1.4B	$1.2B	$170M
Gross Margin	32.9%	9.4%	77.7%	20.8%	81.4%	80.3%	49.2%	10.7%
R&D Expenses	$0	$0	$0	$0	$0	$0	$0	$0
SG&A Expenses	$653M	$0	$0	$477M	$627M	$623M	$658M	$511M
Operating Expenses	$653M	$739M	$1.5B	$687M	$1.6B	$1.5B	$658M	$511M
Operating Income	-$75M	-$616M	-$234M	-$363M	-$74M	-$97M	$526M	-$342M
Operating Margin	-4.2%	-47.1%	-14.7%	-23.3%	-4.1%	-5.4%	21.9%	-21.7%
Interest Expense	$79M	$74M	$78M	$73M	$48M	$49M	$47M	$51M
Income Before Tax	-$140M	-$665M	-$299M	-$495M	-$114M	-$133M	$489M	-$299M
Tax Expense	-$36M	-$167M	-$75M	-$128M	-$26M	$22M	-$39M	-$34M
Net Income	-$104M	-$499M	-$224M	-$368M	-$88M	-$155M	$528M	-$265M
Net Margin	-5.9%	-38.1%	-14.1%	-23.6%	-4.8%	-8.7%	22.0%	-16.8%
EPS (Diluted)	$-0.17	$-0.79	$-0.36	$-0.59	$-0.14	$-0.25	$0.84	$-0.42
EBITDA	$242M	-$290M	$78M	-$134M	$205M	$183M	$782M	$400K
Shares Outstanding	611M	631M	623M	623M	629M	621M	625M	632M

ZEEMEDIA.NS NSE