Zee Media Corporation Ltd
NSE:ZEEMEDIA

Watchlist Manager
Zee Media Corporation Ltd Logo
Zee Media Corporation Ltd
NSE:ZEEMEDIA
Watchlist
Price: 18.67 INR -0.32%
Market Cap: 11.7B INR
Have any thoughts about
Zee Media Corporation Ltd?
Write Note

Income Statement

Earnings Waterfall
Zee Media Corporation Ltd

Revenue
6.5B INR
Cost of Revenue
-1.4B INR
Gross Profit
5.1B INR
Operating Expenses
-6.3B INR
Operating Income
-1.2B INR
Other Expenses
197.7m INR
Net Income
-1B INR

Income Statement
Zee Media Corporation Ltd

Rotate your device to view
Income Statement
Currency: INR
Sep-2014 Dec-2014 Mar-2015 Jun-2015 Sep-2015 Dec-2015 Mar-2016 Jun-2016 Sep-2016 Dec-2016 Mar-2017 Jun-2017 Sep-2017 Dec-2017 Mar-2018 Jun-2018 Sep-2018 Dec-2018 Mar-2019 Jun-2019 Sep-2019 Dec-2019 Mar-2020 Jun-2020 Sep-2020 Dec-2020 Mar-2021 Jun-2021 Sep-2021 Dec-2021 Mar-2022 Jun-2022 Sep-2022 Dec-2022 Mar-2023 Jun-2023 Sep-2023 Dec-2023 Mar-2024 Jun-2024 Sep-2024
Revenue
Revenue
4 391
N/A
4 872
+11%
5 443
+12%
5 462
+0%
5 421
-1%
5 467
+1%
5 430
-1%
5 120
-6%
4 855
-5%
4 510
-7%
4 498
0%
4 600
+2%
4 839
+5%
5 323
+10%
5 735
+8%
6 137
+7%
6 579
+7%
6 938
+5%
6 869
-1%
7 329
+7%
7 013
-4%
6 630
-5%
6 318
-5%
5 632
-11%
5 758
+2%
6 043
+5%
6 491
+7%
6 871
+6%
7 436
+8%
8 021
+8%
8 669
+8%
9 036
+4%
8 923
-1%
8 207
-8%
7 206
-12%
6 541
-9%
6 109
-7%
6 070
-1%
6 383
+5%
6 738
+6%
6 530
-3%
Gross Profit
Cost of Revenue
(1 185)
(1 374)
(1 579)
(1 479)
(1 416)
(1 392)
(1 329)
(1 169)
(1 016)
(896)
(784)
(825)
(835)
(860)
(915)
(971)
(1 022)
(1 083)
(1 138)
(1 244)
(1 225)
(1 171)
(1 095)
(927)
(908)
(872)
(866)
(901)
(981)
(1 127)
(1 294)
(1 427)
(1 491)
(1 497)
(1 421)
(1 425)
(1 456)
(1 530)
(1 525)
(1 489)
(1 430)
Gross Profit
3 206
N/A
3 499
+9%
3 864
+10%
3 982
+3%
4 005
+1%
4 075
+2%
4 101
+1%
3 951
-4%
3 839
-3%
3 614
-6%
3 715
+3%
3 774
+2%
4 004
+6%
4 463
+11%
4 820
+8%
5 166
+7%
5 557
+8%
5 855
+5%
5 732
-2%
6 085
+6%
5 787
-5%
5 459
-6%
5 222
-4%
4 705
-10%
4 850
+3%
5 171
+7%
5 624
+9%
5 970
+6%
6 455
+8%
6 894
+7%
7 374
+7%
7 610
+3%
7 432
-2%
6 710
-10%
5 785
-14%
5 116
-12%
4 653
-9%
4 540
-2%
4 857
+7%
5 250
+8%
5 099
-3%
Operating Income
Operating Expenses
(3 378)
(3 727)
(3 959)
(3 974)
(3 985)
(4 002)
(3 751)
(3 505)
(3 183)
(2 918)
(2 988)
(3 035)
(3 241)
(3 496)
(3 897)
(4 182)
(4 468)
(4 669)
(4 534)
(4 702)
(4 553)
(4 379)
(4 270)
(3 991)
(3 990)
(4 107)
(4 240)
(4 566)
(4 915)
(5 182)
(5 591)
(5 988)
(6 244)
(7 056)
(6 026)
(5 936)
(5 853)
(6 006)
(5 811)
(6 256)
(6 324)
Selling, General & Administrative
(1 526)
(1 711)
(3 441)
(2 399)
(2 462)
(2 488)
(3 271)
(2 099)
(1 831)
(1 643)
(2 698)
(1 703)
(1 808)
(1 864)
(3 462)
(2 053)
(2 190)
(2 301)
(3 949)
(2 429)
(2 314)
(2 166)
(3 365)
(1 965)
(2 059)
(2 210)
(3 404)
(2 479)
(2 656)
(2 886)
(4 710)
(3 202)
(3 285)
(3 295)
(5 068)
(3 344)
(3 406)
(3 529)
(4 917)
(3 244)
(2 898)
Depreciation & Amortization
(341)
(422)
(505)
(506)
(506)
(500)
(466)
(408)
(344)
(301)
(275)
(291)
(315)
(360)
(410)
(452)
(488)
(511)
(554)
(654)
(763)
(847)
(880)
(861)
(829)
(800)
(808)
(818)
(821)
(840)
(849)
(860)
(875)
(896)
(917)
(881)
(854)
(813)
(849)
(959)
(1 065)
Other Operating Expenses
(1 511)
(1 594)
(13)
(1 069)
(1 018)
(1 014)
(14)
(999)
(1 007)
(974)
(15)
(1 041)
(1 118)
(1 271)
(26)
(1 677)
(1 790)
(1 856)
(31)
(1 620)
(1 476)
(1 366)
(26)
(1 165)
(1 103)
(1 098)
(28)
(1 269)
(1 438)
(1 456)
(33)
(1 926)
(2 084)
(2 866)
(41)
(1 712)
(1 593)
(1 664)
(44)
(2 053)
(2 360)
Operating Income
(172)
N/A
(228)
-33%
(94)
+59%
8
N/A
20
+140%
74
+269%
350
+376%
446
+28%
657
+47%
697
+6%
727
+4%
740
+2%
764
+3%
967
+27%
923
-5%
984
+7%
1 089
+11%
1 186
+9%
1 197
+1%
1 383
+15%
1 235
-11%
1 080
-13%
953
-12%
715
-25%
860
+20%
1 064
+24%
1 385
+30%
1 405
+1%
1 541
+10%
1 713
+11%
1 783
+4%
1 622
-9%
1 188
-27%
(346)
N/A
(241)
+30%
(821)
-241%
(1 200)
-46%
(1 466)
-22%
(953)
+35%
(1 006)
-6%
(1 224)
-22%
Pre-Tax Income
Interest Income Expense
(279)
(413)
(525)
(528)
(540)
(510)
(168)
(391)
(292)
(237)
(46)
(222)
(236)
(224)
(113)
(183)
(178)
(194)
(109)
(216)
(230)
(232)
(138)
(195)
(186)
(179)
(177)
(305)
(343)
(351)
(255)
(314)
(301)
(319)
(306)
(333)
(303)
(279)
(206)
(260)
(287)
Non-Reccuring Items
60
60
0
0
(62)
(62)
0
(62)
0
0
0
0
0
0
0
412
412
412
(621)
(1 033)
(2 358)
(4 363)
(3 255)
(3 255)
(1 930)
74
(112)
(283)
(1 539)
(1 539)
(2 137)
(1 948)
(692)
0
(310)
(242)
(232)
(232)
(112)
(23)
(32)
Gain/Loss on Disposition of Assets
0
0
(17)
0
0
0
(79)
0
0
0
(3)
0
0
0
(1)
0
0
0
(10)
0
0
0
(4)
0
0
0
(12)
0
0
0
(85)
0
0
0
(6)
0
0
0
19
0
0
Total Other Income
126
123
81
103
115
137
(143)
198
201
205
33
169
162
145
(22)
75
73
84
36
126
130
125
11
72
60
52
(14)
55
58
59
(34)
73
66
69
135
201
214
233
(15)
223
226
Pre-Tax Income
(265)
N/A
(457)
-73%
(555)
-21%
(417)
+25%
(466)
-12%
(361)
+23%
(40)
+89%
192
N/A
566
+195%
665
+18%
711
+7%
687
-3%
690
+0%
888
+29%
787
-11%
1 288
+64%
1 397
+8%
1 488
+7%
492
-67%
259
-47%
(1 224)
N/A
(3 391)
-177%
(2 433)
+28%
(2 663)
-9%
(1 197)
+55%
1 011
N/A
1 070
+6%
873
-18%
(283)
N/A
(119)
+58%
(727)
-513%
(568)
+22%
262
N/A
(596)
N/A
(728)
-22%
(1 195)
-64%
(1 521)
-27%
(1 744)
-15%
(1 267)
+27%
(1 065)
+16%
(1 318)
-24%
Net Income
Tax Provision
105
136
124
76
(79)
(132)
(5)
(84)
(28)
13
(229)
(230)
(237)
(326)
(297)
(318)
(347)
(375)
(360)
(420)
(374)
(299)
(278)
(186)
(203)
(247)
(313)
(328)
(385)
(439)
(450)
(437)
(361)
(149)
40
171
311
367
283
230
292
Income from Continuing Operations
(160)
(321)
(432)
(341)
(545)
(492)
(45)
108
537
678
482
457
453
562
490
970
1 050
1 114
132
(161)
(1 599)
(3 689)
(2 711)
(2 849)
(1 399)
764
757
544
(668)
(558)
(1 177)
(1 005)
(99)
(745)
(688)
(1 023)
(1 210)
(1 377)
(984)
(835)
(1 027)
Income to Minority Interest
(30)
(33)
(35)
(34)
(41)
(48)
(39)
(42)
(40)
(28)
(36)
(46)
(55)
(69)
(81)
(68)
(48)
(29)
(8)
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
Equity Earnings Affiliates
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
Net Income (Common)
(190)
N/A
(354)
-86%
(467)
-32%
(355)
+24%
(439)
-23%
(342)
+22%
(85)
+75%
(20)
+77%
(2)
+92%
(56)
-3 633%
(197)
-252%
(146)
+26%
53
N/A
218
+311%
198
-9%
496
+151%
650
+31%
820
+26%
(72)
N/A
(161)
-126%
(1 599)
-890%
(3 689)
-131%
(2 711)
+27%
(2 849)
-5%
(1 399)
+51%
764
N/A
757
-1%
544
-28%
(668)
N/A
(558)
+16%
(1 177)
-111%
(1 005)
+15%
(99)
+90%
(745)
-654%
(688)
+8%
(1 023)
-49%
(1 210)
-18%
(1 377)
-14%
(984)
+29%
(835)
+15%
(1 027)
-23%
EPS (Diluted)
-0.52
N/A
-0.97
-87%
-1.27
-31%
-0.77
+39%
-0.78
-1%
-0.93
-19%
-0.18
+81%
-0.04
+78%
0
N/A
-0.11
N/A
-0.41
-273%
-0.3
+27%
0.11
N/A
0.46
+318%
0.41
-11%
1.06
+159%
1.39
+31%
1.74
+25%
-0.15
N/A
-0.34
-127%
-3.39
-897%
-7.83
-131%
-5.76
+26%
-6.04
-5%
-2.94
+51%
1.62
N/A
1.49
-8%
1.14
-23%
-1.21
N/A
-0.89
+26%
-2.07
-133%
-1.59
+23%
-0.15
+91%
-1.19
-693%
-1.1
+8%
-1.62
-47%
-1.92
-19%
-2.18
-14%
-1.57
+28%
-1.36
+13%
-1.64
-21%

See Also

Discover More