Quarterly results
consolidated · as filed with NSE · Q1 FY27 back to Q4 FY17
| ₹ crore | Q1 FY27 | Q4 FY26 | Q3 FY26 | Q2 FY26 | Q1 FY26 | Q4 FY25 | Q3 FY25 | Q2 FY25 | Q1 FY25 | Q4 FY24 | Q3 FY24 | Q2 FY24 | Q1 FY24 | Q4 FY23 | Q2 FY23 | Q1 FY23 | Q4 FY22 | Q3 FY22 | Q2 FY22 | Q1 FY22 | Q4 FY21 | Q3 FY21 | Q2 FY21 | Q1 FY21 | Q4 FY20 | Q3 FY20 | Q2 FY20 | Q1 FY20 | Q4 FY19 | Q4 FY17 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue from operations | 9.6 | 12.5 | 11.3 | 10.1 | 9.2 | 10.9 | 11.2 | 10.7 | 9.1 | 13 | 10.5 | 9.8 | 6.6 | 11.5 | 10.3 | 9.8 | 14.1 | 10.8 | 10 | 10.1 | 13.5 | 11.2 | 11.3 | 6.1 | 11.9 | 12.9 | 11.9 | 11.6 | 0 | 0 |
| Other income | 0.3 | 0.3 | 0.2 | 0.3 | 0.3 | 0.2 | 0.2 | 0.7 | 0.4 | 0.6 | 1.2 | 0.5 | 0.5 | 0.6 | 0.6 | 0.6 | 0.6 | 0.7 | 0.9 | 0.7 | 0.6 | 0.7 | 0.8 | 0.6 | 3 | 0.7 | 0.5 | 0.5 | 0 | 0 |
| Total expenses | 11.2 | 12.1 | 11.2 | 10 | 9.9 | 11.2 | 10.7 | 11.3 | 9.7 | 11.6 | 10.2 | 10.3 | 9.6 | 13.9 | 10.8 | 10.5 | 14.7 | 11.4 | 10.9 | 10.7 | 13 | 11.6 | 11.8 | 10.3 | 15.7 | 13.6 | 11.9 | 11.4 | 0 | 0 |
| EBITDA | −0.1 | 1.1 | 1.7 | 1.7 | 1 | 1.3 | 2.1 | 1 | 1.2 | 3.1 | 2.1 | 1.5 | −1 | 0.6 | 1.5 | 1.4 | 1.6 | 1.4 | 1.4 | 1.6 | 3 | 2.1 | 2 | −1.7 | −1.4 | 1.6 | 2 | 2.6 | 0 | 0 |
| EBITDA margin | -1.6% | 8.5% | 14.7% | 17.3% | 10.7% | 11.6% | 18.6% | 9.6% | 13.3% | 24.1% | 20.4% | 14.8% | -15.6% | 5.4% | 14.6% | 14.3% | 11.3% | 12.8% | 13.5% | 16.0% | 21.9% | 18.8% | 17.4% | -28.5% | -11.6% | 12.6% | 17.0% | 22.6% | – | – |
| Finance costs | 0.3 | 0.3 | 0.2 | 0.3 | 0.3 | 0.2 | 0.2 | 0.3 | 0.4 | 0.5 | 0.6 | 0.6 | 0.5 | 1.2 | 0.5 | 0.5 | 0.6 | 0.4 | 0.6 | 0.6 | 0.7 | 0.7 | 0.7 | 0.7 | 0.8 | 0.7 | 0.6 | 0.7 | 0 | 0 |
| Depreciation | 1.1 | 0.4 | 1.4 | 1.4 | 1.3 | 1.3 | 1.4 | 1.4 | 1.4 | 1.3 | 1.3 | 1.4 | 1.4 | 1.8 | 1.5 | 1.6 | 1.6 | 1.6 | 1.6 | 1.7 | 1.8 | 1.8 | 1.8 | 1.8 | 1.6 | 1.6 | 1.4 | 1.7 | 0 | 0 |
| Profit before tax | −1.2 | 0.6 | 0.3 | 0.3 | −0.3 | −0.1 | 0.7 | 0.1 | −0.2 | 2.3 | 1.5 | 0 | −2.4 | −1.6 | 0.1 | −0.1 | 0 | 0.1 | 0 | 0 | 1.1 | 0.3 | 0.2 | −3.6 | −0.8 | 0 | 0.5 | 0.7 | 0 | 0 |
| Tax | −0 | 0.2 | 0 | 0.8 | −0.1 | −0.1 | 0.2 | 0.2 | −0 | 0.1 | 0.4 | 0.2 | −0.7 | 0.2 | 0.2 | 0 | −0.1 | 0.3 | 0 | 0 | 0.1 | −0.2 | −0.1 | 0 | −0.6 | 0 | 0 | 0.2 | 0 | 0 |
| Net profit | −2.1 | 0.6 | 0.2 | −0.4 | −0.3 | −0.1 | 0.3 | −0.1 | −0.1 | 2.2 | 0.4 | −0.2 | −1.8 | −2.2 | −0.1 | −0.1 | 0 | −0.1 | −0.1 | 0.1 | 1.3 | 0.5 | 0.3 | −3.8 | −0.2 | −0.1 | 0.3 | 0.6 | 0 | 0 |
| Net margin | -21.9% | 4.5% | 1.9% | -4.1% | -3.0% | -1.0% | 2.9% | -1.2% | -1.6% | 16.9% | 3.8% | -2.1% | -27.4% | -19.4% | -1.0% | -0.8% | 0.3% | -0.8% | -0.7% | 1.3% | 9.5% | 4.6% | 2.7% | -61.9% | -2.0% | -0.9% | 2.5% | 4.9% | – | – |
| EPS (₹) | -0.11 | 0.02 | 0.02 | -0.02 | -0.01 | 0.00 | 0.03 | 0.00 | -0.01 | 0.10 | 0.06 | -0.01 | -0.09 | -0.10 | -0.01 | 0.00 | 0.00 | 0.00 | -0.01 | 0.01 | 0.07 | 0.03 | 0.02 | -0.20 | -0.01 | -0.01 | 0.02 | 0.03 | 0.00 | 0.00 |
| Net profit YoY | −658.6% | +620.0% | −33.9% | −219.7% | −89.5% | −104.9% | −18.7% | +36.6% | +91.9% | +198.4% | – | −106.6% | −2184.1% | −5197.5% | −42.4% | −160.7% | −96.6% | −117.8% | −123.3% | +103.5% | +641.6% | +547.0% | −0.1% | −754.9% | – | – | – | – | – | – |
Annual results
financial years ending March · from the fourth-quarter filings| ₹ crore | FY26 | FY25 | FY24 | FY23 | FY22 | FY21 | FY20 | FY19 | FY17 |
|---|---|---|---|---|---|---|---|---|---|
| Revenue from operations | 43.1 | 41.9 | 40 | 40.3 | 45 | 42.1 | 48.3 | 42.5 | 40.4 |
| Other income | 1.1 | 1.6 | 2.8 | 2.5 | 2.9 | 2.7 | 4.8 | 2.6 | 3.7 |
| Total expenses | 43.2 | 42.9 | 41.7 | 43.5 | 47.8 | 46.7 | 52.7 | 41.3 | 38.5 |
| EBITDA | 5.5 | 5.6 | 5.7 | 5.3 | 5.9 | 5.3 | 4.9 | 7.6 | 7.9 |
| EBITDA margin | 12.7% | 13.3% | 14.3% | 13.0% | 13.2% | 12.6% | 10.2% | 17.9% | 19.6% |
| Finance costs | 1.1 | 1.1 | 2.2 | 2.7 | 2.1 | 2.9 | 2.9 | 2 | 2.4 |
| Depreciation | 4.4 | 5.5 | 5.3 | 5.7 | 6.6 | 7 | 6.4 | 4.4 | 3.6 |
| Profit before tax | 1 | 0.6 | 1.4 | −0.4 | 0.2 | −2 | 0.4 | 3.7 | 5.6 |
| Tax | 0.9 | 0.2 | −0.1 | 0.9 | 0.2 | −0.3 | −0.4 | 1.1 | 1.6 |
| Net profit | 0.1 | −0.1 | 0.6 | −2.6 | 0 | −1.7 | 0.5 | 2.6 | 4.1 |
| Net margin | 0.2% | -0.1% | 1.5% | -6.4% | 0.0% | -3.9% | 1.1% | 6.1% | 10.1% |
| EPS (₹) | 0.01 | 0.02 | 0.06 | -0.08 | 0.00 | -0.09 | 0.03 | 0.13 | 0.24 |
| Net profit YoY | +237.6% | −110.2% | +122.4% | −19084.7% | +100.8% | −417.2% | −79.7% | – | – |
EPS is as filed for each period and is not restated for later bonus issues or splits.
Cash flow
annual · ₹ crore| ₹ crore | FY26 | FY25 | FY24 | FY23 | FY22 |
|---|---|---|---|---|---|
| Operating cash flow | 8 | 20.9 | 16.3 | 4.3 | 9.2 |
| Investing cash flow | 1.9 | −17.7 | −8.4 | −0.1 | −1.8 |
| Financing cash flow | −7.1 | −3.2 | −8 | −4.4 | −7.8 |
| Capital expenditure | 0.5 | 2.6 | 8.5 | 0.2 | 1.5 |
| Free cash flow (CFO − capex) | 7.5 | 18.3 | 7.8 | 4.1 | 7.8 |
Net profit trend
annual, ₹ croreFY21
₹−1.7
FY22
₹0+101%
FY23
₹−2.6−19085%
FY24
₹0.6+122%
FY25
₹−0.1−110%
FY26
₹0.1+238%
Result filings
as filed with NSE · PDF and XBRL| Period | Basis | Filed | Documents |
|---|---|---|---|
| Q1 FY27 | Consolidated | 6 Aug 2026 | PDF on NSE XBRL |
| Q1 FY27 | Standalone | 6 Aug 2026 | PDF on NSE XBRL |
| Q4 FY26 | Consolidated · audited | 20 May 2026 | PDF on NSE XBRL |
| Q4 FY26 | Standalone · audited | 20 May 2026 | PDF on NSE XBRL |
| Q3 FY26 | Consolidated | 27 Jan 2026 | PDF on NSE XBRL |
| Q3 FY26 | Consolidated | – | PDF on NSE XBRL |
| Q3 FY26 | Standalone | – | PDF on NSE XBRL |
| Q3 FY26 | Standalone | 27 Jan 2026 | PDF on NSE XBRL |
| Q2 FY26 | Consolidated | 12 Nov 2025 | PDF on NSE XBRL |
| Q2 FY26 | Standalone | 12 Nov 2025 | PDF on NSE XBRL |
Annual reports
NSE archiveKey ratios
P/E (TTM)5Y avg 691.6×-64.6×
P/B5Y avg 1.09×1.35×
ROEFY26, on average equity0.1%
Net margin0.2%
Debt / equity0.01×
Revenue CAGR (3Y)2.2%
Profit CAGR (3Y)–
EPS (TTM)₹-0.09
Market cap₹113 Cr
Computed from the filings and the last close. Market cap uses the latest share count from the balance sheet.
P/B vs history
1.35×
vs 8-point avg 1.09× (+24%)
0.57× low1.09× avg1.43× high
History points are balance-sheet dates (2022 → 2026), priced at the adjusted close on each date.
Balance sheet 31 Mar 2026
Total assets₹97 Cr−4%
Net worth₹84 Cr−0%
Total borrowings₹1 Cr−90%
Cash & bank balances₹3 Cr+1191%
Investments₹18 Cr−0%
Inventories₹0 Cr−17%
Trade receivables₹14 Cr+4%
Trade payables₹3 Cr+39%
Change vs the same date a year earlier.
Revenue mix FY26
(a) Media and Allied Business73.3%result ₹3.7 Cr
(b) Technology and Allied Business26.7%result ₹1.7 Cr
Segment revenue as reported, before inter-segment eliminations.