ZEEMEDIATV Broadcasting & Software Production
Zee Media Corporation Ltd — Profit & Loss Statement
₹6.65
-4.89%
Zee Media Corporation Ltd Profit & Loss Statement (Annual)
| Metric | 2025 | 2024 | 2023 | 2022 | 2021 |
|---|---|---|---|---|---|
| Tax Effect Of Unusual Items | -0.77 Cr | -0.78 Cr | -0.81 Cr | -66.93 Cr | — |
| Tax Rate For Calcs | 0.25 | 0.22 | 0.05 | 0.30 | — |
| Normalized EBITDA | -7.42 Cr | -14.16 Cr | 62.98 Cr | 269.48 Cr | — |
| Total Unusual Items | -3.04 Cr | -3.50 Cr | -14.87 Cr | -223.09 Cr | — |
| Total Unusual Items Excluding Goodwill | -3.04 Cr | -3.50 Cr | -14.87 Cr | -223.09 Cr | — |
| Net Income From Continuing Operation Net Minority Interest | -119.42 Cr | -98.43 Cr | -68.80 Cr | -117.72 Cr | — |
| Reconciled Depreciation | 119.03 Cr | 84.94 Cr | 91.65 Cr | 84.86 Cr | — |
| Reconciled Cost Of Revenue | 139.08 Cr | 152.54 Cr | 142.11 Cr | 129.39 Cr | — |
| EBITDA | -10.46 Cr | -17.66 Cr | 48.10 Cr | 46.39 Cr | — |
| EBIT | -129.49 Cr | -102.60 Cr | -43.55 Cr | -38.48 Cr | — |
| Net Interest Income | -30.40 Cr | -24.14 Cr | -26.10 Cr | -33.69 Cr | — |
| Interest Expense | 30.40 Cr | 24.14 Cr | 29.21 Cr | 34.23 Cr | — |
| Normalized Income | -117.15 Cr | -95.71 Cr | -54.74 Cr | 38.45 Cr | — |
| Net Income From Continuing And Discontinued Operation | -119.42 Cr | -98.43 Cr | -68.80 Cr | -117.72 Cr | — |
| Total Expenses | 759.42 Cr | 762.41 Cr | 746.13 Cr | 686.30 Cr | — |
| Diluted Average Shares | 62.52 Cr | 62.69 Cr | 63.22 Cr | 57.51 Cr | — |
| Basic Average Shares | 62.52 Cr | 62.69 Cr | 62.54 Cr | 56.74 Cr | — |
| Diluted EPS | -1.91 | -1.57 | -1.10 | -2.07 | — |
| Basic EPS | -1.91 | -1.57 | -1.10 | -2.07 | — |
| Diluted NI Availto Com Stockholders | -119.42 Cr | -98.43 Cr | -68.80 Cr | -117.72 Cr | — |
| Net Income Common Stockholders | -119.42 Cr | -98.43 Cr | -68.80 Cr | -117.72 Cr | — |
| Otherunder Preferred Stock Dividend | 0.00 | 0.00 | 0.00 | 0.00 | — |
| Net Income | -119.42 Cr | -98.43 Cr | -68.80 Cr | -117.72 Cr | — |
| Net Income Including Noncontrolling Interests | -119.42 Cr | -98.43 Cr | -68.80 Cr | -117.72 Cr | — |
| Net Income Continuous Operations | -119.42 Cr | -98.43 Cr | -68.80 Cr | -117.72 Cr | — |
| Tax Provision | -40.47 Cr | -28.31 Cr | -3.96 Cr | 45.01 Cr | — |
| Pretax Income | -159.89 Cr | -126.74 Cr | -72.76 Cr | -72.71 Cr | — |
| Other Non Operating Income Expenses | 11.06 Cr | 24.74 Cr | 0.13 Cr | 0.22 Cr | — |
| Special Income Charges | -3.04 Cr | -3.50 Cr | -14.70 Cr | -223.09 Cr | — |
| Other Special Charges | -8.81 Cr | -7.75 Cr | 0.53 Cr | 8.51 Cr | — |
| Write Off | 0.00 | 11.25 Cr | 14.17 Cr | 214.58 Cr | — |
| Impairment Of Capital Assets | 11.85 Cr | 0.00 | — | — | — |
| Net Non Operating Interest Income Expense | -30.40 Cr | -24.14 Cr | -26.10 Cr | -33.69 Cr | — |
| Interest Expense Non Operating | 30.40 Cr | 24.14 Cr | 29.21 Cr | 34.23 Cr | — |
| Operating Income | -137.51 Cr | -124.12 Cr | -25.51 Cr | 180.56 Cr | — |
| Operating Expense | 620.34 Cr | 609.87 Cr | 604.02 Cr | 556.91 Cr | — |
| Other Operating Expenses | 280.77 Cr | 276.46 Cr | 80.42 Cr | 107.84 Cr | — |
| Depreciation And Amortization In Income Statement | 119.03 Cr | 84.94 Cr | 91.65 Cr | 84.86 Cr | — |
| Depreciation Income Statement | 119.03 Cr | 84.94 Cr | 68.54 Cr | 69.10 Cr | — |
| Gross Profit | 482.83 Cr | 485.75 Cr | 578.51 Cr | 737.48 Cr | — |
| Cost Of Revenue | 139.08 Cr | 152.54 Cr | 142.11 Cr | 129.39 Cr | — |
| Total Revenue | 621.91 Cr | 638.29 Cr | 720.63 Cr | 866.86 Cr | — |
| Operating Revenue | 621.91 Cr | 638.29 Cr | 720.63 Cr | 866.86 Cr | — |
| Interest Income | — | 2.81 Cr | 3.58 Cr | 4.11 Cr | 3.79 Cr |
| Rent Expense Supplemental | — | 41.28 Cr | 29.25 Cr | 17.95 Cr | 16.26 Cr |
| Total Other Finance Cost | — | 0.23 Cr | 0.46 Cr | 3.58 Cr | 1.08 Cr |
| Interest Income Non Operating | — | 2.81 Cr | 3.58 Cr | 4.11 Cr | 3.79 Cr |
| Amortization | — | 28.32 Cr | 23.11 Cr | 15.76 Cr | 11.90 Cr |
| Selling General And Administration | — | 163.65 Cr | 152.20 Cr | 133.07 Cr | 100.47 Cr |
| Selling And Marketing Expense | — | 144.65 Cr | 128.97 Cr | 115.99 Cr | 82.09 Cr |
| General And Administrative Expense | — | 19.00 Cr | 23.23 Cr | 17.08 Cr | 18.38 Cr |
| Rent And Landing Fees | — | 33.66 Cr | 18.06 Cr | 11.15 Cr | 10.17 Cr |
| Minority Interests | — | — | — | — | 0.00 |
| Net Income Discontinuous Operations | — | — | — | — | 0.00 |
All figures in ₹ Crores. Source: NSE/BSE filings via Bull Run.
More on Zee Media Corporation Ltd
Data from NSE/BSE public filings. Educational purposes only. Bull Run is not SEBI-registered. Not investment advice.