Zee Media Corporation Ltd
NSE:ZEEMEDIA
Income Statement
Earnings Waterfall
Zee Media Corporation Ltd
Revenue
|
6.1B
INR
|
Cost of Revenue
|
-1.5B
INR
|
Gross Profit
|
4.5B
INR
|
Operating Expenses
|
-6B
INR
|
Operating Income
|
-1.5B
INR
|
Other Expenses
|
89.1m
INR
|
Net Income
|
-1.4B
INR
|
Income Statement
Zee Media Corporation Ltd
Dec-2013 | Mar-2014 | Jun-2014 | 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 | ||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Revenue | ||||||||||||||||||||||||||||||||||||||||||
Revenue |
3 315
N/A
|
3 352
+1%
|
3 910
+17%
|
4 391
+12%
|
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%
|
|
Gross Profit | ||||||||||||||||||||||||||||||||||||||||||
Cost of Revenue |
(600)
|
(661)
|
(952)
|
(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)
|
|
Gross Profit |
2 715
N/A
|
2 690
-1%
|
2 958
+10%
|
3 206
+8%
|
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%
|
|
Operating Income | ||||||||||||||||||||||||||||||||||||||||||
Operating Expenses |
(2 507)
|
(2 523)
|
(2 961)
|
(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)
|
|
Selling, General & Administrative |
(1 437)
|
(2 343)
|
(1 355)
|
(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)
|
|
Depreciation & Amortization |
(150)
|
(161)
|
(246)
|
(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)
|
|
Other Operating Expenses |
(920)
|
(20)
|
(1 360)
|
(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)
|
|
Operating Income |
207
N/A
|
167
-20%
|
(3)
N/A
|
(172)
-5 266%
|
(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%
|
|
Pre-Tax Income | ||||||||||||||||||||||||||||||||||||||||||
Interest Income Expense |
0
|
(96)
|
(153)
|
(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)
|
(340)
|
(333)
|
(303)
|
(279)
|
|
Non-Reccuring Items |
46
|
60
|
0
|
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)
|
|
Gain/Loss on Disposition of Assets |
0
|
(68)
|
0
|
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
|
|
Total Other Income |
132
|
223
|
137
|
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
|
169
|
201
|
214
|
233
|
|
Pre-Tax Income |
386
N/A
|
286
-26%
|
(20)
N/A
|
(265)
-1 236%
|
(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%
|
|
Net Income | ||||||||||||||||||||||||||||||||||||||||||
Tax Provision |
(146)
|
(73)
|
31
|
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
|
|
Income from Continuing Operations |
240
|
213
|
11
|
(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)
|
|
Income to Minority Interest |
(23)
|
(24)
|
(28)
|
(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
|
|
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) |
217
N/A
|
189
-13%
|
(36)
N/A
|
(190)
-424%
|
(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%
|
|
EPS (Diluted) |
0.9
N/A
|
0.79
-12%
|
-0.08
N/A
|
-0.52
-550%
|
-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%
|