NEXT MEDIAWORKS LTD. (NEXTMEDIA)

Current Price: ₹0.00

Back to Home
Stock Performance

Quarterly Financials

Consolidated Standalone
Particulars Jun 2022 Sep 2022 Dec 2022 Mar 2023 Jun 2023 Sep 2023 Dec 2023 Mar 2024 Jun 2024 Sep 2024 Dec 2024 Mar 2025
Revenue from Operations 7.98 7.89 10.35 10.03 8.97 8.09 10.55 10.76 9.33 8.45 9.64 2.91
YOY Revenue Growth % 166.89% 26.24% 19.79% 28.92% 12.41% 2.53% 1.93% 7.28% 4.01% 4.45% -8.63% -72.96%
Other Income 0.93 1.17 1.27 1.25 0.95 1.04 1.17 1.26 1.11 0.77 1.60 0.28
Total Income 8.91 9.06 11.62 11.28 9.92 9.13 11.72 12.02 10.44 9.22 11.24 3.19
Total Expenses + 8.47 9.01 9.69 10.54 9.52 8.83 10.23 11.79 10.47 9.22 9.81 6.70
Cost of Materials Consumed 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Employee Benefit Expense 2.34 1.77 2.21 2.31 2.27 2.08 1.99 2.29 2.19 1.69 2.09 0.77
Other Expenses 6.13 7.24 7.48 8.23 7.25 6.75 8.24 9.50 8.28 7.53 7.72 2.58
Operating Profit -0.49 -1.12 0.66 -0.51 -0.55 -0.74 0.32 -1.03 -1.14 -0.77 -0.17 -3.79
OPM % -6.1% -14.2% 6.4% -5.1% -6.1% -9.1% 3% -9.6% -12.2% -9.1% -1.8% -130.2%
Profit Before Tax + -6.30 -6.98 -5.05 -6.00 -6.80 -11.56 -5.88 -14.48 -7.45 -7.66 -6.32 75.28
Tax Expense 0.00 -0.03 0.00 0.07 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Tax % - - - - - - - - - - - 0%
Profit After Tax -6.30 -6.95 -5.05 -6.07 -6.80 -11.56 -5.88 -14.48 -7.45 -7.66 -6.32 75.28
EPS (Basic) -0.53 -0.58 -0.45 -0.55 -0.60 -0.97 -0.54 -1.21 -0.67 -0.68 -0.56 11.42

Yearly Financial Results

Consolidated Standalone
Particulars Mar 2025 Mar 2024 Mar 2023 Mar 2022 Mar 2021 Mar 2020 Mar 2019
Revenue from Operations 30.33 38.37 36.25 25.66 19.49 56.21 68.65
YOY Revenue Growth % -20.95% 5.85% 41.27% 31.66% -65.33% -18.12% -
Other Income 3.76 4.42 4.62 4.56 2.31 4.96 2.37
Total Income 34.09 42.79 40.87 30.22 21.80 61.17 71.02
Total Expenses + 59.03 40.57 37.71 35.74 39.26 57.37 66.14
Employee Benefit Expense 6.74 8.63 8.63 8.60 9.16 19.96 22.99
Other Expenses 26.11 31.94 29.08 27.14 30.10 37.41 43.15
Operating Profit -28.70 -2.20 -1.46 -10.08 -19.77 -1.16 2.51
OPM % -94.6% -5.7% -4% -39.3% -101.4% -2.1% 3.7%
Profit Before Exceptional -24.94 -26.95 -24.33 -30.72 -39.19 -19.57 -14.64
Exceptional Items 78.79 -11.77 0.00 0.00 0.00 -20.00 0.34
Profit Before Tax + 53.85 -38.72 -24.33 -30.72 -39.19 -39.57 -14.30
Tax Expense 0.00 0.00 0.04 0.03 0.04 0.04 0.00
Tax % 0% - - - - - -
Profit After Tax 53.85 -38.72 -24.37 -30.75 -39.23 -39.61 -14.30
EPS (Basic) 9.51 -3.32 -2.12 -2.54 -3.21 -3.16 -1.26

Balance Sheet

Particulars Mar 2025 Mar 2024 Mar 2023 Mar 2022 Mar 2021 Mar 2020 Mar 2019
ASSETS
Non-Current Assets + 9.58 49.04 67.41 0.00 0.00 0.00 0.00
Property, Plant & Equipment 0.00 4.19 4.53 0.00 0.00 0.00 0.00
Capital Work in Progress 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Non-Current Investments 8.12 0.00 0.00 0.00 0.00 0.00 0.00
Goodwill 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Other Intangible Assets 0.00 25.85 43.50 0.00 0.00 0.00 0.00
Current Assets + 0.10 29.82 24.56 0.00 0.00 0.00 0.00
Inventories 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Trade Receivables 0.00 13.23 14.67 0.00 0.00 0.00 0.00
Cash and Cash Equivalents 0.09 7.62 3.44 0.00 0.00 0.00 0.00
Current Investments 0.00 2.31 0.00 0.00 0.00 0.00 0.00
LIABILITIES & EQUITY
Total Equity 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Equity Share Capital 66.89 66.89 66.89 0.00 0.00 0.00 0.00
Other Equity -91.88 -154.77 -132.64 0.00 0.00 0.00 0.00
Non-Current Liabilities 34.43 211.65 186.79 0.00 0.00 0.00 0.00
Current Liabilities 0.24 11.52 10.87 0.00 0.00 0.00 0.00
Total Liabilities 34.67 223.17 197.66 0.00 0.00 0.00 0.00

Cash Flow Statement

Particulars Mar 2025 Mar 2024 Mar 2023 Mar 2022 Mar 2021 Mar 2020 Mar 2019
Cash from Operating Activities -1.04 1.79 -0.68 -10.59 0.00 0.00 0.00
Cash from Investing Activities -3.18 -2.28 3.18 -4.84 0.00 0.00 0.00
Cash from Financing Activities -3.31 4.67 -2.40 17.11 0.00 0.00 0.00
Net Increase/Decrease in Cash -7.53 4.18 0.10 1.68 0.00 0.00 0.00