FSN E-Commerce Ventures Limite (NYKAA)

Current Price: ₹0.00

Back to Home
Stock Performance

Quarterly Financials

Consolidated Standalone
Particulars Dec 2022 Mar 2023 Sep 2023 Dec 2023 Mar 2024 Jun 2024 Sep 2024 Dec 2024 Mar 2025 Jun 2025 Sep 2025 Dec 2025
Revenue from Operations 54.08 74.32 25.21 38.30 93.59 102.83 109.41 119.14 88.57 81.83 76.97 95.67
YOY Revenue Growth % 20.41% 48.9% -33.04% -26% 73.06% 38.36% 334.03% 211.07% -5.36% -20.42% -29.65% -19.7%
Other Income 35.17 31.58 39.10 45.09 61.44 39.18 39.81 41.01 37.34 40.10 40.56 47.53
Total Income 89.25 105.90 64.31 83.39 155.03 142.01 149.22 160.15 125.91 121.93 117.53 143.20
Total Expenses + 55.97 51.93 41.74 45.27 61.17 74.17 67.58 75.91 105.71 104.49 101.01 111.82
Cost of Materials Consumed 11.93 11.25 0.00 0.00 0.00 2.59 1.45 2.78 2.47 1.56 1.52 0.21
Employee Benefit Expense 10.37 7.82 10.18 11.03 14.15 18.74 15.54 15.26 16.57 16.10 17.62 16.25
Other Expenses 33.67 32.86 31.56 34.24 47.01 52.84 50.59 57.87 41.29 42.39 42.64 51.19
Operating Profit -1.89 22.39 -16.53 -6.97 32.42 28.66 41.83 43.23 -17.14 -22.66 -24.04 -16.15
OPM % -3.5% 30.1% -65.6% -18.2% 34.6% 27.9% 38.2% 36.3% -19.4% -27.7% -31.2% -16.9%
Profit Before Tax + 26.00 30.48 7.26 17.32 55.29 23.93 21.79 31.48 20.20 17.44 16.52 29.25
Tax Expense 6.23 7.88 1.27 4.20 -33.38 -18.30 5.63 7.02 5.58 4.52 4.27 7.57
Tax % 24% 25.9% 17.5% 24.3% -60.4% -76.5% 25.8% 22.3% 27.6% 25.9% 25.8% 25.9%
Profit After Tax 19.77 22.60 5.99 13.12 88.67 42.23 16.16 24.46 14.62 12.92 12.25 21.68
EPS (Basic) 0.07 0.08 0.02 0.05 0.31 0.15 0.06 0.09 0.05 0.05 0.04 0.08

Yearly Financial Results

Consolidated Standalone
Particulars Mar 2025 Mar 2024 Mar 2023 Mar 2022
Revenue from Operations 419.95 257.96 217.80 187.70
YOY Revenue Growth % 62.8% 18.44% 16.04% -
Other Income 157.33 184.60 128.69 115.71
Total Income 577.28 442.56 346.49 303.41
Total Expenses + 479.99 231.08 224.57 184.37
Cost of Materials Consumed 9.30 0.00 58.91 72.07
Employee Benefit Expense 66.12 60.25 36.52 28.79
Other Expenses 202.66 170.83 129.14 83.51
Operating Profit -60.04 26.88 -6.77 3.33
OPM % -14.3% 10.4% -3.1% 1.8%
Profit Before Exceptional 97.29 89.98 80.63 121.69
Exceptional Items 0.00 0.00 0.00 0.00
Profit Before Tax + 97.29 89.98 80.63 121.69
Tax Expense -0.07 -27.11 19.32 18.18
Tax % -0.1% -30.1% 24% 14.9%
Profit After Tax 97.36 117.09 61.31 103.51
EPS (Basic) 0.34 0.41 0.22 2.22

Balance Sheet

Particulars Mar 2025 Mar 2024 Mar 2023 Mar 2022
ASSETS
Non-Current Assets + 1,478.12 1,132.18 726.67 0.00
Property, Plant & Equipment 34.21 23.72 24.95 0.00
Capital Work in Progress 0.00 3.91 0.00 0.00
Non-Current Investments 935.07 640.86 419.63 0.00
Goodwill 0.00 0.00 0.00 0.00
Other Intangible Assets 4.38 4.15 0.42 0.00
Current Assets + 411.71 680.18 1,059.63 0.00
Inventories 86.12 74.60 48.53 0.00
Trade Receivables 47.71 92.24 58.60 0.00
Cash and Cash Equivalents 5.50 1.44 11.26 0.00
Current Investments 0.00 0.00 0.00 0.00
LIABILITIES & EQUITY
Total Equity 0.00 0.00 0.00 0.00
Equity Share Capital 285.93 285.60 285.25 0.00
Other Equity 1,373.68 1,341.85 1,364.03 0.00
Non-Current Liabilities 20.79 18.51 43.14 0.00
Current Liabilities 209.43 166.40 93.89 0.00
Total Liabilities 230.22 184.91 137.03 0.00

Cash Flow Statement

Particulars Mar 2025 Mar 2024 Mar 2023 Mar 2022
Cash from Operating Activities 142.58 -31.19 -3.89 72.02
Cash from Investing Activities -146.09 -1.70 -37.88 -944.19
Cash from Financing Activities 7.57 52.84 21.26 872.66
Net Increase/Decrease in Cash 4.06 19.94 -20.51 0.49