PHANTOM DIGITAL EFFECTS
|
PHANTOM DIGITAL EFFECTS Last 5 Year Income Statement History
[Standalone]
| Mar2025 | Mar2024 | Mar2023 | Mar2022 | Mar2021 | |
|---|---|---|---|---|---|
| INCOME : | |||||
| Operating Income | ₹99 Cr | ₹89 Cr | ₹58 Cr | ₹22 Cr | ₹6.76 Cr |
| Broadcasting Revenue | - | - | - | - | - |
| Advertising Revenue | - | - | - | - | - |
| License income | - | - | - | - | - |
| Subscription income | - | - | - | - | - |
| Income from content / Event Shows/ Films | - | - | - | - | - |
| Other Operational Income | ₹99 Cr | ₹89 Cr | ₹58 Cr | ₹22 Cr | ₹6.76 Cr |
| Less: Excise Duty | - | - | - | - | - |
| Operating Income (Net) | ₹99 Cr | ₹89 Cr | ₹58 Cr | ₹22 Cr | ₹6.76 Cr |
| EXPENDITURE : | |||||
| Increase/Decrease in Stock | ₹-5.33 Cr | ₹-28 Cr | ₹-1.94 Cr | ₹-1.20 Cr | ₹-2.72 Cr |
| Raw Material Consumed | - | - | - | - | - |
| Opening Raw Materials | - | - | - | - | - |
| Purchases Raw Materials | - | - | - | - | - |
| Closing Raw Materials | - | - | - | - | - |
| Other Direct Purchases / Brought in cost | - | - | - | - | - |
| Other raw material cost | - | - | - | - | - |
| Power & Fuel Cost | ₹1.90 Cr | ₹2.00 Cr | ₹0.96 Cr | ₹0.57 Cr | ₹0.38 Cr |
| Electricity & Power | ₹1.90 Cr | ₹2.00 Cr | ₹0.96 Cr | ₹0.57 Cr | ₹0.38 Cr |
| Oil, Fuel & Natural gas | - | - | - | - | - |
| Coals etc | - | - | - | - | - |
| Other power & fuel | - | - | - | - | - |
| Employee Cost | ₹36 Cr | ₹45 Cr | ₹22 Cr | ₹11 Cr | ₹6.82 Cr |
| Salaries, Wages & Bonus | ₹34 Cr | ₹42 Cr | ₹21 Cr | ₹11 Cr | ₹6.59 Cr |
| Contributions to EPF & Pension Funds | ₹0.96 Cr | ₹2.26 Cr | ₹0.56 Cr | ₹0.17 Cr | ₹0.10 Cr |
| Workmen and Staff Welfare Expenses | ₹0.48 Cr | ₹0.78 Cr | ₹0.90 Cr | ₹0.21 Cr | ₹0.01 Cr |
| Other Employees Cost | ₹0.21 Cr | ₹0.34 Cr | ₹0.00 Cr | ₹0.12 Cr | ₹0.13 Cr |
| Production Expenses | ₹4.41 Cr | ₹5.90 Cr | ₹1.64 Cr | ₹1.03 Cr | ₹0.64 Cr |
| Sub-contracted / Out sourced services | - | - | - | - | - |
| Processing Charges | ₹3.85 Cr | ₹4.56 Cr | ₹1.11 Cr | ₹0.82 Cr | ₹0.20 Cr |
| Program Production Expenses | - | - | - | - | - |
| Telecasting Expenses | - | - | - | - | - |
| Programs and Films rights | - | - | - | - | - |
| Repairs and Maintenance | ₹0.56 Cr | ₹1.34 Cr | - | ₹0.00 Cr | ₹0.27 Cr |
| Packing Material Consumed | - | - | - | - | - |
| Other Production expenses | - | - | ₹0.53 Cr | ₹0.21 Cr | ₹0.16 Cr |
| General and Administration Expenses | ₹19 Cr | ₹22 Cr | ₹10 Cr | ₹2.35 Cr | ₹1.08 Cr |
| Rent , Rates & Taxes | ₹10 Cr | ₹11 Cr | ₹3.99 Cr | ₹1.50 Cr | ₹0.84 Cr |
| Insurance | ₹0.08 Cr | ₹0.06 Cr | ₹0.04 Cr | ₹0.01 Cr | ₹0.01 Cr |
| Printing and stationery | ₹0.07 Cr | ₹0.08 Cr | ₹0.07 Cr | ₹0.03 Cr | ₹0.00 Cr |
| Professional and legal fees | ₹2.99 Cr | ₹4.29 Cr | ₹0.83 Cr | ₹0.17 Cr | ₹0.03 Cr |
| Other Administration | ₹5.82 Cr | ₹7.21 Cr | ₹5.17 Cr | ₹0.65 Cr | ₹0.21 Cr |
| Selling and Distribution Expenses | ₹1.78 Cr | ₹2.18 Cr | ₹1.88 Cr | ₹0.60 Cr | ₹0.21 Cr |
| Advertisement & Sales Promotion | ₹1.78 Cr | ₹2.02 Cr | ₹1.88 Cr | ₹0.60 Cr | ₹0.21 Cr |
| Sales Commissions & Incentives | - | ₹0.17 Cr | - | - | - |
| Freight and Forwarding | - | - | - | - | - |
| Handling and Clearing Charges | - | - | - | - | - |
| Other Selling Expenses | - | - | - | - | - |
| Miscellaneous Expenses | ₹3.07 Cr | ₹1.80 Cr | ₹0.31 Cr | ₹0.03 Cr | ₹0.02 Cr |
| Bad debts /advances written off | - | - | - | - | - |
| Provision for doubtful debts | - | - | - | - | - |
| Losson disposal of fixed assets(net) | - | - | - | - | - |
| Losson foreign exchange fluctuations | - | - | - | - | - |
| Losson sale of non-trade current investments | - | - | - | - | - |
| Other Miscellaneous Expenses | ₹3.07 Cr | ₹1.80 Cr | ₹0.31 Cr | ₹0.03 Cr | ₹0.02 Cr |
| Less: Expenses Capitalised | - | - | - | - | - |
| Total Expenditure | ₹61 Cr | ₹52 Cr | ₹35 Cr | ₹15 Cr | ₹6.43 Cr |
| Operating Profit (Excl OI) | ₹38 Cr | ₹38 Cr | ₹23 Cr | ₹7.47 Cr | ₹0.34 Cr |
| Other Income | ₹2.21 Cr | ₹1.10 Cr | ₹0.84 Cr | ₹0.03 Cr | ₹0.39 Cr |
| Interest Received | ₹2.16 Cr | ₹1.03 Cr | ₹0.18 Cr | - | ₹0.02 Cr |
| Dividend Received | - | - | - | - | - |
| Profit on sale of Fixed Assets | - | - | ₹0.02 Cr | - | - |
| Profits on sale of Investments | - | - | - | - | - |
| Provision Written Back | - | - | ₹0.21 Cr | - | - |
| Foreign Exchange Gains | ₹0.06 Cr | ₹0.07 Cr | ₹0.13 Cr | ₹0.02 Cr | - |
| Others | - | ₹0.01 Cr | ₹0.31 Cr | ₹0.02 Cr | ₹0.37 Cr |
| Operating Profit | ₹40 Cr | ₹39 Cr | ₹23 Cr | ₹7.50 Cr | ₹0.73 Cr |
| Interest | ₹4.36 Cr | ₹1.58 Cr | ₹0.55 Cr | ₹0.66 Cr | ₹0.31 Cr |
| InterestonDebenture / Bonds | - | - | - | - | - |
| Interest on Term Loan | - | - | - | - | - |
| Intereston Fixed deposits | - | - | - | - | - |
| Bank Charges etc | ₹0.22 Cr | ₹0.08 Cr | ₹0.04 Cr | - | ₹0.02 Cr |
| Other Interest | ₹4.14 Cr | ₹1.49 Cr | ₹0.51 Cr | ₹0.66 Cr | ₹0.30 Cr |
| PBDT | ₹36 Cr | ₹37 Cr | ₹23 Cr | ₹6.84 Cr | ₹0.41 Cr |
| Depreciation | ₹7.50 Cr | ₹4.55 Cr | ₹1.15 Cr | ₹0.29 Cr | ₹0.39 Cr |
| Profit Before Taxation & Exceptional Items | ₹28 Cr | ₹33 Cr | ₹22 Cr | ₹6.55 Cr | ₹0.02 Cr |
| Exceptional Income / Expenses | - | - | - | - | - |
| Profit Before Tax | ₹28 Cr | ₹33 Cr | ₹22 Cr | ₹6.55 Cr | ₹0.02 Cr |
| Provision for Tax | ₹7.83 Cr | ₹8.56 Cr | ₹5.58 Cr | ₹1.65 Cr | ₹-0.05 Cr |
| Current Income Tax | ₹7.76 Cr | ₹8.57 Cr | ₹5.26 Cr | ₹1.68 Cr | ₹0.08 Cr |
| Deferred Tax | ₹-0.48 Cr | ₹-0.09 Cr | ₹0.33 Cr | ₹-0.03 Cr | ₹-0.14 Cr |
| Other taxes | ₹0.54 Cr | ₹0.08 Cr | - | - | - |
| Profit After Tax | ₹20 Cr | ₹24 Cr | ₹16 Cr | ₹4.90 Cr | ₹0.08 Cr |
| Extra items | - | - | - | - | - |
| Adjustments to PAT | - | - | - | - | - |
| Profit Balance B/F | ₹37 Cr | ₹12 Cr | ₹0.50 Cr | ₹0.34 Cr | ₹0.27 Cr |
| Appropriations | ₹57 Cr | ₹37 Cr | ₹17 Cr | ₹5.25 Cr | ₹0.34 Cr |
| General Reserve | - | - | ₹4.35 Cr | ₹4.75 Cr | - |
| Proposed Equity Dividend | - | - | - | - | - |
| Corporate dividend tax | - | - | - | - | - |
| Other Appropriation | ₹57 Cr | ₹37 Cr | ₹12 Cr | ₹0.50 Cr | ₹0.34 Cr |
| Equity Dividend % | - | - | - | - | - |
| Earnings Per Share | ₹14.89 | ₹17.76 | ₹13.91 | ₹4,903.30 | ₹75.10 |
| Adjusted EPS | ₹14.89 | ₹17.76 | ₹13.91 | ₹5.45 | ₹0.08 |
Compare Income Statement of peers of PHANTOM DIGITAL EFFECTS
| Peers & Returns | Market Capitalization | 1 Week | 1 Month | 1 Year | ||
| PHANTOM DIGITAL EFFECTS | ₹384.0 Cr | 4.8% | -3.5% | -26.8% | Stock Analytics | |
| SUN TV NETWORK | ₹21,919.0 Cr | -1.4% | 2.4% | -25.3% | Stock Analytics | |
| ZEE ENTERTAINMENT ENTERPRISES | ₹9,903.0 Cr | -1% | -11.2% | -15.2% | Stock Analytics | |
| NETWORK 18 MEDIA & INVESTMENTS | ₹7,358.4 Cr | -1.8% | -11.5% | -36.6% | Stock Analytics | |
| DEN NETWORKS | ₹1,588.7 Cr | 1% | -4.4% | -26.5% | Stock Analytics | |
| DISH TV INDIA | ₹815.7 Cr | 1.6% | -14.6% | -65.7% | Stock Analytics | |
PHANTOM DIGITAL EFFECTS Share Price vs Sensex
| Share Price Returns(%) | 1 Week | 1 Month | 1 Year |
| PHANTOM DIGITAL EFFECTS | 4.8% |
-3.5% |
-26.8% |
| SENSEX | 1% |
3.3% |
4.5% |
You may also like the below Video Courses