Filmcity Media Ltd

NSE: BSE: 531486

₹1.52

(4.83%)

Sat, 26 Sept 2026, 03:05 am

MTF 5xInvest in Filmcity Media Ltd with 5x Leverage Buy with MTF

Market Cap (in Cr)7.19

PE Ratio0

Dividend0

Consumer Services

Movies/Entertainment

24.5K

Filmcity Media Income Statement

Income Statement Balance Sheet Cashflow

Particulars	2005	2006	2007	2008	2009	2010	2011	2012	2013	2014	2015	2016	2017	2018	2019	2020	2021	2022	2023	2024
Total revenue	3.29M	17.41M	19.85M	20.70M	9.78M	5.66M	2.28M	487.50K	7.21M	2.38M	17.90M	53.38M	2.21M	0	0	0	0	0	20.10M	12.48M
Gross profit	1.26M	-4.17M	3.80M	7.45M	7.16M	-4.55M	-130.46M	13.61K	243.36K	-273.39K	-177.00K	483.00K	355.00K	-52.00K	-51.00K	-50.00K	-39.00K	-24.00K	9.77M	259.00K
Operating expenses (excl. COGS)	-1.04M	-848.32K	-1.44M	-5.17M	-6.35M	-2.33M	-1.29M	-1.19M	-915.34K	-323.62K	-339.00K	-378.00K	-356.00K	-1.00K	0	0	-1.01M	-3.67M	-8.90M	-1.82M
Selling/general/admin expenses, total	-955.06K	-730.79K	-1.37M	-5.16M	-6.35M	-2.33M	-1.29M	-1.19M	-915.34K	-323.62K	-339.00K	-378.00K	-356.00K	-1.00K	0	0	-1.01M	-3.67M	-8.90M	-1.82M
Research & development	0	0	0	0	0	0	0	—	—	—	—	—	—	—	—	—	—	—	—	—
Selling/general/admin expenses, other	-955.06K	-730.79K	-1.37M	-5.16M	-6.35M	-2.33M	-1.29M	-1.19M	-915.34K	-323.62K	-339.00K	-378.00K	-356.00K	-1.00K	0	0	-1.01M	-3.67M	-8.90M	-1.82M
Other operating expenses, total	-84.87K	-117.53K	-68.52K	-4.00K	0	0	0	0	0	0	0	0	—	—	0	0	0	0	0	0
Operating income	225.03K	-5.02M	2.36M	2.28M	811.98K	-6.88M	-131.75M	-1.18M	-671.98K	-597.01K	-516.00K	105.00K	-1.00K	-53.00K	-51.00K	-50.00K	-1.05M	-3.70M	865.00K	-1.56M
Non-operating income, total	77.55K	-44.33K	-286.16K	-975.54K	3.78K	1.95M	-60.52K	28.48K	0	0	0	0	1.00K	0	-1.00K	0	0	0	49.00K	31.00K
Interest expense, net of interest capitalized	-11.35K	-53.33K	-275.86K	-971.28K	—	0	0	0	0	0	0	—	0	0	-1.00K	—	—	—	-10.00K	—
Interest capitalized	0	0	0	0	0	0	0	0	0	0	—	—	0	0	0	0	0	0	0	0
Non-operating income, excl. interest expenses	88.90K	9.00K	-10.30K	-4.26K	3.78K	1.95M	-60.52K	28.48K	0	0	0	0	1.00K	0	0	0	0	0	59.00K	31.00K
Non-operating interest income	—	—	—	—	—	—	—	—	—	—	—	—	0	0	0	0	0	0	0	0
Miscellaneous non-operating expense	88.90K	9.00K	-10.30K	-4.26K	3.78K	1.95M	-60.52K	28.48K	0	0	0	0	1.00K	0	0	0	0	0	59.00K	31.00K
Unusual income/expense	—	—	—	—	—	—	—	—	—	—	—	—	0	0	0	0	0	0	0	0
Pretax income	302.58K	-5.07M	2.07M	1.31M	815.75K	-4.93M	-131.81M	-1.15M	-671.98K	-597.01K	-516.00K	105.00K	0	-53.00K	-52.00K	-50.00K	-1.05M	-3.70M	915.00K	-1.53M
Taxes	0	0	0	102.21K	-309.88K	6.21M	0	0	0	8.21K	24.00K	-30.00K	0	0	0	0	0	0	-3.00K	0
Non-controlling/minority interest	0	0	0	0	0	0	0	0	0	0	0	—	0	0	0	0	0	0	0	0
After tax other income/expense	0	0	0	0	0	—	0	0	0	0	—	—	0	0	0	0	0	0	0	-1.00K
Net income before discontinued operations	302.58K	-5.07M	2.07M	1.41M	505.87K	1.28M	-131.81M	-1.15M	-671.98K	-588.80K	-492.00K	75.00K	0	-53.00K	-52.00K	-50.00K	-1.05M	-3.70M	912.00K	-1.53M
Net income	302.58K	-5.07M	2.07M	1.41M	505.87K	1.28M	-131.81M	-1.15M	-671.98K	-588.80K	-492.00K	75.00K	0	-53.00K	-52.00K	-50.00K	-1.05M	-3.70M	912.00K	-1.53M
Dilution adjustment	0	0	0	0	0	0	0	0	0	0	0	—	0	0	0	0	0	0	0	0
Preferred dividends	0	0	0	0	0	0	0	0	0	0	—	—	0	0	0	0	0	0	0	0
Diluted net income available to common stockholders	302.58K	-5.07M	2.07M	1.41M	505.87K	1.28M	-131.81M	-1.15M	-671.98K	-588.80K	-492.00K	—	0	-53.00K	-52.00K	-50.00K	-1.05M	-3.70M	912.00K	-1.53M
Basic earnings per share (Basic EPS)	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
Diluted earnings per share (Diluted EPS)	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
EBITDA	1.38M	-4.10M	3.10M	4.18M	3.27M	-5.69M	-130.76M	-1.02M	-551.34K	-544.62K	-459.00K	159.00K	52.00K	-1.00K	0	0	-1.01M	-3.67M	884.00K	-1.54M
EBIT	225.03K	-5.02M	2.36M	2.28M	811.98K	-6.88M	-131.75M	-1.18M	-671.98K	-597.01K	-516.00K	105.00K	-1.00K	-53.00K	-51.00K	-50.00K	-1.05M	-3.70M	865.00K	-1.56M
Total operating expenses	-3.07M	-22.43M	-17.49M	-18.42M	-8.97M	-12.54M	-134.03M	-1.67M	-7.88M	-2.98M	-18.42M	-53.28M	-2.21M	-53.00K	-51.00K	-50.00K	-1.05M	-3.70M	-19.24M	-14.04M
Prepaid expenses	39.26K	21.77K	21.77K	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—
Deferred income, current	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—
Capital and operating lease obligations	0	0	0	0	0	0	0	0	0	0	—	—	0	0	0	0	0	0	0	0
Operating lease liabilities	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—
Deferred tax liabilities	—	—	—	3.89M	6.21M	—	0	—	—	0	0	—	—	—	—	—	—	—	—	—
Deferred income, non-current	—	—	—	—	—	—	0	0	0	0	—	—	—	—	—	—	—	—	—	—
Minority interest	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
Change in accrued expenses	—	—	—	—	—	—	—	—	0	—	—	—	—	—	—	—	—	—	—	—
Common dividends paid	0	0	0	0	0	0	0	—	0	0	—	—	0	0	0	0	0	0	0	0
Preferred dividends paid	0	0	0	0	0	0	0	0	0	0	—	—	0	0	0	0	0	0	0	0