Amagi Media Labs

| Annual Financials | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 | TTM |
Revenue  | 98 | 221 | 434 | 725 | 942 | 1,223 | 0 |
| Expenses | 109 | 193 | 1,489 | 1,027 | 1,158 | 1,253 | 0 |
EBITDA  | -12 | 28 | -1,055 | -303 | -215 | -30 | 0 |
| Operating Profit % | -14 % | 12 % | -246 % | -51 % | -32 % | -8 % | 0 % |
| Depreciation | 6 | 5 | 6 | 9 | 16 | 17 | 0 |
| Interest | 1 | 0 | 2 | 3 | 5 | 5 | 0 |
Profit Before Tax  | -18 | 23 | -1,063 | -315 | -237 | -52 | 0 |
| Tax | 1 | 3 | 16 | 6 | 8 | 17 | 0 |
| Net Profit | -19 | 21 | -1,079 | -321 | -245 | -69 | 0 |
| EPS in ₹ | -364.44 | 404.06 | -1,876.64 | -616.69 | -12.52 | -3.48 | 0.00 |
Above figures are in Rs. Crores | Balance Sheet | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
Total Assets  | 87 | 140 | 942 | 1,416 | 1,308 | 1,425 |
| Fixed Assets | 6 | 4 | 7 | 38 | 53 | 92 |
| Current Assets | 65 | 113 | 898 | 1,281 | 1,151 | 1,273 |
| Capital Work in Progress | 2 | 0 | 0 | 8 | 0 | 0 |
| Investments | 0 | 0 | 0 | 264 | 63 | 266 |
| Other Assets | 80 | 135 | 935 | 1,106 | 1,193 | 1,068 |
Total Liabilities  | 87 | 140 | 942 | 1,416 | 1,308 | 1,425 |
| Current Liabilities | 51 | 76 | 550 | 682 | 362 | 855 |
| Non Current Liabilities | 6 | 13 | 71 | 90 | 449 | 60 |
Total Equity  | 30 | 51 | 322 | 645 | 497 | 510 |
| Reserve & Surplus | 19 | 40 | -550 | -231 | -379 | -382 |
| Share Capital | 11 | 11 | 1 | 1 | 1 | 17 |
Above figures are in Rs. Crores | Cash Flow | 2021 | 2022 | 2023 | 2024 | 2025 |
| Net Cash Flow | 24 | 662 | 37 | -629 | 2 |
| Investing Activities | -3 | -3 | -259 | -438 | -23 |
| Operating Activities | 27 | 64 | -242 | -183 | 34 |
| Financing Activities | 0 | 601 | 538 | -8 | -9 |
Above figures are in Rs. Crores | % Holding | Jan 2026 |
| Promoter | 14.92 % |
| FIIs | 42.97 % |
| DIIs | 31.69 % |
| Government | 0.00 % |
| Public / Retail | 6.09 % |
| Others | 4.32 % |
| No of Share Holders | 1,33,905 |