Radaan Mediaworks India (RADAAN)₹2.75+4.17%Media & Entertainment
In the Jun 2026 quarter (consolidated), Radaan Mediaworks India reported sales of ₹1.51 Cr, up 403.3% from Jun 2025, and net profit of −₹0.45 Cr. For the year to Mar 2026, sales were ₹5.41 Cr and net profit −₹4.81 Cr.
Company filings, consolidated accounts; latest reported quarter Jun 2026
| Sep 2023 | Dec 2023 | Mar 2024 | Jun 2024 | Sep 2024 | Dec 2024 | Mar 2025 | Jun 2025 | Sep 2025 | Dec 2025 | Mar 2026 | Jun 2026 | |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Sales | 3.34 | 4.07 | 11.88 | 14.82 | 3.43 | 2.37 | 2.31 | 0.30 | 1.90 | 1.58 | 1.66 | 1.51 |
| Expenses | 4.19 | 4.35 | 7.94 | 13.65 | 2.61 | 1.67 | 2.24 | 1.24 | 4.03 | 2.24 | 2.09 | 1.53 |
| Operating Profit | −0.85 | −0.28 | 3.98 | 1.21 | 0.83 | 0.71 | 0.08 | −0.95 | −2.13 | −0.67 | −0.44 | −0.03 |
| OPM % | −25.2% | −6.6% | 33.5% | 8.1% | 24.0% | 29.7% | 3.1% | −324.1% | −112.1% | −42.1% | −26.1% | −1.3% |
| Other Income | 0.03 | 0.03 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.02 | 1.03 | 0.00 | 0.08 | 0.03 |
| Interest | 0.75 | 0.84 | 0.74 | 0.67 | 0.55 | 0.66 | 0.56 | 0.55 | 0.41 | 0.31 | 0.40 | 0.42 |
| Depreciation | 0.00 | 0.01 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
| Profit before tax | −1.58 | −1.11 | 3.22 | 0.52 | 0.24 | 0.01 | −0.50 | −1.49 | −1.54 | −0.98 | −0.79 | −0.45 |
| Tax % | 0.6% | 0.0% | −0.9% | −1.9% | −4.0% | −50.1% | −2.1% | −0.7% | 0.0% | 1.0% | −1.3% | 0.0% |
| Net Profit | −1.61 | −1.12 | 3.25 | 0.54 | 0.26 | 0.04 | −0.50 | −1.50 | −1.55 | −1.00 | −0.79 | −0.45 |
| EPS (Rs) | −0.29 | −0.19 | 0.59 | 0.09 | 0.04 | 0.00 | −0.08 | −0.27 | −0.27 | −0.17 | −0.13 | −0.07 |
| Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 | TTM | |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Sales | 32.44 | 30.87 | 29.19 | 28.08 | 10.22 | 9.38 | 9.91 | 12.04 | 21.35 | 22.90 | 5.41 | 6.65 |
| Expenses | 29.82 | 28.39 | 26.80 | 34.39 | 17.10 | 14.86 | 13.34 | 11.30 | 18.81 | 20.20 | 9.60 | 9.89 |
| Operating Profit | 2.71 | 2.55 | 2.42 | −6.22 | −6.86 | −5.47 | −3.41 | 0.78 | 2.61 | 2.77 | −4.18 | −3.27 |
| OPM % | 8.3% | 8.3% | 8.3% | −22.1% | −67.1% | −58.2% | −34.4% | 6.4% | 12.2% | 12.1% | −77.1% | −49.2% |
| Other Income | 0.14 | 0.16 | 0.19 | 0.15 | −0.11 | 0.00 | 1.29 | 0.02 | 0.05 | 0.02 | 1.11 | 1.14 |
| Interest | 1.29 | 1.08 | 1.14 | 1.19 | 1.24 | 1.51 | 1.95 | 2.42 | 3.05 | 2.44 | 1.70 | 1.54 |
| Depreciation | 0.62 | 0.50 | 0.58 | 0.50 | 0.55 | 0.47 | 0.25 | 0.06 | 0.05 | 0.04 | 0.04 | 0.00 |
| Profit before tax | 0.93 | 1.08 | 0.88 | −7.76 | −8.76 | −7.44 | −4.33 | −1.71 | −0.49 | 0.30 | −4.83 | −3.76 |
| Tax % | 5.4% | 5.5% | 13.7% | 2.6% | 0.5% | −0.7% | 0.2% | −1.8% | −6.3% | −13.9% | −0.4% | — |
| Exceptional items | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | — |
| Net Profit | 0.89 | 1.03 | 0.76 | −8.00 | −8.83 | −7.42 | −4.35 | −1.70 | −0.46 | 0.34 | −4.81 | −3.79 |
| EPS (Rs) | 0.15 | 0.18 | 0.13 | −1.46 | −1.61 | −1.35 | −0.79 | −0.30 | −0.07 | 0.05 | −0.87 | −0.64 |
| Dividend payout % | 0.0% | 0.0% | 0.0% | 0.0% | 0.0% | 0.0% | 0.0% | 0.0% | 0.0% | 0.0% | 0.0% | — |
| Mar 2015 | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 | |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Equity Capital | 10.84 | 10.84 | 10.84 | 10.84 | 10.82 | 10.84 | 10.82 | 10.83 | 10.83 | 10.83 | 10.82 | 10.84 |
| Reserves | 7.94 | 8.81 | 6.84 | 7.55 | −0.45 | −9.24 | −16.64 | −21.02 | −22.70 | −22.63 | −22.29 | −27.08 |
| Borrowings | 6.01 | 7.87 | 8.63 | 7.31 | 16.16 | 18.07 | 24.21 | 29.43 | 34.10 | 33.97 | 29.39 | 14.69 |
| Other Liabilities | 7.49 | 9.18 | 7.73 | 7.36 | 8.45 | 8.85 | 10.36 | 7.22 | 11.57 | 16.31 | 11.20 | 9.20 |
| Total Liabilities | 32.28 | 36.70 | 34.04 | 33.06 | 34.98 | 28.52 | 28.75 | 26.46 | 33.80 | 38.48 | 29.12 | 7.65 |
| Fixed Assets | 3.11 | 2.62 | 2.04 | 2.30 | 1.87 | 1.32 | 0.87 | 0.58 | 0.51 | 0.49 | 0.44 | 0.40 |
| CWIP | 0.00 | 0.00 | 0.83 | 0.00 | 11.11 | 12.02 | 14.93 | 16.45 | 17.42 | 18.36 | 19.13 | 0.00 |
| Investments | 0.76 | 0.76 | 0.74 | 0.74 | 0.73 | 0.73 | 0.73 | 0.73 | 0.73 | 0.00 | 0.00 | 0.00 |
| Other Assets | 28.41 | 33.32 | 30.43 | 30.02 | 21.27 | 14.45 | 12.22 | 8.70 | 15.14 | 19.63 | 9.55 | 7.25 |
| Inventories | 1.90 | 2.09 | 1.50 | 3.24 | 2.46 | 2.13 | 0.19 | 0.84 | 8.05 | 10.26 | 1.66 | 0.77 |
| Trade receivables | 8.32 | 8.99 | 6.11 | 6.59 | 5.10 | 1.98 | 2.64 | 2.01 | 1.05 | 2.82 | 0.71 | 3.09 |
| Cash & equivalents | 0.42 | 0.13 | 0.13 | 0.12 | 0.34 | 0.24 | 0.25 | 0.14 | 0.22 | 0.16 | 0.86 | 0.13 |
| Total Assets | 32.28 | 36.70 | 34.04 | 33.06 | 34.98 | 28.52 | 28.75 | 26.46 | 33.80 | 38.48 | 29.12 | 7.65 |
| Mar 2015 | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 | |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Cash from operating activity | 0.47 | −0.71 | 1.08 | 2.46 | 1.79 | −0.31 | −1.40 | −1.75 | −1.47 | 3.21 | 8.39 | −3.50 |
| Cash from investing activity | −0.93 | −0.15 | −0.78 | −0.03 | −9.26 | −0.54 | −2.96 | −1.49 | −0.69 | −0.06 | −0.76 | 19.26 |
| Cash from financing activity | −2.21 | 0.55 | −0.31 | −2.45 | 7.64 | 0.75 | 4.36 | 3.13 | 2.22 | −3.22 | −6.96 | −16.40 |
| Net cash flow | −2.64 | −0.28 | 0.00 | 0.00 | 0.21 | −0.09 | 0.00 | −0.09 | 0.06 | −0.05 | 0.69 | −0.71 |
| Capex | 1.26 | 0.13 | 0.00 | 0.01 | 11.35 | 0.92 | 2.94 | 1.51 | 0.98 | 0.99 | 0.74 | 0.00 |
| Free cash flow | −0.43 | −0.85 | 0.30 | 2.44 | −9.40 | −0.84 | −4.34 | −3.23 | −2.45 | 2.21 | 7.64 | 15.86 |
| CFO / OP % | 17.0% | −27.0% | 43.0% | 102.0% | −29.0% | 5.0% | 26.0% | 52.0% | −192.0% | 124.0% | 305.0% | 84.0% |
| Mar 2015 | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 | |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Debtor days | 84 | 100 | 71 | 82 | 65 | 70 | 102 | 74 | 31 | 47 | 10 | 207 |
| Inventory days | — | — | — | — | — | — | 35 | — | — | — | 72 | 321 |
| Days payable | — | — | — | — | — | — | 1,381 | — | — | — | 295 | 1,923 |
| Cash conversion cycle | 85 | 101 | 72 | 83 | 66 | 70 | −1,244 | 75 | 32 | 48 | −213 | −1,395 |
| Working capital days | 37 | 54 | 33 | 37 | −100 | −355 | −510 | −440 | −294 | −130 | −343 | −1,061 |
| ROCE % | 9.5% | 8.5% | 8.1% | 7.7% | −25.2% | −31.9% | −31.2% | −12.6% | 3.5% | 11.7% | 13.6% | −38.0% |
For the Jun 2026 quarter, Radaan Mediaworks India reported sales of ₹1.51 Cr, up 403.3% year on year and net profit of −₹0.45 Cr. The operating margin was −1.3%.
Radaan Mediaworks India's sales for the year to Mar 2026 were ₹5.41 Cr; over the last twelve months they were ₹6.65 Cr.
Net profit for the year to Mar 2026 was −₹4.81 Cr, and −₹3.79 Cr over the last twelve months. Earnings per share over the same trailing period were ₹−0.64.
Radaan Mediaworks India reported borrowings of ₹14.69 Cr at Mar 2026, against cash and equivalents of ₹0.13 Cr.
Cash from operations was −₹3.50 Cr in the year to Mar 2026; after capital spending, free cash flow was ₹15.86 Cr.