India's only listed gaming company; mobile, PC/console & offline gaming IPs plus sports-media, adtech units.
Price
Market Cap
Sector
Consumer Discretionary
Rank
| Line item | FY20 | FY21 | FY22 | FY23 | FY24 | FY25 | FY26 | FY26 |
|---|---|---|---|---|---|---|---|---|
| LiabilitiesEquity Capital | 11 | 12 | 13 | 26 | 31 | 35 | 74 | 74 |
| Reserves | 332 | 458 | 886 | 889 | 1.6k | 2.6k | 3.3k | 2.2k |
| Borrowings | 4 | 0 | 3 | 0 | 5 | 20 | 196 | 31 |
| Other Liabilities | 25 | 102 | 18 | 10 | 20 | 37 | 668 | 27 |
| Total Liabilities | 372 | 571 | 919 | 926 | 1.6k | 2.7k | 4.3k | 2.3k |
| AssetsFixed Assets | 5 | 1 | 3 | 1 | 5 | 84 | 2.7k | 95 |
| CWIP | 0 | 0 | 0 | 0 | 0 | 5 | 0 | 0 |
| Investments | 336 | 444 | 870 | 806 | 685 | 2.2k | 740 | 1.8k |
| Other Assets | 31 | 126 | 46 | 119 | 938 | 415 | 800 | 406 |
| Total Assets | 372 | 571 | 919 | 926 | 1.6k | 2.7k | 4.3k | 2.3k |
| Line item | FY19 | FY20 | FY21 | FY22 | FY23 | FY24 | FY25 | FY26 |
|---|---|---|---|---|---|---|---|---|
| ActivitiesCash from Operating | 3 | 8 | 49 | -48 | -18 | -18 | -44 | -30 |
| Cash from Investing | -15 | -4 | -158 | -321 | -24 | -362 | -1.1k | -460 |
| Cash from Financing | 12 | -3 | 108 | 314 | 39 | 750 | 850 | 485 |
| SummaryCapital Expenditure | — | — | — | — | — | — | — | — |
| Free Cash Flow | 3 | 8 | 49 | -48 | -18 | -18 | -112 | -40 |
| FCF Margin | — | — | — | — | — | — | — | — |
For capital-heavy businesses (telecom, power, heavy manufacturing) reported profit ignores the cash needed just to stand still. We'd systematically overvalue it, so we don't show a number.
NAZARA · CAPITAL_INTENSIVE
Guides on how to read this kind of business and the numbers that matter.