Quick Ratios
Quarterly Results
Profit & Loss
Balance Sheet
Cash Flow
Ratios
Mkt Cap
Market Capitalization
₹1,275Cr
Rev Gr TTM
Revenue Growth TTM
119.27%
Peer Comparison
Compare up to 10 companies side by side across valuation, profitability, and growth.

AQYLON
VS
| Quarter | Jun 2023 | Sep 2023 | Dec 2023 | Jun 2024 | Sep 2024 | Dec 2024 | Jun 2025 | Sep 2025 | Dec 2025 |
|---|
|
Growth YoY Revenue Growth YoY% | | | | | | | | -7.3 | -97.0 | 241.7 | 109.8 | 179.1 |
| 0 | 0 | 0 | 4 | 1 | 1 | 2 | 1 | 1 | 5 | 3 | 4 |
Operating Profit Operating ProfitCr |
| | | | -164.7 | 13.0 | 17.3 | 4.2 | 8.6 | -2,266.7 | -16.6 | 37.0 | 2.6 |
Other Income Other IncomeCr | 0 | 0 | 0 | 0 | 0 | 0 | -23 | 0 | 0 | 15 | 0 | -6 |
Interest Expense Interest ExpenseCr | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 1 | 1 | 0 | 0 |
Depreciation DepreciationCr | 5 | 5 | 5 | 3 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| -5 | -5 | -5 | -6 | 0 | 0 | -23 | 0 | -2 | 14 | 1 | -6 |
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 2 |
|
Growth YoY PAT Growth YoY% | -0.6 | -2.1 | -0.4 | -3.3 | 101.1 | 103.1 | -328.9 | 102.1 | -3,166.7 | 8,200.0 | 106.5 | -6,758.3 |
| | | | -374.0 | 6.0 | 13.4 | -963.1 | 8.6 | -6,133.3 | 325.1 | 29.9 | -205.9 |
| -0.1 | -0.1 | -0.1 | -2.2 | 0.0 | 0.0 | -0.9 | 0.0 | -0.1 | 0.6 | 0.1 | -0.3 |
| Financial Year | Mar 2015 | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|
|
| 27.6 | 18.2 | 27.8 | -58.3 | -73.5 | -107.5 | 100.0 | | | | 300.9 | 119.5 |
| 67 | 71 | 97 | 62 | 24 | 0 | 1 | 1 | 1 | 5 | 5 | 13 |
Operating Profit Operating ProfitCr |
| 26.9 | 34.1 | 29.8 | -8.7 | -57.3 | 89.6 | | | | -210.2 | 9.2 | 4.0 |
Other Income Other IncomeCr | 0 | -9 | 0 | 0 | -8 | 1 | 0 | 0 | 0 | 0 | -23 | |
Interest Expense Interest ExpenseCr | 7 | 11 | 15 | 16 | 12 | 13 | 4 | 0 | 0 | 0 | 0 | 3 |
Depreciation DepreciationCr | 12 | 15 | 19 | 23 | 24 | 23 | 20 | 20 | 20 | 19 | 0 | 0 |
| 6 | 1 | 7 | -44 | -53 | -37 | -25 | -21 | -21 | -22 | -22 | 7 |
| 1 | 1 | 2 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 2 |
|
| 31.8 | -91.0 | 1,079.5 | -974.3 | -19.3 | 29.9 | 32.3 | 14.8 | -0.1 | -1.6 | -3.5 | 125.8 |
| 5.2 | 0.4 | 3.6 | -76.5 | -344.4 | 3,237.3 | | | | -1,440.1 | -372.0 | 43.6 |
| 0.9 | 0.0 | 0.1 | -1.3 | -1.5 | -1.1 | -0.7 | -0.6 | -0.6 | -8.5 | -0.9 | 0.2 |
| Financial Year | 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 Equity CapitalCr | 35 | 35 | 35 | 35 | 35 | 35 | 35 | 35 | 35 | 25 | 25 | 25 |
| 203 | 62 | 67 | 23 | -30 | -67 | -92 | -113 | -135 | -14 | -37 | -31 |
Current Liabilities Current LiabilitiesCr | 30 | 53 | 61 | 179 | 182 | 195 | 199 | 200 | 201 | 60 | 65 | 15 |
Non Current Liabilities Non Current LiabilitiesCr | 70 | 60 | 139 | 15 | 12 | 12 | 12 | 12 | 12 | 0 | 0 | 4 |
Total Liabilities Total LiabilitiesCr |
Current Assets Current AssetsCr | 104 | 55 | 51 | 25 | 6 | 6 | 5 | 5 | 5 | 28 | 31 | 6 |
Non Current Assets Non Current AssetsCr | 233 | 158 | 250 | 227 | 192 | 169 | 149 | 128 | 108 | 43 | 22 | 7 |
Total Assets Total AssetsCr |
| Financial Year | Mar 2015 | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|
Operating Cash Flow Operating Cash FlowCr | 5 | 38 | 51 | 6 | -10 | 0 | 0 | 0 | 0 | -12 | 6 | 7 |
Investing Cash Flow Investing Cash FlowCr | -79 | -25 | -110 | -1 | 1 | 0 | 0 | 0 | 0 | 46 | -2 | 36 |
Financing Cash Flow Financing Cash FlowCr | 75 | -13 | 58 | -6 | 9 | 0 | 0 | 0 | 0 | -10 | 0 | -51 |
|
Free Cash Flow Free Cash FlowCr | -58 | 22 | -69 | 5 | -9 | 0 | 0 | 0 | 0 | 34 | 13 | |
| 105.9 | 8,886.4 | 1,015.1 | -12.6 | 19.7 | -1.0 | 1.1 | 1.0 | -0.6 | 57.5 | -26.2 | 114.6 |
CFO To EBITDA CFO To EBITDA% | 20.5 | 103.1 | 124.6 | -111.5 | 118.5 | -35.8 | 26.0 | 25.2 | -15.4 | 393.7 | 1,058.2 | 1,245.3 |
| Financial Year | Mar 2015 | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|
Valuation Ratios Valuation Ratios |
Market Cap Market CapitalizationCr | 882 | 996 | 889 | 55 | 17 | 3 | 8 | 6 | 6 | 0 | 1,545 | 1,281 |
Price To Earnings Price To Earnings | 205.3 | 0.0 | 176.7 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 222.4 |
Price To Sales Price To Sales | 9.7 | 9.2 | 6.5 | 0.9 | 1.1 | -3.1 | | | | 0.0 | 257.0 | 97.1 |
Price To Book Price To Book | 3.7 | 10.3 | 8.7 | 0.9 | 3.4 | -0.1 | -0.1 | -0.1 | -0.1 | 0.0 | -135.0 | -225.6 |
| 38.3 | 28.4 | 24.7 | -11.5 | -2.2 | -5.2 | -9.8 | -10.3 | -9.1 | 7.4 | 2,740.7 | 2,437.4 |
Profitability Ratios Profitability Ratios |
| 100.0 | 100.7 | 108.4 | 105.2 | 14.7 | 0.0 | | | | -66.7 | 71.5 | 24.7 |
| 26.9 | 34.1 | 29.8 | -8.7 | -57.3 | 89.6 | | | | -210.2 | 9.2 | 4.0 |
| 5.2 | 0.4 | 3.6 | -76.5 | -344.4 | 3,237.3 | | | | -1,440.1 | -372.0 | 43.6 |
| 4.3 | 8.6 | 9.6 | -46.1 | -535.3 | 78.1 | 38.7 | 28.0 | 21.9 | -177.3 | 195.1 | 139.1 |
| 2.0 | 0.4 | 5.0 | -76.1 | -1,017.4 | 114.4 | 43.6 | 27.1 | 21.3 | -198.5 | 195.6 | -101.4 |
| 1.4 | 0.2 | 1.7 | -17.5 | -26.4 | -21.1 | -16.2 | -15.9 | -18.8 | -30.4 | -42.1 | 42.1 |
Operational Ratios Operational Ratios |
Solvency Ratios Solvency Ratios |
Liquidity Ratios Liquidity Ratios |
**(Formerly Sri Adhikari Brothers Television Network Limited)**
Aqylon Nexus Limited (NSE/BSE: **SABTNL**) is an Indian technology and media conglomerate that has recently undergone a radical corporate transformation. Following its successful exit from the **Corporate Insolvency Resolution Process (CIRP)** in late **2023**, the company has pivoted from a legacy broadcasting house into a high-growth "New Age Digital Media" and **Artificial Intelligence (AI)** infrastructure provider. Under new leadership and a restructured balance sheet, the company is positioning itself as a key player in India’s sovereign AI and digital transformation landscape.
---
### **Strategic Pivot: From Legacy Media to AI Infrastructure**
The company has transitioned its core focus toward the development, deployment, and commercialization of **Artificial Intelligence (AI)** and **Machine Learning (ML)**. This evolution is categorized into four primary technology pillars:
* **AI Infrastructure & "AI Factories":** Developing **AI-ready hyperscale data centers** designed to support **Generative AI** and **Large Language Model (LLM)** training.
* **Sovereign Compute Platforms:** Aligning with the **"Digital India"** initiative to provide localized AI solutions for commercial, industrial, and governmental sectors.
* **Digital Content IP:** Leveraging a legacy library of **~5,500 hours** of content while expanding into short-format digital IPs, podcasts, and internet broadcasting.
* **Global Expansion:** Establishment of a **Wholly Owned Subsidiary** in **Ras Al Khaimah, UAE**, to capture international demand for AI products and consultancy.
---
### **Operational Verticals & Service Delivery**
Aqylon Nexus operates a diversified business model encompassing the entire lifecycle of intelligent software and digital infrastructure:
| Business Vertical | Key Activities & Offerings |
| :--- | :--- |
| **Software & AI Development** | Engineering and licensing **AI/ML platforms**, **Natural Language Processing (NLP)**, **Computer Vision**, and proprietary **Algorithms**. |
| **Infrastructure & HPC** | Operating **Research Labs** and **Innovation Hubs** for **High-Performance Computing (HPC)** and data processing. |
| **SaaS & Consultancy** | Delivering AI-driven digital transformation via **Cloud-based** models and specialized enterprise advisory. |
| **IP Management** | Acquisition and commercialization of **Patents, Copyrights,** and **Trade Secrets** within the global AI ecosystem. |
| **Skill Development** | Nationwide AI training programs targeting **30,000+** professionals annually across **70 centers** in **16 states**. |
---
### **Key Strategic Partnerships & MoUs**
The company has secured several high-value, non-binding agreements to scale its new technology verticals:
* **Government of Telangana:** An MoU for a **50 MW AI & Hyperscale Green Data Centre Campus** in Tukkuguda, involving a projected **₹4,000 Crore** investment across **20 acres**.
* **DataDirect Networks (DDN):** Collaboration to develop AI data platforms for **Generative AI** workloads.
* **MBuzz Technologies:** Partnership to explore **NVIDIA AI Factory** solutions and edge data center projects in the Middle East.
* **AITMC Ventures (AVPL):** A collaborative agreement to deliver **AI skill training** to youth in rural and non-metropolitan areas.
---
### **Corporate Restructuring & Recovery Timeline**
The company’s successful navigation of the **Insolvency and Bankruptcy Code (IBC)** framework has resulted in a clean slate for new operations.
| Milestone | Date | Status |
| :--- | :--- | :--- |
| **NCLT Resolution Approval** | December 8, 2023 | Completed |
| **Relisting on BSE/NSE** | April 1, 2024 | Completed |
| **Resolution Plan Completion** | May 27, 2025 | Finished **1 year in advance** |
| **Name Change to Aqylon Nexus Ltd** | January 2026 | Approved by MCA |
---
### **Financial Performance & Capital Structure**
The company’s financials reflect the transition from insolvency to a restructured entity. Management has indicated a **6 to 8 quarter** lead time (from late 2024) for new AI business activities to fully manifest in the financial statements.
**Standalone Financial Summary:**
* **Revenue (FY 2024-25):** **₹6.01 Crore** (up from Nil in FY24).
* **Net Worth (FY 2024-25):** **₹121.39 Crore** (improved from **₹13.86 Crore**).
* **Exceptional Gain (FY 2025-26):** **₹9.62 Crore**, primarily driven by the sale of immovable property in Andheri (**₹15.44 Crore** profit).
* **Debt Resolution:** Successfully addressed over **₹504 Crore** in financial liabilities through debt waivers and capital reduction reserves.
**Capital Actions:**
* **Capital Reduction:** Original share capital was reduced at a ratio of **100:1** as part of the NCLT mandate.
* **Stock Split:** In **January 2026**, the Board approved a sub-division of equity shares from a Face Value of **₹10** to **₹1** to enhance market liquidity.
* **Fundraising:** Authorized borrowing up to **₹500 Crores** and approved an unsecured loan of **₹100 Crores** from the Promoter with a conversion option.
* **Warrants:** Issued **6,80,20,000 Convertible Warrants** at **₹10** each to non-promoters.
---
### **Governance & Ownership**
Following an **Open Offer** in **November 2025**, the company underwent a total change in control:
* **New Promoter:** **Mr. Kurjibhai Premjibhai Rupareliya** assumed control, targeting up to **99.92%** of the emerging voting capital (subject to minimum public shareholding rules).
* **Leadership:** **Mr. Srivatsava Sunkara** was appointed **Managing Director** in **October 2025** for a 5-year term, bringing expertise in **LLMs** and enterprise AI transformation.
* **Risk Management:** A **Risk Management Committee** was constituted on **March 31, 2025**, as the company entered the **top 1000 listed entities** by market capitalization.
---
### **Risk Factors & Investor Considerations**
While the turnaround is significant, several risks remain inherent to the transition:
* **Going Concern & Liquidity:** Auditors have noted a **negative net worth** of **₹11.44 Crore** as of March 2025. Survival is currently supported by a **12-month promoter financial support letter** (valid from April 2026).
* **Execution Risk:** The pivot to AI is currently supported by **non-binding MOUs** rather than long-term, revenue-generating contracts.
* **Regulatory Compliance:** The company has faced historical penalties for board composition non-compliance and must ensure public shareholding returns to the **25% minimum requirement** following the promoter's acquisition.
* **Asset Base:** Property, Plant, and Equipment decreased from **₹37.29 Crore to ₹6.41 Crore** due to resolution-mandated disposals, which may impact immediate operational scale.
* **Legacy Liabilities:** While **IBC Section 32A** extinguishes most past claims, some inter-company balances and tax assessments remain subject to final reconciliation.