Sambhaav Media Limited (BOM:511630)
India · Delayed Price · Currency is INR 7.51
-0.20 (-2.59%)
At close: Feb 13, 2026
Sambhaav Media Income Statement
Financials in millions INR. Fiscal year is April - March.
Millions INR. Fiscal year is Apr - Mar.
Fiscal Year | TTM | FY 2025 | FY 2024 | FY 2023 | FY 2022 | FY 2021 |
|---|---|---|---|---|---|---|
Period Ending | Dec '25 Dec 31, 2025 | Mar '25 Mar 31, 2025 | Mar '24 Mar 31, 2024 | Mar '23 Mar 31, 2023 | Mar '22 Mar 31, 2022 | Mar '21 Mar 31, 2021 |
Operating Revenue | 414.76 | 418.71 | 399.57 | 403.33 | 339.74 | 420.77 |
Other Revenue | 0.04 | 0.04 | 0.04 | 0.04 | 0.04 | 0.04 |
| 414.8 | 418.75 | 399.61 | 403.36 | 339.78 | 420.81 | |
Revenue Growth (YoY) | -5.79% | 4.79% | -0.93% | 18.71% | -19.26% | -13.00% |
Cost of Revenue | 301.24 | 287.4 | 263.22 | 268.87 | 240.68 | 233.89 |
Gross Profit | 113.56 | 131.35 | 136.39 | 134.49 | 99.1 | 186.92 |
Selling, General & Admin | 3.09 | 3.09 | 2.81 | 4.73 | 6.94 | 5.08 |
Other Operating Expenses | 49.19 | 67.66 | 71.88 | 70.91 | 81.06 | 120.64 |
Operating Expenses | 106.12 | 126.05 | 127.82 | 132.72 | 140.49 | 196.18 |
Operating Income | 7.44 | 5.3 | 8.57 | 1.77 | -41.39 | -9.26 |
Interest Expense | -9.89 | -10.02 | -21.36 | -26.58 | -17.41 | -28.44 |
Interest & Investment Income | 10.75 | 10.75 | 19.11 | 18.42 | 18.98 | 18.12 |
Earnings From Equity Investments | -0.48 | - | -0.83 | 0.7 | 0.59 | 0.43 |
Other Non Operating Income (Expenses) | -5.69 | -0.45 | 1.62 | -0.29 | -0.2 | -0.67 |
EBT Excluding Unusual Items | 2.13 | 5.58 | 7.12 | -5.98 | -39.44 | -19.82 |
Gain (Loss) on Sale of Investments | - | - | 0.61 | 0.04 | 0.38 | 0.2 |
Gain (Loss) on Sale of Assets | - | - | 1.82 | - | - | 0.23 |
Other Unusual Items | - | - | 3.42 | 2.21 | - | - |
Pretax Income | 2.13 | 5.58 | 12.97 | -3.73 | -39.06 | -19.4 |
Income Tax Expense | 6.8 | 2.45 | -1.03 | 8.73 | -9.48 | -2.83 |
Earnings From Continuing Operations | -4.68 | 3.13 | 14 | -12.46 | -29.58 | -16.57 |
Earnings From Discontinued Operations | -1.2 | -3.73 | -8.18 | -13.56 | 29.72 | - |
Net Income to Company | -5.88 | -0.6 | 5.82 | -26.02 | 0.14 | -16.57 |
Minority Interest in Earnings | -0.69 | - | - | - | - | - |
Net Income | -6.57 | -0.6 | 5.82 | -26.02 | 0.14 | -16.57 |
Net Income to Common | -6.57 | -0.6 | 5.82 | -26.02 | 0.14 | -16.57 |
Shares Outstanding (Basic) | 145 | 191 | 191 | 191 | 191 | 191 |
Shares Outstanding (Diluted) | 145 | 191 | 191 | 191 | 191 | 191 |
Shares Change (YoY) | -29.81% | - | - | - | - | - |
EPS (Basic) | -0.05 | -0.00 | 0.03 | -0.14 | 0.00 | -0.09 |
EPS (Diluted) | -0.05 | -0.00 | 0.03 | -0.14 | 0.00 | -0.09 |
Free Cash Flow | - | 182.81 | 77.99 | -15.13 | 77.68 | 45.95 |
Free Cash Flow Per Share | - | 0.96 | 0.41 | -0.08 | 0.41 | 0.24 |
Gross Margin | 27.38% | 31.37% | 34.13% | 33.34% | 29.17% | 44.42% |
Operating Margin | 1.79% | 1.26% | 2.15% | 0.44% | -12.18% | -2.20% |
Profit Margin | -1.58% | -0.14% | 1.46% | -6.45% | 0.04% | -3.94% |
Free Cash Flow Margin | - | 43.66% | 19.52% | -3.75% | 22.86% | 10.92% |
EBITDA | 66.93 | 50.52 | 34.76 | 27.84 | -12.52 | 39.17 |
EBITDA Margin | 16.14% | 12.06% | 8.70% | 6.90% | -3.69% | 9.31% |
D&A For EBITDA | 59.5 | 45.22 | 26.19 | 26.06 | 28.87 | 48.43 |
EBIT | 7.44 | 5.3 | 8.57 | 1.77 | -41.39 | -9.26 |
EBIT Margin | 1.79% | 1.26% | 2.15% | 0.44% | -12.18% | -2.20% |
Effective Tax Rate | 320.19% | 43.84% | - | - | - | - |
Revenue as Reported | 425.06 | 434.26 | 427.7 | 428.22 | 366.93 | 447.51 |
Advertising Expenses | - | 1.56 | 1.31 | 4.34 | - | - |
Source: S&P Global Market Intelligence. Standard template. Financial Sources.