Sambhaav Media Limited (BOM:511630)
India · Delayed Price · Currency is INR 7.51
-0.20 (-2.59%)
At close: Feb 13, 2026
Sambhaav Media Cash Flow Statement
Financials in millions INR. Fiscal year is April - March.
Millions INR. Fiscal year is Apr - Mar.
Fiscal Year | FY 2025 | FY 2024 | FY 2023 | FY 2022 | FY 2021 |
|---|---|---|---|---|---|
Period Ending | 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 |
Net Income | -0.6 | 5.82 | -26.02 | 0.14 | -16.57 |
Depreciation & Amortization | 54.68 | 52.76 | 56.72 | 51.87 | 69.55 |
Other Amortization | 0.62 | 0.38 | 0.35 | 0.63 | 0.92 |
Loss (Gain) From Sale of Assets | - | -1.82 | 6.08 | - | -0.23 |
Asset Writedown & Restructuring Costs | 4.98 | 2.2 | - | - | - |
Loss (Gain) From Sale of Investments | - | -0.61 | -2.25 | -0.04 | - |
Loss (Gain) on Equity Investments | 0.12 | - | - | -0.59 | -0.43 |
Provision & Write-off of Bad Debts | 5.82 | 4.25 | 13.3 | - | - |
Other Operating Activities | 8.71 | 10.03 | 23.76 | 21.49 | 19.18 |
Change in Accounts Receivable | 22.79 | -18.06 | 6.77 | 31.44 | 15.96 |
Change in Inventory | -1.99 | 1.93 | 9.26 | 3.91 | 1.34 |
Change in Accounts Payable | 3.64 | -8.63 | 5.78 | -2.87 | -9.81 |
Change in Other Net Operating Assets | 110.41 | 115.21 | -57.22 | -27.01 | -15.56 |
Operating Cash Flow | 209.17 | 163.44 | 43.35 | 92.23 | 64.34 |
Operating Cash Flow Growth | 27.98% | 277.07% | -53.00% | 43.34% | -45.72% |
Capital Expenditures | -26.36 | -85.46 | -58.48 | -14.55 | -18.39 |
Sale of Property, Plant & Equipment | - | 3.55 | - | - | 0.59 |
Investment in Securities | -112.5 | -27.2 | -2.42 | -0.78 | -3.65 |
Other Investing Activities | 4.79 | 6.59 | 4.91 | -2.2 | 6.25 |
Investing Cash Flow | -176.51 | -83.68 | -56.24 | -17.53 | -15.2 |
Short-Term Debt Issued | - | - | 16.12 | - | - |
Long-Term Debt Issued | - | - | 26.37 | - | 4.21 |
Total Debt Issued | - | - | 42.49 | - | 4.21 |
Short-Term Debt Repaid | -8.52 | -16.99 | - | - | - |
Long-Term Debt Repaid | -18.8 | -47.82 | -3.3 | -57.13 | -22.05 |
Total Debt Repaid | -27.32 | -64.8 | -3.3 | -57.13 | -22.05 |
Net Debt Issued (Repaid) | -27.32 | -64.8 | 39.19 | -57.13 | -17.85 |
Other Financing Activities | -4.82 | -15.22 | -27.63 | -20.97 | -29.11 |
Financing Cash Flow | -32.13 | -80.02 | 11.56 | -78.1 | -46.95 |
Net Cash Flow | 0.53 | -0.26 | -1.34 | -3.41 | 2.19 |
Free Cash Flow | 182.81 | 77.99 | -15.13 | 77.68 | 45.95 |
Free Cash Flow Growth | 134.42% | - | - | 69.04% | - |
Free Cash Flow Margin | 43.66% | 19.52% | -3.75% | 22.86% | 10.92% |
Free Cash Flow Per Share | 0.96 | 0.41 | -0.08 | 0.41 | 0.24 |
Cash Interest Paid | 4.82 | 15.22 | 27.63 | 17.65 | 28.44 |
Cash Income Tax Paid | -0.3 | -0.4 | -0.84 | 7.99 | -1.95 |
Levered Free Cash Flow | 66.25 | 25.92 | -38.97 | -24.45 | 26.46 |
Unlevered Free Cash Flow | 72.51 | 39.26 | -22.36 | -13.57 | 44.24 |
Change in Working Capital | 134.84 | 90.44 | -35.4 | 5.46 | -8.08 |
Source: S&P Global Market Intelligence. Standard template. Financial Sources.