Shemaroo Entertainment Limited (BOM:538685)
India · Delayed Price · Currency is INR 107.10
-2.94 (-2.67%)
At close: Feb 13, 2026
Shemaroo Entertainment 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 | 6,479 | 6,851 | 7,072 | 5,566 | 3,814 | 3,111 |
Other Revenue | - | - | - | 3.59 | - | - |
Revenue | 6,479 | 6,851 | 7,072 | 5,570 | 3,814 | 3,111 |
Revenue Growth (YoY) | -4.68% | -3.12% | 26.97% | 46.04% | 22.59% | -39.58% |
Cost of Revenue | 7,665 | 7,079 | 6,383 | 4,713 | 3,155 | 2,721 |
Gross Profit | -1,186 | -228.1 | 688.49 | 856.5 | 658.36 | 390.08 |
Selling, General & Admin | - | - | - | 6.42 | 3.91 | 2.33 |
Other Operating Expenses | 513.89 | 516.89 | 679.65 | 368.74 | 275.63 | 223.37 |
Operating Expenses | 580.59 | 583.71 | 746.78 | 429.82 | 352.63 | 334.32 |
Operating Income | -1,767 | -811.8 | -58.29 | 426.68 | 305.73 | 55.76 |
Interest Expense | -294.77 | -346.05 | -350.97 | -292.04 | -246.96 | -265.58 |
Interest & Investment Income | 35.43 | 35.43 | 26.95 | 5.71 | 7.54 | 1.98 |
Currency Exchange Gain (Loss) | 11.57 | 11.57 | 12.29 | 14.13 | 3.35 | -2.3 |
Other Non Operating Income (Expenses) | -6.23 | -8.66 | -2.84 | -4.75 | -4.18 | -10.96 |
EBT Excluding Unusual Items | -2,021 | -1,120 | -372.86 | 149.72 | 65.48 | -221.09 |
Gain (Loss) on Sale of Investments | -24 | -24 | - | - | - | - |
Gain (Loss) on Sale of Assets | 0.05 | 0.05 | - | -1.49 | -11.88 | -0.09 |
Asset Writedown | - | - | - | - | -1.86 | - |
Pretax Income | -2,045 | -1,143 | -372.86 | 148.23 | 51.75 | -221.18 |
Income Tax Expense | -533.58 | -298.81 | 26.33 | 52.71 | 1 | -2.37 |
Earnings From Continuing Operations | -1,511 | -844.65 | -399.18 | 95.52 | 50.75 | -218.82 |
Minority Interest in Earnings | -4.84 | -4.94 | -7.49 | -1.88 | 1.95 | 3.99 |
Net Income | -1,516 | -849.59 | -406.67 | 93.65 | 52.7 | -214.83 |
Net Income to Common | -1,516 | -849.59 | -406.67 | 93.65 | 52.7 | -214.83 |
Net Income Growth | - | - | - | 77.69% | - | - |
Shares Outstanding (Basic) | 27 | 27 | 27 | 27 | 27 | 27 |
Shares Outstanding (Diluted) | 27 | 27 | 27 | 27 | 27 | 27 |
Shares Change (YoY) | 0.21% | 0.21% | 0.17% | - | 0.00% | - |
EPS (Basic) | -55.46 | -31.14 | -14.94 | 3.45 | 1.94 | -7.90 |
EPS (Diluted) | -55.46 | -31.14 | -14.94 | 3.45 | 1.94 | -7.90 |
EPS Growth | - | - | - | 77.70% | - | - |
Free Cash Flow | - | 725.22 | 154.2 | -368.03 | 409.86 | 92.44 |
Free Cash Flow Per Share | - | 26.58 | 5.66 | -13.54 | 15.08 | 3.40 |
Gross Margin | -18.31% | -3.33% | 9.74% | 15.38% | 17.26% | 12.54% |
Operating Margin | -27.27% | -11.85% | -0.82% | 7.66% | 8.02% | 1.79% |
Profit Margin | -23.40% | -12.40% | -5.75% | 1.68% | 1.38% | -6.91% |
Free Cash Flow Margin | - | 10.59% | 2.18% | -6.61% | 10.75% | 2.97% |
EBITDA | -1,713 | -761.12 | -11.34 | 473 | 360.86 | 116.43 |
EBITDA Margin | -26.45% | -11.11% | -0.16% | 8.49% | 9.46% | 3.74% |
D&A For EBITDA | 53.47 | 50.68 | 46.95 | 46.32 | 55.13 | 60.67 |
EBIT | -1,767 | -811.8 | -58.29 | 426.68 | 305.73 | 55.76 |
EBIT Margin | -27.27% | -11.85% | -0.82% | 7.66% | 8.02% | 1.79% |
Effective Tax Rate | - | - | - | 35.56% | 1.93% | - |
Revenue as Reported | 6,565 | 6,935 | 7,121 | 5,600 | 3,833 | 3,121 |
Source: S&P Global Market Intelligence. Standard template. Financial Sources.