SAMBHAAV MEDIA LTD. (SAMBHAAV)

Current Price: ₹0.00

Back to Home
Stock Performance

Quarterly Financials

Consolidated Standalone
Particulars Sep 2022 Mar 2023 Jun 2023 Sep 2023 Dec 2023 Jun 2024 Sep 2024 Dec 2024 Mar 2025 Jun 2025 Sep 2025 Dec 2025
Revenue from Operations 10.27 11.51 6.63 9.78 10.46 7.87 9.66 10.14 9.79 8.15 9.00 10.18
YOY Revenue Growth % 2.29% 7.61% -52.23% -0.2% 1.81% -31.68% 45.75% 3.64% -6.4% 3.55% -6.76% 0.44%
Other Income 0.57 0.55 0.51 0.47 1.15 0.49 0.76 0.30 0.34 0.38 0.34 0.32
Total Income 10.84 12.07 7.14 10.25 11.61 8.36 10.42 10.44 10.12 8.53 9.35 10.50
Total Expenses + 8.65 10.36 7.58 8.25 8.37 7.00 8.66 8.02 9.92 8.48 8.65 9.85
Cost of Materials Consumed 0.22 0.23 0.24 0.18 3.67 0.15 0.35 0.19 0.16 0.18 0.20 0.21
Employee Benefit Expense 0.97 0.91 0.89 0.79 0.82 0.80 0.81 0.90 0.96 0.95 0.94 1.05
Other Expenses 7.46 9.22 6.45 7.28 3.88 6.05 7.51 6.92 7.71 6.20 6.34 7.48
Operating Profit 1.62 1.16 -0.95 1.53 2.09 0.87 1.00 2.12 -0.14 -0.33 0.35 0.34
OPM % 15.8% 10% -14.3% 15.7% 20% 11.1% 10.3% 20.9% -1.4% -4.1% 3.9% 3.3%
Profit Before Tax + 0.15 -0.48 -2.37 0.03 1.43 0.04 0.62 1.27 0.20 0.05 0.70 0.65
Tax Expense 0.25 0.79 -0.69 0.22 1.06 0.04 0.36 0.50 0.12 0.04 0.85 0.13
Tax % 164.9% - - 871.8% 73.8% 107.2% 57.9% 39.2% 58% 85.7% 121.9% 20.5%
Profit After Tax -0.10 -1.27 -1.68 -0.19 0.37 0.00 0.26 0.77 0.08 0.01 -0.15 0.52
EPS (Basic) -0.01 -0.11 -0.09 -0.01 0.02 0.00 0.02 0.04 0.00 0.00 -0.01 0.03

Yearly Financial Results

Consolidated Standalone
Particulars Mar 2025 Mar 2024 Mar 2023 Mar 2022 Mar 2021 Mar 2020 Mar 2019
Revenue from Operations 37.45 39.42 40.21 44.68 41.44 48.69 42.48
YOY Revenue Growth % -4.98% -1.97% -10.01% 7.83% -14.88% 14.6% -
Other Income 1.89 2.84 2.25 2.63 2.42 4.61 2.37
Total Income 39.35 42.26 42.45 47.32 43.86 53.30 44.86
Total Expenses + 37.22 33.90 33.92 38.50 35.94 41.48 34.65
Cost of Materials Consumed 0.85 0.74 0.93 0.75 0.66 1.84 15.08
Employee Benefit Expense 3.46 3.29 3.72 3.77 3.48 4.30 3.39
Other Expenses 28.19 29.87 29.27 33.98 31.80 35.34 16.18
Operating Profit 0.23 5.51 6.29 6.18 5.50 7.20 7.83
OPM % 0.6% 14% 15.6% 13.8% 13.3% 14.8% 18.4%
Profit Before Exceptional 2.12 1.05 0.10 0.07 -2.15 0.16 3.57
Exceptional Items 0.00 0.00 0.80 0.00 0.00 0.00 0.00
Profit Before Tax + 2.12 1.05 0.90 0.07 -2.15 0.16 3.57
Tax Expense 1.03 0.70 2.39 0.25 -0.29 -0.42 1.14
Tax % 48.4% 66.5% 266.7% 336.1% - -265.9% 32%
Profit After Tax 1.10 0.35 -1.50 -0.17 -1.86 0.58 2.43
EPS (Basic) 0.06 0.02 0.11 -0.01 -0.10 0.03 0.12

Balance Sheet

Particulars Mar 2025 Mar 2024 Mar 2023 Mar 2022 Mar 2021 Mar 2020 Mar 2019
ASSETS
Non-Current Assets + 70.44 67.46 70.31 0.00 0.00 0.00 0.00
Property, Plant & Equipment 32.20 32.74 36.04 0.00 0.00 0.00 0.00
Capital Work in Progress 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Non-Current Investments 20.97 9.76 6.72 0.00 0.00 0.00 0.00
Goodwill 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Other Intangible Assets 12.64 13.56 14.41 0.00 0.00 0.00 0.00
Current Assets + 28.40 31.36 37.93 0.00 0.00 0.00 0.00
Inventories 0.24 0.03 0.18 0.00 0.00 0.00 0.00
Trade Receivables 13.05 15.85 14.89 0.00 0.00 0.00 0.00
Cash and Cash Equivalents 0.05 0.10 0.18 0.00 0.00 0.00 0.00
Current Investments 0.00 0.00 0.21 0.00 0.00 0.00 0.00
LIABILITIES & EQUITY
Total Equity 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Equity Share Capital 19.11 19.11 19.11 0.00 0.00 0.00 0.00
Other Equity 64.52 63.38 62.98 0.00 0.00 0.00 0.00
Non-Current Liabilities 6.79 7.43 11.27 0.00 0.00 0.00 0.00
Current Liabilities 8.41 9.72 16.76 0.00 0.00 0.00 0.00
Total Liabilities 15.20 17.16 28.38 0.00 0.00 0.00 0.00

Cash Flow Statement

Particulars Mar 2025 Mar 2024 Mar 2023 Mar 2022 Mar 2021 Mar 2020 Mar 2019
Cash from Operating Activities 19.94 13.92 4.54 7.84 0.00 0.00 0.00
Cash from Investing Activities -16.78 -6.13 -0.01 -0.57 0.00 0.00 0.00
Cash from Financing Activities -3.21 -7.87 -4.39 -7.77 0.00 0.00 0.00
Net Increase/Decrease in Cash -0.05 -0.08 0.14 -0.50 0.00 0.00 0.00