SAMBHAAVElectronic Media
Sambhaav Media Ltd — Profit & Loss Statement
₹5.21
-1.84%
Sambhaav Media Ltd Profit & Loss Statement (Annual)
| Metric | 2025 | 2024 | 2023 | 2022 | 2021 |
|---|---|---|---|---|---|
| Tax Effect Of Unusual Items | -0.14 Cr | -0.13 Cr | -0.18 Cr | -0.20 Cr | — |
| Tax Rate For Calcs | 0.30 | 0.30 | 0.30 | 0.24 | — |
| Normalized EBITDA | 7.54 Cr | 9.19 Cr | 9.29 Cr | 5.22 Cr | — |
| Total Unusual Items | -0.45 Cr | -0.44 Cr | -0.62 Cr | -0.81 Cr | — |
| Total Unusual Items Excluding Goodwill | -0.45 Cr | -0.44 Cr | -0.62 Cr | -0.81 Cr | — |
| Net Income From Continuing Operation Net Minority Interest | 0.31 Cr | 1.40 Cr | -1.25 Cr | -2.96 Cr | — |
| Reconciled Depreciation | 5.53 Cr | 5.31 Cr | 6.39 Cr | 6.58 Cr | — |
| Reconciled Cost Of Revenue | 15.91 Cr | 15.93 Cr | 17.49 Cr | 15.92 Cr | — |
| EBITDA | 7.09 Cr | 8.75 Cr | 8.67 Cr | 4.41 Cr | — |
| EBIT | 1.56 Cr | 3.43 Cr | 2.28 Cr | -2.17 Cr | — |
| Net Interest Income | 0.02 Cr | -0.25 Cr | -0.87 Cr | 0.13 Cr | — |
| Interest Expense | 1.00 Cr | 2.14 Cr | 2.66 Cr | 1.74 Cr | — |
| Interest Income | 1.07 Cr | 1.91 Cr | 1.84 Cr | 1.90 Cr | — |
| Normalized Income | 0.63 Cr | 1.71 Cr | -0.81 Cr | -2.35 Cr | — |
| Net Income From Continuing And Discontinued Operation | -0.06 Cr | 0.58 Cr | -2.60 Cr | 0.01 Cr | — |
| Total Expenses | 41.34 Cr | 38.54 Cr | 39.94 Cr | 38.05 Cr | — |
| Rent Expense Supplemental | 0.15 Cr | 0.15 Cr | 0.04 Cr | 0.69 Cr | — |
| Diluted Average Shares | 19.11 Cr | 19.11 Cr | 19.11 Cr | 19.11 Cr | — |
| Basic Average Shares | 19.11 Cr | 19.11 Cr | 19.11 Cr | 19.11 Cr | — |
| Diluted EPS | 0.00 | 0.03 | -0.14 | 0.00 | — |
| Basic EPS | 0.00 | 0.03 | -0.14 | 0.00 | — |
| Diluted NI Availto Com Stockholders | -0.06 Cr | 0.58 Cr | -2.60 Cr | 0.01 Cr | — |
| Net Income Common Stockholders | -0.06 Cr | 0.58 Cr | -2.60 Cr | 0.01 Cr | — |
| Otherunder Preferred Stock Dividend | 0.00 | 0.00 | 0.00 | 0.00 | — |
| Net Income | -0.06 Cr | 0.58 Cr | -2.60 Cr | 0.01 Cr | — |
| Minority Interests | 0.46 Cr | 0.02 Cr | 0.00 | 0.00 | — |
| Net Income Including Noncontrolling Interests | -0.06 Cr | 0.58 Cr | -2.60 Cr | -2.96 Cr | — |
| Net Income Discontinuous Operations | -0.37 Cr | -0.82 Cr | -1.36 Cr | 2.97 Cr | — |
| Net Income Continuous Operations | 0.31 Cr | 1.40 Cr | -1.25 Cr | -2.96 Cr | — |
| Tax Provision | 0.24 Cr | -0.10 Cr | 0.87 Cr | -0.95 Cr | — |
| Pretax Income | 0.56 Cr | 1.30 Cr | -0.37 Cr | -3.91 Cr | — |
| Other Non Operating Income Expenses | 0.48 Cr | 0.66 Cr | 0.64 Cr | 0.78 Cr | — |
| Special Income Charges | 0.00 | 0.52 Cr | 0.22 Cr | 0.00 | — |
| Net Non Operating Interest Income Expense | 0.02 Cr | -0.25 Cr | -0.87 Cr | 0.13 Cr | — |
| Total Other Finance Cost | 0.05 Cr | 0.03 Cr | 0.05 Cr | 0.02 Cr | — |
| Interest Expense Non Operating | 1.00 Cr | 2.14 Cr | 2.66 Cr | 1.74 Cr | — |
| Interest Income Non Operating | 1.07 Cr | 1.91 Cr | 1.84 Cr | 1.90 Cr | — |
| Operating Income | 0.53 Cr | 1.42 Cr | 0.40 Cr | -4.07 Cr | — |
| Operating Expense | 25.43 Cr | 22.61 Cr | 22.45 Cr | 22.13 Cr | — |
| Other Operating Expenses | 13.85 Cr | 11.13 Cr | 10.16 Cr | 9.18 Cr | — |
| Depreciation And Amortization In Income Statement | 5.53 Cr | 5.31 Cr | 5.71 Cr | 5.25 Cr | — |
| Amortization | 1.05 Cr | 1.02 Cr | — | — | 0.80 Cr |
| Depreciation Income Statement | 4.48 Cr | 4.29 Cr | 5.71 Cr | 5.25 Cr | — |
| Selling General And Administration | 1.61 Cr | 1.94 Cr | 2.17 Cr | 2.43 Cr | — |
| Selling And Marketing Expense | 0.91 Cr | 0.95 Cr | 1.18 Cr | 1.45 Cr | — |
| General And Administrative Expense | 0.70 Cr | 0.99 Cr | 0.99 Cr | 0.98 Cr | — |
| Rent And Landing Fees | 0.15 Cr | 0.15 Cr | 0.04 Cr | 0.69 Cr | — |
| Gross Profit | 25.96 Cr | 24.03 Cr | 22.84 Cr | 18.05 Cr | — |
| Cost Of Revenue | 15.91 Cr | 15.93 Cr | 17.49 Cr | 15.92 Cr | — |
| Total Revenue | 41.87 Cr | 39.96 Cr | 40.33 Cr | 33.97 Cr | — |
| Operating Revenue | 41.87 Cr | 39.96 Cr | 40.33 Cr | 33.97 Cr | — |
| Other Special Charges | — | -0.52 Cr | -0.22 Cr | — | -0.02 Cr |
All figures in ₹ Crores. Source: NSE/BSE filings via Bull Run.
More on Sambhaav Media Ltd
Data from NSE/BSE public filings. Educational purposes only. Bull Run is not SEBI-registered. Not investment advice.