Friday 6 November 2026 Export SDM’s income statement to Excel — free account

Smart Digital Group Limited

SDM Communication Services Advertising Agencies

Smart Digital Group Limited’s revenue for fiscal 2025 (year ended September 2025) was $37.2 million, up 72.9% from fiscal 2024.

Revenue growth 3 yrs

1.85 0.00 0.00%

Follow SDM

Alert me

Market cap: $290.2M
P/E: —
Fwd P/E: —
Dividend yield: —
F-score: 4/9
Altman Z: −3.19
Beneish M: −14.71
Dividend safety: n/a

Overview

Insider Decisions last twelve months

Trades a month
	Jan 26			Apr 26			Jul 26			Oct 26
Buy	—	—	—	—	—	—	—	—	—	—	—	—
Sell	—	—	—	—	—	—	—	—	—	—	—	—

Insider Ownership —

Capital & Financial Ratios $m

Size

Market Cap 290.23

Revenue ttm —

Net income ttm (33.71)

Free cash flow ttm (6.72)

Net debt Q (0.18)

Valuation

P/E —

Forward P/E —

Price / sales —

Forward P/S Powerpack

Price / FCF 0.00

Price / book 0.00

Financial health

Current ratio Q 2.14

Debt / equity Q 0.01

Interest coverage Q —

Growth

Revenue growth Q —

Operating income growth Q —

EPS, this year −15.00%

EPS, next year A —

Revenue, next year A —

EPS, past 5 yrs —

EPS, next 5 yrs A —

Green and red mark values outside typical ranges; (Q) is the latest quarter, (A) analysts’ estimates. How we judge →

Valuation vs history

Dividends

Yield: —
Annual rate: —
Payout ratio: —

Assets vs Liabilities $m

	2022	2023	2024	2025
Cash	0	0	0	0
Receivables	10	10	10	11
Inventory	—	—	—	—
Other	—	—	—	—
	10	10	13	12

	2022	2023	2024	2025
Payables	—	4	5	4
ST’ Debt	—	—	—	—
Other	—	0	0	0
	6	6	7	6

Compound Annual Growth %

	10y	5y	3y
Sales	—	—	56.52%
Cash Flow	—	—	—
Earnings	—	—	0.00%
Book Value	—	—	24.84%

EPS $

	Mar	Jun	Sep	Dec	Year
’26	—	—	—	—	—
’25	—	—	—	—	(1.40)
’24	—	—	—	—	0.07

Fiscal quarters ending in the months shown.

Revenue $m

	Mar	Jun	Sep	Dec	Year
’26	—	—	—	—	—
’25	—	—	—	—	37
’24	—	—	—	—	22
’23	—	—	—	—	10

Fiscal quarters ending in the months shown.

Operating Cash Flow $m

	Mar	Jun	Sep	Dec	Year
’26	—	—	—	—	—
’25	0	—	(6)	—	(6)
’24	—	—	(1)	—	0

Fiscal quarters ending in the months shown.

Free Cash Flow $m

	Mar	Jun	Sep	Dec	Year
’26	—	—	—	—	—
’25	0	—	(6)	—	(6)
’24	—	—	(1)	—	0

Fiscal quarters ending in the months shown.

Group	Line	2016	2017	2018	2019	2020	2021	2022	2023	2024	2025	Trend	10 yrs	2026e	2027e	2028e	Next 3/yr
												Ten-year view		Analyst estimates Powerpack
Income, $m
Income, $m	Revenue	—	—	—	—	—	—	10	10	22	37		+56.5%	—	—	—	—
	Gross margin, %	—	—	—	—	—	—	33.10	33.10	13.54	10.05		(23.0) pt	Powerpack Smart Digital Group Limited’s next three years, line by line See the consensus for every other line: earnings, margins, cash flow, valuation and returns. Unlock estimates Try Powerpack free for 7 days, then $99 / year ($8.25 a month). Cancel any time. Also in Powerpack: every quarter, Excel exports, API & MCP access. Compare plans
	EBT	—	—	—	—	—	—	2	(1)	2	(38)		n/m
	EBT margin, %	—	—	—	—	—	—	23.35	0.00	9.53	(102.04)		(125.4) pt
	Net income	—	—	—	—	—	—	0	(2)	2	(38)		n/m
Per share, $
Per share, $	Revenue	—	—	—	—	—	—	0.00	0.39	0.86	1.37		n/m
	Earnings	—	—	—	—	—	—	—	0.08	0.07	(1.40)		n/m
	Cash flow	—	—	—	—	—	—	—	(0.01)	(0.02)	(0.20)		+433.6%
	Capex	—	—	—	—	—	—	—	0.00	0.00	0.00		0.0%
	Free cash flow	—	—	—	—	—	—	—	(0.01)	(0.02)	(0.21)		+384.5%
	Book value	—	—	—	—	—	—	0.00	0.18	0.26	0.33		n/m
	Shares, m	—	—	—	—	—	—	—	25	25	27		+4.1%
Valuation, ×
Valuation, ×	P/E	—	—	—	—	—	—	—	—	—	—		—
	P/S	—	—	—	—	—	—	—	—	—	—		—
	P/B	—	—	—	—	—	—	0.00	0.00	0.00	0.00		0.0
	EV/Sales	—	—	—	—	—	—	0.00	0.00	0.00	0.00		0.0
	EV/FCF	—	—	—	—	—	—	0.00	0.00	0.00	0.03		0.0
Cash, $m
Cash, $m	Operating cash flow	—	—	—	—	—	—	—	0	0	(6)		+455.7%
	Capex	—	—	—	—	—	—	—	0	—	0		+5.9%
	Free cash flow	—	—	—	—	—	—	—	0	0	(6)		+405.8%
Balance, $m
Balance, $m	Working capital	—	—	—	—	—	—	4	10	6	6		+13.6%
	Net debt	—	—	—	—	—	—	0	0	0	0		+7.4%
	Shareholders’ equity	—	—	—	—	—	—	5	5	6	9		+24.8%
Returns, %
Returns, %	ROA	—	—	—	—	—	—	0.00	16.24	14.29	(269.48)		(269.5) pt
	ROIC	—	—	—	—	—	—	32.03	0.00	19.85	(270.09)		(302.1) pt
	ROE	—	—	—	—	—	—	0.00	0.00	30.89	(493.45)		(493.4) pt
People
People	Employees	—	—	—	—	—	—	—	—	14	12		(14.3%)
	Revenue/emp, $m	—	—	—	—	—	—	0.00	0.00	1.54	3.10		n/m

Negative figures in brackets.

estimates

All 10 years →

Fiscal years to Sep 2025

Company	Market cap	P/E	Fwd P/E	Revenue growth (Q)	EPS growth (Q)	FCF growth (Q)	Gross margin (Q)	EBIT margin (Q)	Compare
CRTO Criteo S.A.	$858.7M	10.9×	8.2×	−11.33% (below 0%: shrinking)	−84.72% (below 0%: shrinking)	−68.68% (below 0%: shrinking)	49.86%	5.03%	Compare
EVC Entravision Communications Corporation	$692.2M	21.7×	— (loss-making)	+87.61% (above 0%: growing)	n/m	+128.54% (above 0%: growing)	0.00%	12.50%	Compare
NEXN Nexxen International Ltd. Sponsored ADR	$510.8M	30.7×	18.2×	+10.52% (above 0%: growing)	−57.14% (below 0%: shrinking)	+290.91% (above 0%: growing)	81.30%	4.14%	Compare
ADV Advantage Solutions Inc.	$412.4M	— (loss-making)	— (loss-making)	+1.80% (above 0%: growing)	n/m	−56.17% (below 0%: shrinking)	11.87%	0.19%	Compare
PERI Perion Network Ltd	$370.4M	— (loss-making)	435×	−4.60% (below 0%: shrinking)	n/m	−88.36% (below 0%: shrinking)	88.66%	(8.19%)	Compare
TJGC TJGC Group Limited	$322.1M	—	—	—	—	−1,699.18% (below 0%: shrinking)	—	—	Compare
SDM Smart Digital Group Limited	$290.2M	—	—	—	—	—	—	—
NCMI National CineMedia, Inc.	$152.4M	— (loss-making)	— (loss-making)	+12.74% (above 0%: growing)	n/m	+60.61% (above 0%: growing)	29.28%	(21.92%)	Compare
FLNT FLUENT, INC.	$114.4M	— (loss-making)	— (loss-making)	+8.37% (above 0%: growing)	n/m	−835.54% (below 0%: shrinking)	28.91%	(10.22%)	Compare
Median of peers	$391.4M	21.7×	18.2×	+8.37%	—	−62.42%	29.28%	0.19%

All 41 Advertising Agencies stocks →