Smart Digital Group Limited

EDGAR

Annual consolidated revenue for 2025: about uref_1731413661 37.2M, using the latest reported figures. The previous period, 2024, was about uref_1731413661 21.52M.

Watchlist

Latest fiscal year

Revenue

37.2 million uref_1731413661

2025 · uref_1731413661

Exact inputs and evidence
  • Revenue: 37200513 uref_1731413661 Source

Operating margin

-102.01%

2025 · %

Exact inputs and evidence
  • Operating Income: -37947555 uref_1731413661 Source
  • Revenue: 37200513 uref_1731413661 Source

Operating cash flow

-5.55 million uref_1731413661

2025 · uref_1731413661

Exact inputs and evidence
  • Operating Cash Flow: -5554488 uref_1731413661 Source

Free cash flow

-5.6 million uref_1731413661

2025 · uref_1731413661

Exact inputs and evidence
  • Operating Cash Flow: -5554488 uref_1731413661 Source
  • Capital Expenditure: 43611 uref_1731413661 Source
Cash and cash equivalents
251 thousand uref_1731413661 Source
Exact value

251436 uref_1731413661

Long-term debt including current maturities
Not available
Shares outstanding
31.7 million uref_1065028137 Source
Exact value

31725000 uref_1065028137

Reported share-count change

26.90% · 6.73 million uref_1065028137

Year-over-year change in reported shares. Splits, issuance and buybacks can affect this figure; it does not isolate employee compensation or economic dilution.

Exact inputs and evidence
  • 25000000 uref_1065028137 · 2024-09-30· Source
  • 31725000 uref_1065028137 · 2025-09-30· Source

Company performance

Up to ten complete financial years · consolidated figures

Includes later revisions to earlier periods. Annual charts exclude incomplete years.

Latest filing recorded: 2026-06-23.

Financial data available through: 2025-09-30.

Coverage by financial measure
  • Revenue: 3 of 11 periods available· newest 2025-09-30
  • Operating income: 3 of 11 periods available· newest 2025-09-30
  • Net income: 3 of 11 periods available· newest 2025-09-30
  • Operating cash flow: 3 of 11 periods available· newest 2025-09-30
  • Capital expenditure: 2 of 11 periods available· newest 2025-09-30
  • Total assets: 2 of 11 periods available· newest 2025-09-30
  • Total liabilities: 2 of 11 periods available· newest 2025-09-30
  • Current assets: 2 of 11 periods available· newest 2025-09-30
  • Current liabilities: 2 of 11 periods available· newest 2025-09-30
  • Cash and cash equivalents: 2 of 11 periods available· newest 2025-09-30
  • long term debt: No compatible figures in this window
  • Shares outstanding: 2 of 11 periods available· newest 2025-09-30

Coverage describes values retained in this snapshot. Missing values are not zero; loading limits are reported separately.

What changed year over year

Latest complete year compared with the corresponding period one year earlier. These are measured changes; they do not establish their business causes.

  • Revenue

    +72.9%

    Prior period

    uref_1731413661 21.52 million

    –

    Current period

    uref_1731413661 37.2 million

    –

    Exact inputs and evidence

    37200513 − 21519072 = 15681441 uref_1731413661

    21519072 uref_1731413661 · 2023-10-01 – 2024-09-30

    Inspect prior input Prior source

    37200513 uref_1731413661 · 2024-10-01 – 2025-09-30

    Inspect current input Current source
    Share or cite

    The citation records this snapshot. The page link may show a newer release later.

  • Net income

    -2,330.6%

    Prior period

    uref_1731413661 1.7 million

    –

    Current period

    −uref_1731413661 37.85 million

    –

    Exact inputs and evidence

    -37845629 − 1696654 = -39542283 uref_1731413661

    1696654 uref_1731413661 · 2023-10-01 – 2024-09-30

    Inspect prior input Prior source

    -37845629 uref_1731413661 · 2024-10-01 – 2025-09-30

    Inspect current input Current source
    Share or cite

    The citation records this snapshot. The page link may show a newer release later.

  • Operating cash flow

    −uref_1731413661 5.14 million

    Prior period

    −uref_1731413661 412,367

    –

    Current period

    −uref_1731413661 5.55 million

    –

    Exact inputs and evidence

    -5554488 − -412367 = -5142121 uref_1731413661

    -412367 uref_1731413661 · 2023-10-01 – 2024-09-30

    Inspect prior input Prior source

    -5554488 uref_1731413661 · 2024-10-01 – 2025-09-30

    Inspect current input Current source
    Share or cite

    The citation records this snapshot. The page link may show a newer release later.

Comparable inputs unavailable for: Capital expenditure.

Where revenue goes

How a period’s revenue divides into costs and what remains as profit. Items marked Derived are calculated by subtraction from reported figures.

2025 2024-10-01 – 2025-09-30

  • Revenue uref_1731413661 37.2 million 100% of revenue
  • Cost of revenue uref_1731413661 33.46 million 90% of revenue
  • Operating expenses uref_1731413661 41.69 million 112% of revenue
  • Operating income −uref_1731413661 37.95 million −102% of revenue
  • Tax, interest and other Derived −uref_1731413661 101,926 −0.3% of revenue
  • Net income −uref_1731413661 37.85 million −102% of revenue

Cash

  • Operating cash flow −uref_1731413661 5.55 million −15% of revenue
  • Capital expenditure uref_1731413661 43,611 0.1% of revenue
  • Free cash flow Derived −uref_1731413661 5.6 million −15% of revenue

Share of revenue by period

  • Net income
  • Tax, interest and other
  • Operating costs
  • 2023 21%76%
  • 2024 90%
  • 2025 Operating loss: operating costs were 202% of revenue.
Values and sources
Revenue breakdown by annual reporting period
PeriodRevenueOperating costsOperating incomeTax, interest and otherNet incomeFree cash flowSource
2023 2022-10-01 – 2023-09-309702145 7416238 Derived 2285907 292645 Derived 1993262 -218805 Derived
Source
2024 2023-10-01 – 2024-09-3021519072 19446612 Derived 2072460 375806 Derived 1696654 Unavailable
Source
2025 2024-10-01 – 2025-09-3037200513 75148068 Derived -37947555 -101926 Derived -37845629 -5598099 Derived
Source

Amounts are exact, in uref_1731413661.

Growth

Sales over time and how quickly they are changing.

Revenue

Revenue reported for each complete financial period.

uref_1731413661 37.2M 2025
Revenue historyRevenue reported for each complete financial period. Values are shown by financial reporting period. Open Values and sources below for the exact observations and evidence.40.2M30.1M20.1M10.0M0.0202320242025
Values and sources
Revenue values and source evidence
PeriodSeriesValue(uref_1731413661)Source evidence
2023Revenue9702145
2024Revenue21519072
2025Revenue37200513

Revenue growth

Change in revenue from the same financial period one year earlier.

72.9% 2025
Revenue growth historyChange in revenue from the same financial period one year earlier. Values are shown by financial reporting period. Open Values and sources below for the exact observations and evidence.132%99%66%33%0%202320242025
Values and sources
Revenue growth values and source evidence
PeriodSeriesValueSource evidence
2023Year over yearNo prior comparable period
2024Year over year121.8%
2025Year over year72.9%

Profit and cash

How much revenue becomes profit, and how much cash operations generate.

Profit margins

Operating income, net income and free cash flow as a share of revenue.

Operating margin -102% 2025
Net margin -101.7% 2025
Free cash flow margin -15% 2025
Profit margins historyOperating income, net income and free cash flow as a share of revenue. Values are shown by financial reporting period. Open Values and sources below for the exact observations and evidence.34%-3%-39%-76%-112%202320242025
  • Operating margin
  • Net margin
  • Free cash flow margin
Values and sources
Profit margins values and source evidence
PeriodSeriesValueSource evidence
2023Operating margin23.6%
2024Operating margin9.6%
2025Operating margin-102%
2023Net margin20.5%
2024Net margin7.9%
2025Net margin-101.7%
2023Free cash flow margin-2.3%
2024Free cash flow marginNot reported
2025Free cash flow margin-15%

Operating cash flow

Cash generated by the company’s normal business operations.

uref_1731413661 -5.6M 2025
Operating cash flow historyCash generated by the company’s normal business operations. Values are shown by financial reporting period. Open Values and sources below for the exact observations and evidence.444.4K-1.2M-2.8M-4.4M-6.0M202320242025
Values and sources
Operating cash flow values and source evidence
PeriodSeriesValue(uref_1731413661)Source evidence
2023Operating cash flow-179938
2024Operating cash flow-412367
2025Operating cash flow-5554488

Free cash flow

Operating cash flow minus capital expenditure for the same period and unit.

uref_1731413661 -5.6M 2025
Free cash flow historyOperating cash flow minus capital expenditure for the same period and unit. Values are shown by financial reporting period. Open Values and sources below for the exact observations and evidence.447.8K-1.2M-2.8M-4.4M-6.0M202320242025
Values and sources
Free cash flow values and source evidence
PeriodSeriesValue(uref_1731413661)Source evidence
2023Free cash flow-218805
2024Free cash flowUnavailable
2025Free cash flow-5598099

Balance sheet

Liabilities and short-term ability to meet obligations at each period end.

Liabilities to assets

Total liabilities as a share of total assets.

38.5% 2025
Liabilities to assets historyTotal liabilities as a share of total assets. Values are shown by financial reporting period. Open Values and sources below for the exact observations and evidence.57%43%29%14%0%2023-09-3020242025
Values and sources
Liabilities to assets values and source evidence
PeriodSeriesValueSource evidence
2023-09-30Liabilities / assetsNot reportedNo source recorded
2024Liabilities / assets52.8%
2025Liabilities / assets38.5%

Current assets to current liabilities

Current assets divided by current liabilities.

2.14× 2025
Current assets to current liabilities historyCurrent assets divided by current liabilities. Values are shown by financial reporting period. Open Values and sources below for the exact observations and evidence.2.31×1.73×1.15×0.58×0.00×2023-09-3020242025
Values and sources
Current assets to current liabilities values and source evidence
PeriodSeriesValueSource evidence
2023-09-30Current assets / current liabilitiesNot reportedNo source recorded
2024Current assets / current liabilities1.89×
2025Current assets / current liabilities2.14×

Cash generation

Compare reported profit with operating cash and capital spending. Free cash flow is calculated as operating cash flow minus capital expenditure when both exact, consolidated amounts match the same period and unit.

Cash generation by annual reporting period
PeriodNet incomeOperating cash flowCapital expenditureFree cash flow
2023 2022-10-01 – 2023-09-30
uref_1731413661 1.99 million
Exact value

Exact value: 1993262 uref_1731413661

2022-10-01 – 2023-09-30: 1993262 uref_1731413661 Inspect Net Income Open source
Share or cite

The citation records this snapshot. The page link may show a newer release later.

−uref_1731413661 179,938
Exact value

Exact value: -179938 uref_1731413661

2022-10-01 – 2023-09-30: -179938 uref_1731413661 Inspect Operating Cash Flow Open source
Share or cite

The citation records this snapshot. The page link may show a newer release later.

uref_1731413661 38,867
Exact value

Exact value: 38867 uref_1731413661

2022-10-01 – 2023-09-30: 38867 uref_1731413661 Inspect Capital Expenditure Open source
Share or cite

The citation records this snapshot. The page link may show a newer release later.

−uref_1731413661 218,805
Calculation and evidence

-179938 − 38867 uref_1731413661

Exact free cash flow: -218805 uref_1731413661

Share or cite

The citation records this snapshot. The page link may show a newer release later.

2024 2023-10-01 – 2024-09-30
uref_1731413661 1.7 million
Exact value

Exact value: 1696654 uref_1731413661

2023-10-01 – 2024-09-30: 1696654 uref_1731413661 Inspect Net Income Open source
Share or cite

The citation records this snapshot. The page link may show a newer release later.

−uref_1731413661 412,367
Exact value

Exact value: -412367 uref_1731413661

2023-10-01 – 2024-09-30: -412367 uref_1731413661 Inspect Operating Cash Flow Open source
Share or cite

The citation records this snapshot. The page link may show a newer release later.

Unavailable Not reported for this period.
Unavailable

Free cash flow cannot be calculated because Capital expenditure is unavailable for this period.

2025 2024-10-01 – 2025-09-30
−uref_1731413661 37.85 million
Exact value

Exact value: -37845629 uref_1731413661

2024-10-01 – 2025-09-30: -37845629 uref_1731413661 Inspect Net Income Open source
Share or cite

The citation records this snapshot. The page link may show a newer release later.

−uref_1731413661 5.55 million
Exact value

Exact value: -5554488 uref_1731413661

2024-10-01 – 2025-09-30: -5554488 uref_1731413661 Inspect Operating Cash Flow Open source
Share or cite

The citation records this snapshot. The page link may show a newer release later.

uref_1731413661 43,611
Exact value

Exact value: 43611 uref_1731413661

2024-10-01 – 2025-09-30: 43611 uref_1731413661 Inspect Capital Expenditure Open source
Share or cite

The citation records this snapshot. The page link may show a newer release later.

−uref_1731413661 5.6 million
Calculation and evidence

-5554488 − 43611 uref_1731413661

Exact free cash flow: -5598099 uref_1731413661

Share or cite

The citation records this snapshot. The page link may show a newer release later.

Capital expenditure uses the canonical mapped positive-spending convention. A missing, ambiguous, incompatible, or negative-sign input is left blank. Values use the latest reported version.

Dataset coverage and company identifiers

Coverage reflects filings processed into this Fundies dataset; it does not imply every source filing is loaded.

10 filings · 252 latest values · 252 originally reported values

Dataset published . Source filing dates and reporting periods are shown separately.

Identifiers: 0002014955, 2014955, SDM, edgar:2014955

Also known as Smart Digital Group Limited, Smart Digital Group Ltd