| Quarter | Sep 2023 | Dec 2023 | Mar 2024 | Jun 2024 | Sep 2024 | Dec 2024 | Mar 2025 | Jun 2025 | Sep 2025 | Dec 2025 | Mar 2026 | Jun 2026 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| 47 | 42 | 61 | 71 | 78 | 74 | 110 | 65 | 63 | 70 | 145 | 175 | |
Growth YoY Revenue Growth YoY% | -45.2 | -47.2 | -14.8 | 19.9 | 64.8 | 78.0 | 79.6 | -8.5 | -18.8 | -6.1 | 32.5 | 170.5 |
| 47 | 41 | 59 | 69 | 75 | 71 | 107 | 63 | 62 | 68 | 138 | 169 | |
| 0 | 1 | 2 | 2 | 3 | 3 | 2 | 2 | 1 | 2 | 7 | 6 | |
OPM OPM% | 0.0 | 3.0 | 3.9 | 3.0 | 3.3 | 3.9 | 2.3 | 3.0 | 1.9 | 2.8 | 4.8 | 3.4 |
| 1 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | |
Interest Expense Interest ExpenseCr | 0 | 0 | 0 | 0 | 0 | 1 | 0 | 0 | 0 | 0 | 1 | 1 |
Depreciation DepreciationCr | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 |
PBT PBTCr | 0 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 0 | 1 | 6 | 4 |
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 1 | 1 | |
| 0 | 0 | 1 | 1 | 1 | 1 | 1 | 1 | 0 | 1 | 4 | 3 | |
Growth YoY PAT Growth YoY% | -150.0 | 10.5 | -33.6 | 211.1 | 2,525.0 | 376.2 | 12.0 | -28.6 | -92.8 | -4.0 | 419.1 | 426.7 |
NPM NPM% | -0.1 | 0.5 | 1.2 | 1.2 | 1.3 | 1.4 | 0.8 | 0.9 | 0.1 | 1.4 | 3.0 | 1.8 |
| 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.1 | 0.1 |
| Quarter | Sep 2023 | Dec 2023 | Mar 2024 | Jun 2024 | Sep 2024 | Dec 2024 | Mar 2025 | Jun 2025 | Sep 2025 | Dec 2025 | Mar 2026 | Jun 2026 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| 47 | 42 | 61 | 71 | 78 | 74 | 110 | 65 | 63 | 70 | 145 | 175 | |
Growth YoY Revenue Growth YoY% | -45.2 | -47.2 | -14.8 | 19.9 | 64.8 | 78.0 | 79.6 | -8.5 | -18.8 | -6.1 | 32.5 | 170.5 |
| 47 | 41 | 59 | 69 | 75 | 71 | 107 | 63 | 62 | 68 | 138 | 169 | |
| 0 | 1 | 2 | 2 | 3 | 3 | 2 | 2 | 1 | 2 | 7 | 6 | |
OPM OPM% | 0.0 | 3.0 | 3.9 | 3.0 | 3.3 | 3.9 | 2.3 | 3.0 | 1.9 | 2.8 | 4.8 | 3.4 |
| 1 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | |
Interest Expense Interest ExpenseCr | 0 | 0 | 0 | 0 | 0 | 1 | 0 | 0 | 0 | 0 | 1 | 1 |
Depreciation DepreciationCr | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 |
PBT PBTCr | 0 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 0 | 1 | 6 | 4 |
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 1 | 1 | |
| 0 | 0 | 1 | 1 | 1 | 1 | 1 | 1 | 0 | 1 | 4 | 3 | |
Growth YoY PAT Growth YoY% | -150.0 | 10.5 | -33.6 | 211.1 | 2,525.0 | 376.2 | 12.0 | -28.6 | -92.8 | -4.0 | 419.1 | 426.7 |
NPM NPM% | -0.1 | 0.5 | 1.2 | 1.2 | 1.3 | 1.4 | 0.8 | 0.9 | 0.1 | 1.4 | 3.0 | 1.8 |
| 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.1 | 0.1 |
| Financial Year | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 | TTM |
|---|---|---|---|---|---|---|---|
Revenue RevenueCr | 145 | 310 | 331 | 211 | 331 | 343 | 453 |
Growth Revenue Growth% | 113.8 | 6.5 | -36.3 | 57.4 | 3.4 | 38.9 | |
| 141 | 301 | 326 | 206 | 321 | 331 | 437 | |
| 4 | 9 | 4 | 5 | 10 | 12 | 16 | |
OPM OPM% | 2.6 | 3.0 | 1.3 | 2.1 | 3.0 | 3.5 | 3.6 |
| 4 | 4 | 6 | 2 | 0 | 0 | 1 | |
Interest Expense Interest ExpenseCr | 1 | 1 | 2 | 1 | 2 | 2 | 2 |
Depreciation DepreciationCr | 3 | 3 | 4 | 4 | 4 | 3 | 3 |
PBT PBTCr | 4 | 9 | 5 | 2 | 5 | 8 | 12 |
| 1 | 2 | 1 | 1 | 1 | 2 | 3 | |
PAT PATCr | 3 | 6 | 4 | 1 | 4 | 6 | 9 |
Growth PAT Growth% | 136.3 | -43.1 | -70.2 | 233.0 | 64.1 | 150.7 | |
NPM NPM% | 1.9 | 2.1 | 1.1 | 0.5 | 1.1 | 1.8 | 1.9 |
| 0.0 | 0.1 | 0.1 | 0.0 | 0.0 | 0.1 | 0.2 |
| Financial Year | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 | TTM |
|---|---|---|---|---|---|---|---|
Revenue RevenueCr | 145 | 310 | 331 | 211 | 331 | 343 | 453 |
Growth Revenue Growth% | 113.8 | 6.5 | -36.3 | 57.4 | 3.4 | 38.9 | |
| 141 | 301 | 326 | 206 | 321 | 331 | 437 | |
| 4 | 9 | 4 | 5 | 10 | 12 | 16 | |
OPM OPM% | 2.6 | 3.0 | 1.3 | 2.1 | 3.0 | 3.5 | 3.6 |
| 4 | 4 | 6 | 2 | 0 | 0 | 1 | |
Interest Expense Interest ExpenseCr | 1 | 1 | 2 | 1 | 2 | 2 | 2 |
Depreciation DepreciationCr | 3 | 3 | 4 | 4 | 4 | 3 | 3 |
PBT PBTCr | 4 | 9 | 5 | 2 | 5 | 8 | 12 |
| 1 | 2 | 1 | 1 | 1 | 2 | 3 | |
PAT PATCr | 3 | 6 | 4 | 1 | 4 | 6 | 9 |
Growth PAT Growth% | 136.3 | -43.1 | -70.2 | 233.0 | 64.1 | 150.7 | |
NPM NPM% | 1.9 | 2.1 | 1.1 | 0.5 | 1.1 | 1.8 | 1.9 |
| 0.0 | 0.1 | 0.1 | 0.0 | 0.0 | 0.1 | 0.2 |
| Financial Year | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|---|---|
Equity Capital Equity CapitalCr | 10 | 12 | 12 | 12 | 12 | 46 |
Reserves ReservesCr | 30 | 35 | 37 | 36 | 38 | 8 |
| 17 | 27 | 14 | 10 | 23 | 51 | |
| 4 | 6 | 5 | 3 | 1 | 1 | |
| 61 | 80 | 68 | 61 | 74 | 105 | |
| 44 | 55 | 46 | 41 | 57 | 88 | |
| 17 | 24 | 22 | 20 | 17 | 17 | |
| 61 | 80 | 68 | 61 | 74 | 105 |
| Financial Year | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|---|---|
Equity Capital Equity CapitalCr | 10 | 12 | 12 | 12 | 12 | 46 |
Reserves ReservesCr | 30 | 35 | 37 | 36 | 38 | 8 |
| 17 | 27 | 14 | 10 | 23 | 51 | |
| 4 | 6 | 5 | 3 | 1 | 1 | |
| 61 | 80 | 68 | 61 | 74 | 105 | |
| 44 | 55 | 46 | 41 | 57 | 88 | |
| 17 | 24 | 22 | 20 | 17 | 17 | |
| 61 | 80 | 68 | 61 | 74 | 105 |
| Financial Year | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|---|---|
| -4 | 0 | 19 | 12 | -11 | -16 | |
| -6 | -9 | -4 | -3 | 1 | -1 | |
| 9 | 9 | -15 | -6 | 7 | 17 | |
Net Cash Flow Net Cash FlowCr | 0 | 0 | 0 | 3 | -2 | 0 |
Free Cash Flow Free Cash FlowCr | -4 | 1 | 19 | 11 | -12 | -19 |
CFO To PAT CFO To PAT% | -143.8 | -3.1 | 510.2 | 1,061.8 | -288.3 | -266.6 |
CFO To EBITDA CFO To EBITDA% | -102.4 | -2.2 | 435.2 | 258.5 | -104.8 | -131.7 |
| Financial Year | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|---|---|
| -4 | 0 | 19 | 12 | -11 | -16 | |
| -6 | -9 | -4 | -3 | 1 | -1 | |
| 9 | 9 | -15 | -6 | 7 | 17 | |
Net Cash Flow Net Cash FlowCr | 0 | 0 | 0 | 3 | -2 | 0 |
Free Cash Flow Free Cash FlowCr | -4 | 1 | 19 | 11 | -12 | -19 |
CFO To PAT CFO To PAT% | -143.8 | -3.1 | 510.2 | 1,061.8 | -288.3 | -266.6 |
CFO To EBITDA CFO To EBITDA% | -102.4 | -2.2 | 435.2 | 258.5 | -104.8 | -131.7 |
| Financial Year | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 | Current |
|---|---|---|---|---|---|---|---|
Market Cap Market CapitalizationCr | 100 | 300 | 391 | 396 | 538 | 731 | 287 |
Price To Earnings Price To Earnings | 36.6 | 47.6 | 108.2 | 362.3 | 147.7 | 122.2 | 38.9 |
Price To Sales Price To Sales | 0.7 | 1.0 | 1.2 | 1.9 | 1.6 | 2.1 | 0.6 |
Price To Book Price To Book | 2.5 | 6.5 | 8.1 | 8.3 | 10.8 | 13.5 | 5.3 |
EV To EBITDA EV To EBITDA | 30.3 | 35.5 | 93.2 | 88.8 | 55.5 | 63.7 | 20.8 |
GPM GPM% | 14.9 | 10.2 | 3.7 | 6.0 | 5.3 | 5.8 | 5.8 |
OPM OPM% | 2.6 | 3.0 | 1.3 | 2.1 | 3.0 | 3.5 | 3.6 |
NPM NPM% | 1.9 | 2.1 | 1.1 | 0.5 | 1.1 | 1.8 | 1.9 |
ROCE ROCE% | 8.6 | 13.6 | 10.6 | 4.2 | 9.3 | 10.2 | 10.2 |
ROE ROE% | 6.8 | 13.9 | 7.6 | 2.3 | 7.3 | 11.1 | 11.1 |
ROA ROA% | 4.5 | 8.1 | 5.4 | 1.8 | 5.0 | 5.7 | 5.7 |
| Financial Year | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 | Current |
|---|---|---|---|---|---|---|---|
Market Cap Market CapitalizationCr | 100 | 300 | 391 | 396 | 538 | 731 | 287 |
Price To Earnings Price To Earnings | 36.6 | 47.6 | 108.2 | 362.3 | 147.7 | 122.2 | 38.9 |
Price To Sales Price To Sales | 0.7 | 1.0 | 1.2 | 1.9 | 1.6 | 2.1 | 0.6 |
Price To Book Price To Book | 2.5 | 6.5 | 8.1 | 8.3 | 10.8 | 13.5 | 5.3 |
EV To EBITDA EV To EBITDA | 30.3 | 35.5 | 93.2 | 88.8 | 55.5 | 63.7 | 20.8 |
GPM GPM% | 14.9 | 10.2 | 3.7 | 6.0 | 5.3 | 5.8 | 5.8 |
OPM OPM% | 2.6 | 3.0 | 1.3 | 2.1 | 3.0 | 3.5 | 3.6 |
NPM NPM% | 1.9 | 2.1 | 1.1 | 0.5 | 1.1 | 1.8 | 1.9 |
ROCE ROCE% | 8.6 | 13.6 | 10.6 | 4.2 | 9.3 | 10.2 | 10.2 |
ROE ROE% | 6.8 | 13.9 | 7.6 | 2.3 | 7.3 | 11.1 | 11.1 |
ROA ROA% | 4.5 | 8.1 | 5.4 | 1.8 | 5.0 | 5.7 | 5.7 |
Documents — A-1 Ltd