| 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 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| 1 | 6 | 2 | 1 | 1 | 1 | 1 | 1 | 2 | 2 | 2 | 2 | |
Growth YoY Revenue Growth YoY% | 0.0 | 420.3 | 18.8 | -56.8 | -53.4 | -91.2 | -33.3 | 192.2 | 178.2 | 281.5 | 73.7 | 65.8 |
Interest Expended Interest ExpendedCr | 1 | 1 | 1 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Expenses ExpensesCr | 0 | 0 | 0 | 0 | 1 | 0 | 1 | 0 | 0 | 0 | 1 | 1 |
| 0 | 5 | 1 | 0 | 0 | 0 | 1 | 1 | 1 | 2 | 1 | 2 | |
FPM FPM% | 14.4 | 82.3 | 30.5 | 9.8 | 0.0 | 37.0 | 47.5 | 71.1 | 68.0 | 79.6 | 62.4 | 74.1 |
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | |
Depreciation DepreciationCr | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
PBT PBTCr | 0 | 5 | 1 | 0 | 0 | 0 | 1 | 1 | 1 | 2 | 1 | 2 |
| 0 | 1 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | |
| 0 | 4 | 0 | 0 | 0 | 0 | 0 | 1 | 1 | 1 | 1 | 1 | |
Growth YoY PAT Growth YoY% | 0.0 | 3,058.3 | 73.9 | -75.0 | -100.0 | -98.2 | 2.5 | 1,850.0 | 1,642.9 | 131.7 | 74.4 | |
NPM NPM% | 11.0 | 61.7 | 22.6 | 7.8 | 0.0 | 13.0 | 34.8 | 52.4 | 51.0 | 59.2 | 46.3 | 55.1 |
| 0.2 | 6.4 | 0.7 | 0.1 | 0.0 | 0.1 | 0.1 | 1.3 | 1.3 | 2.1 | 1.6 | 1.0 |
| 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 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| 1 | 6 | 2 | 1 | 1 | 1 | 1 | 1 | 2 | 2 | 2 | 2 | |
Growth YoY Revenue Growth YoY% | 0.0 | 420.3 | 18.8 | -56.8 | -53.4 | -91.2 | -33.3 | 192.2 | 178.2 | 281.5 | 73.7 | 65.8 |
Interest Expended Interest ExpendedCr | 1 | 1 | 1 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Expenses ExpensesCr | 0 | 0 | 0 | 0 | 1 | 0 | 1 | 0 | 0 | 0 | 1 | 1 |
| 0 | 5 | 1 | 0 | 0 | 0 | 1 | 1 | 1 | 2 | 1 | 2 | |
FPM FPM% | 14.4 | 82.3 | 30.5 | 9.8 | 0.0 | 37.0 | 47.5 | 71.1 | 68.0 | 79.6 | 62.4 | 74.1 |
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | |
Depreciation DepreciationCr | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
PBT PBTCr | 0 | 5 | 1 | 0 | 0 | 0 | 1 | 1 | 1 | 2 | 1 | 2 |
| 0 | 1 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | |
| 0 | 4 | 0 | 0 | 0 | 0 | 0 | 1 | 1 | 1 | 1 | 1 | |
Growth YoY PAT Growth YoY% | 0.0 | 3,058.3 | 73.9 | -75.0 | -100.0 | -98.2 | 2.5 | 1,850.0 | 1,642.9 | 131.7 | 74.4 | |
NPM NPM% | 11.0 | 61.7 | 22.6 | 7.8 | 0.0 | 13.0 | 34.8 | 52.4 | 51.0 | 59.2 | 46.3 | 55.1 |
| 0.2 | 6.4 | 0.7 | 0.1 | 0.0 | 0.1 | 0.1 | 1.3 | 1.3 | 2.1 | 1.6 | 1.0 |
| Financial Year | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 | TTM |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
Revenue RevenueCr | 0 | 1 | 2 | 2 | 7 | 5 | 5 | 5 | 10 | 3 | 7 | 8 |
Growth Revenue Growth% | -19.2 | 2,876.8 | 40.6 | 45.4 | 171.6 | -25.4 | 0.7 | 0.3 | 101.6 | -73.0 | 156.8 | 115.7 |
Interest Expended Interest ExpendedCr | 0 | 0 | 0 | 1 | 5 | 3 | 3 | 3 | 3 | 0 | 0 | 0 |
Expenses ExpensesCr | 0 | 0 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 2 | 2 | 2 |
| 0 | 1 | 1 | 1 | 1 | 1 | 0 | 1 | 6 | 1 | 5 | 6 | |
FPM FPM% | 0.0 | 84.4 | 34.5 | 22.9 | 8.7 | 16.6 | 9.1 | 16.9 | 58.2 | 29.1 | 70.1 | 71.4 |
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | |
Depreciation DepreciationCr | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
PBT PBTCr | 0 | 1 | 1 | 1 | 1 | 1 | 0 | 1 | 6 | 1 | 5 | 6 |
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 2 | 0 | 1 | 1 | |
PAT PATCr | 0 | 1 | 0 | 0 | 0 | 1 | 0 | 1 | 4 | 1 | 4 | 4 |
Growth PAT Growth% | -70.2 | 80,779.7 | -35.4 | -3.9 | -1.1 | 48.6 | -43.6 | 81.9 | 607.2 | -88.3 | 610.3 | 242.1 |
NPM NPM% | 2.0 | 55.6 | 25.6 | 16.9 | 6.2 | 12.3 | 6.9 | 12.4 | 43.7 | 18.9 | 52.3 | 53.1 |
| 0.0 | 1.1 | 0.7 | 0.7 | 0.7 | 1.0 | 0.6 | 1.1 | 7.6 | 0.9 | 6.0 |
| Financial Year | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 | TTM |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
Revenue RevenueCr | 0 | 1 | 2 | 2 | 7 | 5 | 5 | 5 | 10 | 3 | 7 | 8 |
Growth Revenue Growth% | -19.2 | 2,876.8 | 40.6 | 45.4 | 171.6 | -25.4 | 0.7 | 0.3 | 101.6 | -73.0 | 156.8 | 115.7 |
Interest Expended Interest ExpendedCr | 0 | 0 | 0 | 1 | 5 | 3 | 3 | 3 | 3 | 0 | 0 | 0 |
Expenses ExpensesCr | 0 | 0 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 2 | 2 | 2 |
| 0 | 1 | 1 | 1 | 1 | 1 | 0 | 1 | 6 | 1 | 5 | 6 | |
FPM FPM% | 0.0 | 84.4 | 34.5 | 22.9 | 8.7 | 16.6 | 9.1 | 16.9 | 58.2 | 29.1 | 70.1 | 71.4 |
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | |
Depreciation DepreciationCr | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
PBT PBTCr | 0 | 1 | 1 | 1 | 1 | 1 | 0 | 1 | 6 | 1 | 5 | 6 |
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 2 | 0 | 1 | 1 | |
PAT PATCr | 0 | 1 | 0 | 0 | 0 | 1 | 0 | 1 | 4 | 1 | 4 | 4 |
Growth PAT Growth% | -70.2 | 80,779.7 | -35.4 | -3.9 | -1.1 | 48.6 | -43.6 | 81.9 | 607.2 | -88.3 | 610.3 | 242.1 |
NPM NPM% | 2.0 | 55.6 | 25.6 | 16.9 | 6.2 | 12.3 | 6.9 | 12.4 | 43.7 | 18.9 | 52.3 | 53.1 |
| 0.0 | 1.1 | 0.7 | 0.7 | 0.7 | 1.0 | 0.6 | 1.1 | 7.6 | 0.9 | 6.0 |
| Financial Year | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|---|---|---|---|---|---|---|
Equity Capital Equity CapitalCr | 2 | 6 | 6 | 6 | 6 | 6 | 6 | 6 | 6 | 6 | 6 |
Reserves ReservesCr | 21 | 17 | 18 | 18 | 19 | 19 | 20 | 20 | 25 | 25 | 100 |
Borrowings BorrowingsCr | 0 | 0 | 0 | 64 | 36 | 38 | 36 | 35 | 0 | 0 | 0 |
Other Liabilities Other LiabilitiesCr | 0 | 0 | 0 | 1 | 0 | 1 | 1 | 1 | 2 | 48 | 1 |
Total Liabilities Total LiabilitiesCr | 23 | 24 | 24 | 89 | 61 | 64 | 63 | 62 | 32 | 79 | 108 |
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | ||
Cash Equivalents Cash EquivalentsCr | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 2 | 1 | 0 | 0 |
Other Assets Other AssetsCr | 23 | 24 | 24 | 89 | 61 | 64 | 63 | 61 | 32 | 79 | 107 |
Total Assets Total AssetsCr | 23 | 24 | 24 | 89 | 61 | 64 | 63 | 62 | 32 | 79 | 108 |
| Financial Year | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|---|---|---|---|---|---|---|
Equity Capital Equity CapitalCr | 2 | 6 | 6 | 6 | 6 | 6 | 6 | 6 | 6 | 6 | 6 |
Reserves ReservesCr | 21 | 17 | 18 | 18 | 19 | 19 | 20 | 20 | 25 | 25 | 100 |
Borrowings BorrowingsCr | 0 | 0 | 0 | 64 | 36 | 38 | 36 | 35 | 0 | 0 | 0 |
Other Liabilities Other LiabilitiesCr | 0 | 0 | 0 | 1 | 0 | 1 | 1 | 1 | 2 | 48 | 1 |
Total Liabilities Total LiabilitiesCr | 23 | 24 | 24 | 89 | 61 | 64 | 63 | 62 | 32 | 79 | 108 |
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | ||
Cash Equivalents Cash EquivalentsCr | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 2 | 1 | 0 | 0 |
Other Assets Other AssetsCr | 23 | 24 | 24 | 89 | 61 | 64 | 63 | 61 | 32 | 79 | 107 |
Total Assets Total AssetsCr | 23 | 24 | 24 | 89 | 61 | 64 | 63 | 62 | 32 | 79 | 108 |
| Financial Year | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| 0 | 0 | 0 | -48 | 28 | -2 | 1 | 3 | 34 | -48 | -24 | |
| 0 | 0 | 0 | -15 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | |
| 0 | 0 | 0 | 64 | -28 | 2 | -1 | -1 | -35 | 48 | 24 | |
Net Cash Flow Net Cash FlowCr | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 2 | -1 | 0 | 0 |
Free Cash Flow Free Cash FlowCr | 0 | 0 | 0 | -48 | 28 | -2 | 1 | 3 | 34 | -48 | -24 |
CFO To EBITDA CFO To EBITDA% | 3,196.7 | -5.3 | -4.7 | -8,445.1 | 4,661.1 | -194.0 | 267.5 | 344.7 | 565.9 | -5,881.5 | -474.7 |
| Financial Year | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| 0 | 0 | 0 | -48 | 28 | -2 | 1 | 3 | 34 | -48 | -24 | |
| 0 | 0 | 0 | -15 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | |
| 0 | 0 | 0 | 64 | -28 | 2 | -1 | -1 | -35 | 48 | 24 | |
Net Cash Flow Net Cash FlowCr | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 2 | -1 | 0 | 0 |
Free Cash Flow Free Cash FlowCr | 0 | 0 | 0 | -48 | 28 | -2 | 1 | 3 | 34 | -48 | -24 |
CFO To EBITDA CFO To EBITDA% | 3,196.7 | -5.3 | -4.7 | -8,445.1 | 4,661.1 | -194.0 | 267.5 | 344.7 | 565.9 | -5,881.5 | -474.7 |
| Financial Year | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 | Current |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
Market Cap Market CapitalizationCr | 28 | 62 | ||||||||||
Price To Earnings Price To Earnings | 67.3 | 7.6 | ||||||||||
Price To Sales Price To Sales | 11.4 | 7.6 | ||||||||||
Price To Book Price To Book | 1.2 | 0.5 | ||||||||||
EV To EBITDA EV To EBITDA | 160.2 | |||||||||||
FPM FPM% | 3.1 | 84.7 | 34.5 | 23.0 | 8.8 | 16.6 | 9.0 | 17.0 | 58.2 | 29.2 | 70.1 | 71.4 |
NPM NPM% | 2.0 | 55.6 | 25.6 | 16.9 | 6.2 | 12.3 | 6.9 | 12.4 | 43.7 | 18.9 | 52.3 | 53.1 |
ROCE ROCE% | 0.0 | 4.4 | 2.5 | 1.2 | 10.0 | 6.6 | 6.3 | 6.5 | 29.2 | 3.0 | 4.7 | 4.7 |
ROE ROE% | 0.0 | 2.9 | 1.8 | 1.7 | 1.7 | 2.5 | 1.4 | 2.4 | 14.6 | 1.7 | 3.5 | 3.5 |
ROA ROA% | 0.0 | 2.9 | 1.8 | 0.5 | 0.7 | 1.0 | 0.6 | 1.0 | 13.9 | 0.7 | 3.5 | 3.5 |
| Financial Year | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 | Current |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
Market Cap Market CapitalizationCr | 28 | 62 | ||||||||||
Price To Earnings Price To Earnings | 67.3 | 7.6 | ||||||||||
Price To Sales Price To Sales | 11.4 | 7.6 | ||||||||||
Price To Book Price To Book | 1.2 | 0.5 | ||||||||||
EV To EBITDA EV To EBITDA | 160.2 | |||||||||||
FPM FPM% | 3.1 | 84.7 | 34.5 | 23.0 | 8.8 | 16.6 | 9.0 | 17.0 | 58.2 | 29.2 | 70.1 | 71.4 |
NPM NPM% | 2.0 | 55.6 | 25.6 | 16.9 | 6.2 | 12.3 | 6.9 | 12.4 | 43.7 | 18.9 | 52.3 | 53.1 |
ROCE ROCE% | 0.0 | 4.4 | 2.5 | 1.2 | 10.0 | 6.6 | 6.3 | 6.5 | 29.2 | 3.0 | 4.7 | 4.7 |
ROE ROE% | 0.0 | 2.9 | 1.8 | 1.7 | 1.7 | 2.5 | 1.4 | 2.4 | 14.6 | 1.7 | 3.5 | 3.5 |
ROA ROA% | 0.0 | 2.9 | 1.8 | 0.5 | 0.7 | 1.0 | 0.6 | 1.0 | 13.9 | 0.7 | 3.5 | 3.5 |
Documents — Apex Capital and Finance Ltd