| 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 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| 7 | 6 | 5 | 3 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | |
Growth YoY Revenue Growth YoY% | -18.9 | -28.7 | -51.7 | -58.4 | -98.5 | -100.0 | -100.0 | -100.0 | -100.0 | |||
| 6 | 6 | 6 | 5 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | |
| 1 | 0 | -2 | -2 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | |
OPM OPM% | 8.8 | -0.5 | -35.7 | -56.2 | -336.4 | |||||||
| 0 | 0 | 6 | 0 | 10 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | |
Interest Expense Interest ExpenseCr | 0 | 0 | 2 | 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 | 0 | 2 | -2 | 10 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| 0 | 0 | 0 | 0 | 0 | 0 | 1 | 0 | 0 | 0 | 0 | 0 | |
| 0 | 0 | 2 | -2 | 10 | 0 | -1 | 0 | 0 | 0 | 0 | 0 | |
Growth YoY PAT Growth YoY% | 123.6 | -114.3 | 2,263.6 | -600.0 | 2,500.0 | 133.3 | -145.0 | 96.9 | -100.2 | -140.0 | 119.6 | 80.0 |
NPM NPM% | 5.2 | -2.6 | 52.8 | -51.1 | 8,745.5 | |||||||
| 0.9 | -0.3 | 0.1 | -3.7 | 22.3 | 0.1 | 0.0 | -0.1 | 0.0 | 0.0 | 0.5 | 0.0 |
| 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 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| 7 | 6 | 5 | 3 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | |
Growth YoY Revenue Growth YoY% | -18.9 | -28.7 | -51.7 | -58.4 | -98.5 | -100.0 | -100.0 | -100.0 | -100.0 | |||
| 6 | 6 | 6 | 5 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | |
| 1 | 0 | -2 | -2 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | |
OPM OPM% | 8.8 | -0.5 | -35.7 | -56.2 | -336.4 | |||||||
| 0 | 0 | 6 | 0 | 10 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | |
Interest Expense Interest ExpenseCr | 0 | 0 | 2 | 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 | 0 | 2 | -2 | 10 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| 0 | 0 | 0 | 0 | 0 | 0 | 1 | 0 | 0 | 0 | 0 | 0 | |
| 0 | 0 | 2 | -2 | 10 | 0 | -1 | 0 | 0 | 0 | 0 | 0 | |
Growth YoY PAT Growth YoY% | 123.6 | -114.3 | 2,263.6 | -600.0 | 2,500.0 | 133.3 | -145.0 | 96.9 | -100.2 | -140.0 | 119.6 | 80.0 |
NPM NPM% | 5.2 | -2.6 | 52.8 | -51.1 | 8,745.5 | |||||||
| 0.9 | -0.3 | 0.1 | -3.7 | 22.3 | 0.1 | 0.0 | -0.1 | 0.0 | 0.0 | 0.5 | 0.0 |
| 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 | 8 | 14 | 14 | 21 | 18 | 9 | 22 | 33 | 25 | 3 | 0 | 0 |
Growth Revenue Growth% | 314.0 | 73.8 | 0.5 | 50.0 | -12.5 | -47.8 | 129.0 | 54.0 | -24.6 | -87.0 | -100.0 | -100.0 |
| 8 | 14 | 15 | 22 | 19 | 11 | 22 | 32 | 26 | 6 | 0 | 0 | |
| -1 | 0 | -1 | -1 | -1 | -1 | 0 | 2 | -1 | -3 | 0 | 0 | |
OPM OPM% | -6.7 | -2.6 | -7.1 | -5.0 | -7.2 | -12.9 | -0.8 | 5.2 | -4.9 | -79.4 | ||
| 0 | 0 | 1 | 2 | 1 | 0 | 0 | 0 | 6 | 10 | 0 | 0 | |
Interest Expense Interest ExpenseCr | 0 | 0 | 0 | 0 | 1 | 0 | 0 | 1 | 2 | 0 | 0 | 0 |
Depreciation DepreciationCr | 1 | 1 | 1 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
PBT PBTCr | -2 | -1 | -1 | 0 | -2 | -2 | -1 | 1 | 3 | 8 | 0 | 0 |
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 1 | 0 | 0 | |
PAT PATCr | -2 | -1 | -1 | 0 | -1 | -2 | -1 | 1 | 2 | 7 | 0 | 0 |
Growth PAT Growth% | 59.2 | 27.6 | 30.5 | 68.2 | -375.8 | -15.6 | 61.5 | 217.3 | 181.9 | 230.2 | -98.1 | -98.1 |
NPM NPM% | -24.0 | -10.0 | -6.9 | -1.5 | -8.0 | -17.6 | -3.0 | 2.3 | 8.4 | 214.5 | ||
| -3.7 | -3.2 | -2.2 | -0.7 | -3.3 | -3.9 | -1.5 | 1.7 | 4.9 | 16.2 | 0.3 | 0.4 |
| 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 | 8 | 14 | 14 | 21 | 18 | 9 | 22 | 33 | 25 | 3 | 0 | 0 |
Growth Revenue Growth% | 314.0 | 73.8 | 0.5 | 50.0 | -12.5 | -47.8 | 129.0 | 54.0 | -24.6 | -87.0 | -100.0 | -100.0 |
| 8 | 14 | 15 | 22 | 19 | 11 | 22 | 32 | 26 | 6 | 0 | 0 | |
| -1 | 0 | -1 | -1 | -1 | -1 | 0 | 2 | -1 | -3 | 0 | 0 | |
OPM OPM% | -6.7 | -2.6 | -7.1 | -5.0 | -7.2 | -12.9 | -0.8 | 5.2 | -4.9 | -79.4 | ||
| 0 | 0 | 1 | 2 | 1 | 0 | 0 | 0 | 6 | 10 | 0 | 0 | |
Interest Expense Interest ExpenseCr | 0 | 0 | 0 | 0 | 1 | 0 | 0 | 1 | 2 | 0 | 0 | 0 |
Depreciation DepreciationCr | 1 | 1 | 1 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
PBT PBTCr | -2 | -1 | -1 | 0 | -2 | -2 | -1 | 1 | 3 | 8 | 0 | 0 |
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 1 | 0 | 0 | |
PAT PATCr | -2 | -1 | -1 | 0 | -1 | -2 | -1 | 1 | 2 | 7 | 0 | 0 |
Growth PAT Growth% | 59.2 | 27.6 | 30.5 | 68.2 | -375.8 | -15.6 | 61.5 | 217.3 | 181.9 | 230.2 | -98.1 | -98.1 |
NPM NPM% | -24.0 | -10.0 | -6.9 | -1.5 | -8.0 | -17.6 | -3.0 | 2.3 | 8.4 | 214.5 | ||
| -3.7 | -3.2 | -2.2 | -0.7 | -3.3 | -3.9 | -1.5 | 1.7 | 4.9 | 16.2 | 0.3 | 0.4 |
| 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 | 4 | 4 | 4 | 4 | 4 | 4 | 4 | 4 | 4 | 4 | 4 |
Reserves ReservesCr | -11 | -13 | -14 | -14 | -15 | -17 | -18 | -17 | -15 | -8 | -8 |
| 6 | 7 | 10 | 12 | 10 | 11 | 12 | 15 | 12 | 2 | 1 | |
| 8 | 8 | 8 | 8 | 8 | 8 | 8 | 8 | 7 | 4 | 4 | |
| 8 | 7 | 9 | 10 | 7 | 6 | 7 | 11 | 9 | 2 | 1 | |
| 3 | 4 | 6 | 8 | 5 | 4 | 5 | 9 | 7 | 2 | 1 | |
| 5 | 3 | 3 | 3 | 2 | 2 | 2 | 2 | 1 | 0 | 0 | |
| 8 | 7 | 9 | 10 | 7 | 6 | 7 | 11 | 9 | 2 | 1 |
| 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 | 4 | 4 | 4 | 4 | 4 | 4 | 4 | 4 | 4 | 4 | 4 |
Reserves ReservesCr | -11 | -13 | -14 | -14 | -15 | -17 | -18 | -17 | -15 | -8 | -8 |
| 6 | 7 | 10 | 12 | 10 | 11 | 12 | 15 | 12 | 2 | 1 | |
| 8 | 8 | 8 | 8 | 8 | 8 | 8 | 8 | 7 | 4 | 4 | |
| 8 | 7 | 9 | 10 | 7 | 6 | 7 | 11 | 9 | 2 | 1 | |
| 3 | 4 | 6 | 8 | 5 | 4 | 5 | 9 | 7 | 2 | 1 | |
| 5 | 3 | 3 | 3 | 2 | 2 | 2 | 2 | 1 | 0 | 0 | |
| 8 | 7 | 9 | 10 | 7 | 6 | 7 | 11 | 9 | 2 | 1 |
| 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 | -2 | -1 | -1 | 0 | 0 | 0 | 0 | 6 | -10 | 0 | |
| 0 | 2 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 11 | 0 | |
| 0 | 0 | 2 | 1 | 0 | 0 | 0 | 0 | -4 | -3 | 0 | |
Net Cash Flow Net Cash FlowCr | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 2 | -1 | 0 |
Free Cash Flow Free Cash FlowCr | 0 | 0 | -1 | -1 | 0 | 0 | 0 | 0 | 6 | 2 | 0 |
CFO To PAT CFO To PAT% | -11.3 | 148.4 | 117.7 | 349.3 | -12.4 | 11.7 | -42.6 | 23.4 | 271.3 | -141.5 | -275.2 |
CFO To EBITDA CFO To EBITDA% | -40.9 | 575.4 | 114.1 | 102.1 | -13.8 | 15.9 | -150.9 | 10.1 | -471.9 | 382.1 | 378.4 |
| 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 | -2 | -1 | -1 | 0 | 0 | 0 | 0 | 6 | -10 | 0 | |
| 0 | 2 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 11 | 0 | |
| 0 | 0 | 2 | 1 | 0 | 0 | 0 | 0 | -4 | -3 | 0 | |
Net Cash Flow Net Cash FlowCr | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 2 | -1 | 0 |
Free Cash Flow Free Cash FlowCr | 0 | 0 | -1 | -1 | 0 | 0 | 0 | 0 | 6 | 2 | 0 |
CFO To PAT CFO To PAT% | -11.3 | 148.4 | 117.7 | 349.3 | -12.4 | 11.7 | -42.6 | 23.4 | 271.3 | -141.5 | -275.2 |
CFO To EBITDA CFO To EBITDA% | -40.9 | 575.4 | 114.1 | 102.1 | -13.8 | 15.9 | -150.9 | 10.1 | -471.9 | 382.1 | 378.4 |
| 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 | 1 | 1 | ||||||||||
Price To Earnings Price To Earnings | 8.2 | |||||||||||
Price To Sales Price To Sales | 0.2 | |||||||||||
Price To Book Price To Book | -0.2 | -0.4 | ||||||||||
EV To EBITDA EV To EBITDA | -18.4 | |||||||||||
GPM GPM% | 11.7 | 14.5 | 30.5 | 21.2 | 6.0 | 4.7 | 22.9 | 18.2 | 21.1 | -10.3 | ||
OPM OPM% | -6.7 | -2.6 | -7.1 | -5.0 | -7.2 | -12.9 | -0.8 | 5.2 | -4.9 | -79.4 | ||
NPM NPM% | -24.0 | -10.0 | -6.9 | -1.5 | -8.0 | -17.6 | -3.0 | 2.3 | 8.4 | 214.5 | ||
ROCE ROCE% | -118.4 | -300.5 | -109.5 | 2.9 | -550.4 | 87.3 | 13.8 | -88.2 | -127.8 | 4,408.3 | -31.0 | -31.0 |
ROE ROE% | 26.9 | 16.3 | 10.2 | 3.1 | 13.0 | 13.0 | 4.8 | -5.9 | -20.1 | -197.3 | -3.8 | -3.8 |
ROA ROA% | -24.2 | -19.5 | -11.0 | -3.0 | -20.8 | -27.8 | -9.6 | 7.0 | 24.3 | 308.0 | 9.4 | 9.4 |
| 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 | 1 | 1 | ||||||||||
Price To Earnings Price To Earnings | 8.2 | |||||||||||
Price To Sales Price To Sales | 0.2 | |||||||||||
Price To Book Price To Book | -0.2 | -0.4 | ||||||||||
EV To EBITDA EV To EBITDA | -18.4 | |||||||||||
GPM GPM% | 11.7 | 14.5 | 30.5 | 21.2 | 6.0 | 4.7 | 22.9 | 18.2 | 21.1 | -10.3 | ||
OPM OPM% | -6.7 | -2.6 | -7.1 | -5.0 | -7.2 | -12.9 | -0.8 | 5.2 | -4.9 | -79.4 | ||
NPM NPM% | -24.0 | -10.0 | -6.9 | -1.5 | -8.0 | -17.6 | -3.0 | 2.3 | 8.4 | 214.5 | ||
ROCE ROCE% | -118.4 | -300.5 | -109.5 | 2.9 | -550.4 | 87.3 | 13.8 | -88.2 | -127.8 | 4,408.3 | -31.0 | -31.0 |
ROE ROE% | 26.9 | 16.3 | 10.2 | 3.1 | 13.0 | 13.0 | 4.8 | -5.9 | -20.1 | -197.3 | -3.8 | -3.8 |
ROA ROA% | -24.2 | -19.5 | -11.0 | -3.0 | -20.8 | -27.8 | -9.6 | 7.0 | 24.3 | 308.0 | 9.4 | 9.4 |
Documents — Aditya Forge Ltd