| 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 | 9 | 10 | 6 | 10 | 9 | 10 | 16 | 11 | 16 | 17 | 12 | |
Growth YoY Revenue Growth YoY% | 59.3 | -19.6 | 29.7 | -17.1 | 37.4 | -4.8 | -5.2 | 150.5 | 3.7 | 86.9 | 72.9 | -23.7 |
| 8 | 9 | 9 | 7 | 9 | 8 | 9 | 16 | 11 | 17 | 18 | 14 | |
| 0 | 0 | 1 | 0 | 1 | 0 | 1 | 0 | 0 | -1 | -2 | -2 | |
OPM OPM% | -1.5 | 3.8 | 6.8 | -0.6 | 7.9 | 5.2 | 5.8 | -0.6 | -1.2 | -4.0 | -11.6 | -14.3 |
| 1 | 0 | 3 | 1 | 1 | 1 | 2 | 1 | 1 | 0 | 1 | 1 | |
Interest Expense Interest ExpenseCr | 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 | 1 | 0 | 3 | 1 | 2 | 1 | 2 | 1 | 1 | -1 | -1 | -1 |
| 0 | 0 | 1 | 0 | 1 | 1 | 0 | 0 | 0 | 0 | 0 | -1 | |
| 0 | 0 | 3 | 1 | 1 | 1 | 1 | 0 | 0 | -1 | -1 | 0 | |
Growth YoY PAT Growth YoY% | 250.0 | -163.8 | 121.8 | 2,100.0 | 184.4 | 288.6 | -51.6 | -18.3 | -72.7 | -180.7 | -159.4 | -169.4 |
NPM NPM% | 6.0 | -4.9 | 27.3 | 9.2 | 12.5 | 9.8 | 13.9 | 3.0 | 3.3 | -4.2 | -4.8 | -2.7 |
| 1.0 | -0.9 | 6.0 | 1.3 | 2.8 | 1.8 | 2.4 | 1.1 | 0.8 | -1.5 | -1.7 | -0.8 |
| 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 | 9 | 10 | 6 | 10 | 9 | 10 | 16 | 11 | 16 | 17 | 12 | |
Growth YoY Revenue Growth YoY% | 59.3 | -19.6 | 29.7 | -17.1 | 37.4 | -4.8 | -5.2 | 150.5 | 3.7 | 86.9 | 72.9 | -23.7 |
| 8 | 9 | 9 | 7 | 9 | 8 | 9 | 16 | 11 | 17 | 18 | 14 | |
| 0 | 0 | 1 | 0 | 1 | 0 | 1 | 0 | 0 | -1 | -2 | -2 | |
OPM OPM% | -1.5 | 3.8 | 6.8 | -0.6 | 7.9 | 5.2 | 5.8 | -0.6 | -1.2 | -4.0 | -11.6 | -14.3 |
| 1 | 0 | 3 | 1 | 1 | 1 | 2 | 1 | 1 | 0 | 1 | 1 | |
Interest Expense Interest ExpenseCr | 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 | 1 | 0 | 3 | 1 | 2 | 1 | 2 | 1 | 1 | -1 | -1 | -1 |
| 0 | 0 | 1 | 0 | 1 | 1 | 0 | 0 | 0 | 0 | 0 | -1 | |
| 0 | 0 | 3 | 1 | 1 | 1 | 1 | 0 | 0 | -1 | -1 | 0 | |
Growth YoY PAT Growth YoY% | 250.0 | -163.8 | 121.8 | 2,100.0 | 184.4 | 288.6 | -51.6 | -18.3 | -72.7 | -180.7 | -159.4 | -169.4 |
NPM NPM% | 6.0 | -4.9 | 27.3 | 9.2 | 12.5 | 9.8 | 13.9 | 3.0 | 3.3 | -4.2 | -4.8 | -2.7 |
| 1.0 | -0.9 | 6.0 | 1.3 | 2.8 | 1.8 | 2.4 | 1.1 | 0.8 | -1.5 | -1.7 | -0.8 |
| 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 | 161 | 157 | 172 | 113 | 20 | 17 | 28 | 34 | 35 | 59 | 55 |
Growth Revenue Growth% | -2.2 | 9.1 | -34.4 | -82.2 | -14.2 | 61.4 | 23.8 | 1.4 | 70.4 | 24.4 | ||
| 0 | 156 | 154 | 173 | 126 | 22 | 19 | 28 | 34 | 33 | 62 | 60 | |
| 0 | 5 | 3 | -2 | -14 | -2 | -2 | -1 | 1 | 2 | -3 | -4 | |
OPM OPM% | 3.0 | 2.1 | -1.0 | -12.2 | -9.8 | -11.8 | -1.9 | 2.1 | 5.0 | -4.7 | -8.0 | |
| 0 | 3 | 5 | 2 | 7 | 7 | 3 | 4 | 4 | 5 | 4 | 4 | |
Interest Expense Interest ExpenseCr | 0 | 2 | 2 | 1 | 1 | 0 | 0 | 0 | 1 | 0 | 0 | 0 |
Depreciation DepreciationCr | 0 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 2 | 2 |
PBT PBTCr | 0 | 5 | 5 | -3 | -9 | 4 | 0 | 3 | 4 | 6 | -1 | -2 |
| 0 | 2 | 2 | 0 | -2 | 1 | -1 | 1 | 1 | 2 | 0 | -1 | |
PAT PATCr | 0 | 3 | 3 | -3 | -7 | 3 | 1 | 2 | 3 | 4 | -1 | -1 |
Growth PAT Growth% | -15.5 | -199.8 | -146.5 | 148.0 | -67.8 | 105.3 | 21.1 | 48.2 | -115.4 | -136.9 | ||
NPM NPM% | 2.1 | 1.8 | -1.7 | -6.3 | 17.1 | 6.4 | 8.1 | 8.0 | 11.6 | -1.1 | -2.6 | |
| 26.9 | 7.5 | 6.3 | -6.3 | -15.5 | 7.4 | 2.4 | 4.9 | 5.9 | 8.8 | -1.4 | -3.2 |
| 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 | 161 | 157 | 172 | 113 | 20 | 17 | 28 | 34 | 35 | 59 | 55 |
Growth Revenue Growth% | -2.2 | 9.1 | -34.4 | -82.2 | -14.2 | 61.4 | 23.8 | 1.4 | 70.4 | 24.4 | ||
| 0 | 156 | 154 | 173 | 126 | 22 | 19 | 28 | 34 | 33 | 62 | 60 | |
| 0 | 5 | 3 | -2 | -14 | -2 | -2 | -1 | 1 | 2 | -3 | -4 | |
OPM OPM% | 3.0 | 2.1 | -1.0 | -12.2 | -9.8 | -11.8 | -1.9 | 2.1 | 5.0 | -4.7 | -8.0 | |
| 0 | 3 | 5 | 2 | 7 | 7 | 3 | 4 | 4 | 5 | 4 | 4 | |
Interest Expense Interest ExpenseCr | 0 | 2 | 2 | 1 | 1 | 0 | 0 | 0 | 1 | 0 | 0 | 0 |
Depreciation DepreciationCr | 0 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 2 | 2 |
PBT PBTCr | 0 | 5 | 5 | -3 | -9 | 4 | 0 | 3 | 4 | 6 | -1 | -2 |
| 0 | 2 | 2 | 0 | -2 | 1 | -1 | 1 | 1 | 2 | 0 | -1 | |
PAT PATCr | 0 | 3 | 3 | -3 | -7 | 3 | 1 | 2 | 3 | 4 | -1 | -1 |
Growth PAT Growth% | -15.5 | -199.8 | -146.5 | 148.0 | -67.8 | 105.3 | 21.1 | 48.2 | -115.4 | -136.9 | ||
NPM NPM% | 2.1 | 1.8 | -1.7 | -6.3 | 17.1 | 6.4 | 8.1 | 8.0 | 11.6 | -1.1 | -2.6 | |
| 26.9 | 7.5 | 6.3 | -6.3 | -15.5 | 7.4 | 2.4 | 4.9 | 5.9 | 8.8 | -1.4 | -3.2 |
| 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 | 5 | 5 | 5 | 5 | 5 | 5 | 5 | 5 | 5 | 5 | 5 |
Reserves ReservesCr | 42 | 42 | 44 | 41 | 33 | 36 | 37 | 39 | 43 | 47 | 46 |
| 88 | 63 | 46 | 63 | 21 | 14 | 19 | 13 | 10 | 11 | 17 | |
| 4 | 2 | 2 | 1 | 6 | 3 | 0 | 0 | 1 | 1 | 2 | |
| 139 | 112 | 97 | 109 | 64 | 58 | 60 | 56 | 59 | 63 | 71 | |
| 123 | 96 | 80 | 93 | 48 | 43 | 44 | 41 | 55 | 59 | 63 | |
| 15 | 16 | 17 | 16 | 16 | 16 | 16 | 16 | 3 | 4 | 7 | |
| 139 | 112 | 97 | 109 | 64 | 58 | 60 | 56 | 59 | 63 | 71 |
| 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 | 5 | 5 | 5 | 5 | 5 | 5 | 5 | 5 | 5 | 5 | 5 |
Reserves ReservesCr | 42 | 42 | 44 | 41 | 33 | 36 | 37 | 39 | 43 | 47 | 46 |
| 88 | 63 | 46 | 63 | 21 | 14 | 19 | 13 | 10 | 11 | 17 | |
| 4 | 2 | 2 | 1 | 6 | 3 | 0 | 0 | 1 | 1 | 2 | |
| 139 | 112 | 97 | 109 | 64 | 58 | 60 | 56 | 59 | 63 | 71 | |
| 123 | 96 | 80 | 93 | 48 | 43 | 44 | 41 | 55 | 59 | 63 | |
| 15 | 16 | 17 | 16 | 16 | 16 | 16 | 16 | 3 | 4 | 7 | |
| 139 | 112 | 97 | 109 | 64 | 58 | 60 | 56 | 59 | 63 | 71 |
| Financial Year | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|---|---|---|---|---|---|
| -15 | 7 | -2 | 3 | 2 | 1 | 0 | -4 | 3 | -3 | |
| -2 | -1 | -1 | 4 | 0 | -8 | 6 | 6 | -9 | -2 | |
| 2 | 0 | -3 | -3 | -1 | 2 | -2 | 2 | 3 | 3 | |
Net Cash Flow Net Cash FlowCr | -16 | 6 | -6 | 4 | 1 | -6 | 5 | 5 | -3 | -1 |
Free Cash Flow Free Cash FlowCr | -18 | 6 | -3 | 14 | 2 | 0 | 0 | 0 | 2 | -3 |
CFO To PAT CFO To PAT% | -438.5 | 228.5 | 57.1 | -40.8 | 67.1 | 68.2 | 14.9 | -128.7 | 70.9 | 459.4 |
CFO To EBITDA CFO To EBITDA% | -309.2 | 200.6 | 95.8 | -21.3 | -117.2 | -36.8 | -62.2 | -495.4 | 164.2 | 103.0 |
| Financial Year | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|---|---|---|---|---|---|
| -15 | 7 | -2 | 3 | 2 | 1 | 0 | -4 | 3 | -3 | |
| -2 | -1 | -1 | 4 | 0 | -8 | 6 | 6 | -9 | -2 | |
| 2 | 0 | -3 | -3 | -1 | 2 | -2 | 2 | 3 | 3 | |
Net Cash Flow Net Cash FlowCr | -16 | 6 | -6 | 4 | 1 | -6 | 5 | 5 | -3 | -1 |
Free Cash Flow Free Cash FlowCr | -18 | 6 | -3 | 14 | 2 | 0 | 0 | 0 | 2 | -3 |
CFO To PAT CFO To PAT% | -438.5 | 228.5 | 57.1 | -40.8 | 67.1 | 68.2 | 14.9 | -128.7 | 70.9 | 459.4 |
CFO To EBITDA CFO To EBITDA% | -309.2 | 200.6 | 95.8 | -21.3 | -117.2 | -36.8 | -62.2 | -495.4 | 164.2 | 103.0 |
| Financial Year | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 | Current |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
Market Cap Market CapitalizationCr | 76 | 42 | 45 | 25 | 8 | 34 | 40 | 41 | 55 | 65 | 46 | 52 |
Price To Earnings Price To Earnings | 6.2 | 12.2 | 15.6 | 10.1 | 36.1 | 18.1 | 20.2 | 16.0 | ||||
Price To Sales Price To Sales | 0.2 | 0.3 | 0.3 | 0.1 | 0.1 | 1.7 | 2.3 | 1.5 | 1.6 | 1.9 | 0.8 | 0.9 |
Price To Book Price To Book | 1.6 | 0.9 | 0.9 | 0.6 | 0.2 | 0.8 | 1.0 | 0.9 | 1.1 | 1.3 | 0.9 | 1.0 |
EV To EBITDA EV To EBITDA | 9.9 | 14.2 | -17.9 | -0.5 | -15.3 | -20.4 | -63.6 | 63.7 | 33.0 | -14.4 | -10.4 | |
GPM GPM% | 16.0 | 14.3 | 10.0 | 6.2 | 21.3 | 34.2 | 37.4 | 44.0 | 63.0 | 41.0 | 41.0 | |
OPM OPM% | 3.0 | 2.1 | -1.0 | -12.2 | -9.8 | -11.8 | -1.9 | 2.1 | 5.0 | -4.7 | -8.0 | |
NPM NPM% | 2.1 | 1.8 | -1.7 | -6.3 | 17.1 | 6.4 | 8.1 | 8.0 | 11.6 | -1.1 | -2.6 | |
ROCE ROCE% | 0.0 | 12.7 | 11.3 | -2.4 | -17.9 | 10.2 | 1.6 | 6.9 | 8.6 | 11.2 | -1.1 | -1.1 |
ROE ROE% | 0.0 | 7.3 | 5.9 | -6.4 | -19.1 | 8.4 | 2.7 | 5.2 | 5.7 | 7.9 | -1.2 | -1.2 |
ROA ROA% | 0.0 | 3.0 | 3.0 | -2.7 | -11.1 | 5.9 | 1.8 | 4.0 | 4.7 | 6.4 | -0.9 | -0.9 |
| 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 | 76 | 42 | 45 | 25 | 8 | 34 | 40 | 41 | 55 | 65 | 46 | 52 |
Price To Earnings Price To Earnings | 6.2 | 12.2 | 15.6 | 10.1 | 36.1 | 18.1 | 20.2 | 16.0 | ||||
Price To Sales Price To Sales | 0.2 | 0.3 | 0.3 | 0.1 | 0.1 | 1.7 | 2.3 | 1.5 | 1.6 | 1.9 | 0.8 | 0.9 |
Price To Book Price To Book | 1.6 | 0.9 | 0.9 | 0.6 | 0.2 | 0.8 | 1.0 | 0.9 | 1.1 | 1.3 | 0.9 | 1.0 |
EV To EBITDA EV To EBITDA | 9.9 | 14.2 | -17.9 | -0.5 | -15.3 | -20.4 | -63.6 | 63.7 | 33.0 | -14.4 | -10.4 | |
GPM GPM% | 16.0 | 14.3 | 10.0 | 6.2 | 21.3 | 34.2 | 37.4 | 44.0 | 63.0 | 41.0 | 41.0 | |
OPM OPM% | 3.0 | 2.1 | -1.0 | -12.2 | -9.8 | -11.8 | -1.9 | 2.1 | 5.0 | -4.7 | -8.0 | |
NPM NPM% | 2.1 | 1.8 | -1.7 | -6.3 | 17.1 | 6.4 | 8.1 | 8.0 | 11.6 | -1.1 | -2.6 | |
ROCE ROCE% | 0.0 | 12.7 | 11.3 | -2.4 | -17.9 | 10.2 | 1.6 | 6.9 | 8.6 | 11.2 | -1.1 | -1.1 |
ROE ROE% | 0.0 | 7.3 | 5.9 | -6.4 | -19.1 | 8.4 | 2.7 | 5.2 | 5.7 | 7.9 | -1.2 | -1.2 |
ROA ROA% | 0.0 | 3.0 | 3.0 | -2.7 | -11.1 | 5.9 | 1.8 | 4.0 | 4.7 | 6.4 | -0.9 | -0.9 |
Documents — Aeonx Digital Technology Ltd