| 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 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| 67 | 94 | 122 | 88 | 238 | 160 | 84 | 71 | 103 | 113 | 125 | 111 | |
Growth YoY Revenue Growth YoY% | 254.2 | 70.2 | -31.0 | -19.6 | -56.9 | -29.8 | 48.3 | 57.4 | ||||
| 63 | 90 | 119 | 86 | 230 | 150 | 91 | 65 | 95 | 109 | 132 | 103 | |
| 5 | 4 | 3 | 2 | 7 | 11 | -7 | 5 | 8 | 3 | -7 | 8 | |
OPM OPM% | 6.8 | 3.9 | 2.8 | 1.8 | 3.0 | 6.6 | -8.1 | 7.5 | 7.6 | 2.9 | -5.3 | 7.5 |
| 1 | 0 | -1 | 3 | 1 | 0 | 0 | 0 | 0 | 0 | 0 | 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 | 5 | 4 | 3 | 5 | 8 | 11 | -7 | 5 | 8 | 3 | -7 | 9 |
| 1 | 0 | 3 | 1 | 2 | 4 | -2 | 1 | 2 | 1 | -2 | 2 | |
| 4 | 4 | -1 | 4 | 6 | 7 | -5 | 4 | 6 | 2 | -6 | 7 | |
Growth YoY PAT Growth YoY% | 42.0 | 96.1 | -613.9 | 7.3 | 1.9 | -69.4 | -8.0 | 92.5 | ||||
NPM NPM% | 6.0 | 3.8 | -0.6 | 4.1 | 2.4 | 4.4 | -6.1 | 5.4 | 5.6 | 1.9 | -4.4 | 6.7 |
| 1.9 | 1.7 | -0.3 | 1.5 | 2.4 | 1.5 | -1.1 | 0.8 | 1.2 | 0.5 | -1.2 | 1.6 |
| 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 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| 67 | 94 | 122 | 88 | 238 | 160 | 84 | 71 | 103 | 113 | 125 | 111 | |
Growth YoY Revenue Growth YoY% | 254.2 | 70.2 | -31.0 | -19.6 | -56.9 | -29.8 | 48.3 | 57.4 | ||||
| 63 | 90 | 119 | 86 | 230 | 150 | 91 | 65 | 95 | 109 | 132 | 103 | |
| 5 | 4 | 3 | 2 | 7 | 11 | -7 | 5 | 8 | 3 | -7 | 8 | |
OPM OPM% | 6.8 | 3.9 | 2.8 | 1.8 | 3.0 | 6.6 | -8.1 | 7.5 | 7.6 | 2.9 | -5.3 | 7.5 |
| 1 | 0 | -1 | 3 | 1 | 0 | 0 | 0 | 0 | 0 | 0 | 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 | 5 | 4 | 3 | 5 | 8 | 11 | -7 | 5 | 8 | 3 | -7 | 9 |
| 1 | 0 | 3 | 1 | 2 | 4 | -2 | 1 | 2 | 1 | -2 | 2 | |
| 4 | 4 | -1 | 4 | 6 | 7 | -5 | 4 | 6 | 2 | -6 | 7 | |
Growth YoY PAT Growth YoY% | 42.0 | 96.1 | -613.9 | 7.3 | 1.9 | -69.4 | -8.0 | 92.5 | ||||
NPM NPM% | 6.0 | 3.8 | -0.6 | 4.1 | 2.4 | 4.4 | -6.1 | 5.4 | 5.6 | 1.9 | -4.4 | 6.7 |
| 1.9 | 1.7 | -0.3 | 1.5 | 2.4 | 1.5 | -1.1 | 0.8 | 1.2 | 0.5 | -1.2 | 1.6 |
| 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 | 44 | 32 | 75 | 64 | 170 | 127 | 282 | 207 | 341 | 570 | 411 | 451 |
Growth Revenue Growth% | 8.5 | -26.6 | 132.1 | -15.7 | 167.3 | -25.2 | 121.9 | -26.5 | 64.7 | 67.1 | -28.0 | -18.4 |
| 45 | 32 | 75 | 67 | 176 | 124 | 278 | 202 | 325 | 557 | 401 | 438 | |
| -1 | 1 | 1 | -4 | -6 | 3 | 4 | 5 | 17 | 13 | 10 | 13 | |
OPM OPM% | -2.4 | 1.9 | 0.9 | -5.9 | -3.7 | 2.1 | 1.6 | 2.4 | 4.9 | 2.2 | 2.4 | 2.8 |
| 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 4 | 0 | 2 | |
Interest Expense Interest ExpenseCr | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 |
Depreciation DepreciationCr | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 1 | 1 |
PBT PBTCr | -2 | 1 | 1 | -4 | -7 | 2 | 4 | 5 | 16 | 16 | 9 | 13 |
| 0 | 0 | 0 | 0 | 0 | 0 | 1 | 1 | 5 | 4 | 2 | 3 | |
PAT PATCr | -2 | 0 | 1 | -4 | -7 | 2 | 3 | 3 | 11 | 12 | 6 | 10 |
Growth PAT Growth% | -31.8 | 131.6 | 44.3 | -676.0 | -70.0 | 129.8 | 72.4 | -7.3 | 254.4 | 5.2 | -48.4 | -14.2 |
NPM NPM% | -3.4 | 1.5 | 0.9 | -6.3 | -4.0 | 1.6 | 1.2 | 1.6 | 3.4 | 2.1 | 1.5 | 2.2 |
| -0.7 | 0.2 | 0.3 | -1.9 | -3.2 | 1.0 | 1.7 | 1.5 | 5.4 | 2.6 | 1.3 | 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 | TTM |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
Revenue RevenueCr | 44 | 32 | 75 | 64 | 170 | 127 | 282 | 207 | 341 | 570 | 411 | 451 |
Growth Revenue Growth% | 8.5 | -26.6 | 132.1 | -15.7 | 167.3 | -25.2 | 121.9 | -26.5 | 64.7 | 67.1 | -28.0 | -18.4 |
| 45 | 32 | 75 | 67 | 176 | 124 | 278 | 202 | 325 | 557 | 401 | 438 | |
| -1 | 1 | 1 | -4 | -6 | 3 | 4 | 5 | 17 | 13 | 10 | 13 | |
OPM OPM% | -2.4 | 1.9 | 0.9 | -5.9 | -3.7 | 2.1 | 1.6 | 2.4 | 4.9 | 2.2 | 2.4 | 2.8 |
| 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 4 | 0 | 2 | |
Interest Expense Interest ExpenseCr | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 |
Depreciation DepreciationCr | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 1 | 1 |
PBT PBTCr | -2 | 1 | 1 | -4 | -7 | 2 | 4 | 5 | 16 | 16 | 9 | 13 |
| 0 | 0 | 0 | 0 | 0 | 0 | 1 | 1 | 5 | 4 | 2 | 3 | |
PAT PATCr | -2 | 0 | 1 | -4 | -7 | 2 | 3 | 3 | 11 | 12 | 6 | 10 |
Growth PAT Growth% | -31.8 | 131.6 | 44.3 | -676.0 | -70.0 | 129.8 | 72.4 | -7.3 | 254.4 | 5.2 | -48.4 | -14.2 |
NPM NPM% | -3.4 | 1.5 | 0.9 | -6.3 | -4.0 | 1.6 | 1.2 | 1.6 | 3.4 | 2.1 | 1.5 | 2.2 |
| -0.7 | 0.2 | 0.3 | -1.9 | -3.2 | 1.0 | 1.7 | 1.5 | 5.4 | 2.6 | 1.3 | 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 | 21 | 21 | 21 | 21 | 21 | 21 | 21 | 21 | 21 | 47 | 47 |
Reserves ReservesCr | 4 | 5 | 5 | 1 | -5 | -3 | 0 | 4 | 15 | 55 | 45 |
| 11 | 9 | 14 | 21 | 20 | 18 | 17 | 13 | 20 | 26 | ||
| 0 | 1 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 3 | ||
| 37 | 36 | 41 | 44 | 36 | 36 | 38 | 38 | 66 | 130 | 128 | |
| 28 | 28 | 35 | 37 | 29 | 29 | 32 | 29 | 52 | 101 | ||
| 9 | 8 | 6 | 7 | 7 | 7 | 7 | 9 | 14 | 29 | ||
| 37 | 36 | 41 | 44 | 36 | 36 | 38 | 38 | 66 | 130 | 128 |
| 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 | 21 | 21 | 21 | 21 | 21 | 21 | 21 | 21 | 21 | 47 | 47 |
Reserves ReservesCr | 4 | 5 | 5 | 1 | -5 | -3 | 0 | 4 | 15 | 55 | 45 |
| 11 | 9 | 14 | 21 | 20 | 18 | 17 | 13 | 20 | 26 | ||
| 0 | 1 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 3 | ||
| 37 | 36 | 41 | 44 | 36 | 36 | 38 | 38 | 66 | 130 | 128 | |
| 28 | 28 | 35 | 37 | 29 | 29 | 32 | 29 | 52 | 101 | ||
| 9 | 8 | 6 | 7 | 7 | 7 | 7 | 9 | 14 | 29 | ||
| 37 | 36 | 41 | 44 | 36 | 36 | 38 | 38 | 66 | 130 | 128 |
| Financial Year | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| 7 | -4 | 0 | 3 | 1 | -3 | 0 | 1 | 0 | -40 | 31 | |
| -2 | 1 | 3 | 0 | 1 | 0 | 1 | -1 | -9 | -2 | -26 | |
| -1 | 0 | -1 | -1 | -1 | -1 | -1 | -1 | 9 | 42 | -2 | |
Net Cash Flow Net Cash FlowCr | 4 | -3 | 2 | 1 | 0 | -5 | -1 | -1 | 0 | 0 | 2 |
Free Cash Flow Free Cash FlowCr | 7 | -4 | 0 | 3 | 1 | -3 | 0 | 1 | -13 | -44 | |
CFO To PAT CFO To PAT% | -479.6 | -808.6 | -43.7 | -71.6 | -9.2 | -145.1 | -3.7 | 33.9 | -2.8 | -332.6 | 496.3 |
CFO To EBITDA CFO To EBITDA% | -689.4 | -637.1 | -45.6 | -76.5 | -9.9 | -107.3 | -2.9 | 22.3 | -1.9 | -317.2 | 316.4 |
| Financial Year | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| 7 | -4 | 0 | 3 | 1 | -3 | 0 | 1 | 0 | -40 | 31 | |
| -2 | 1 | 3 | 0 | 1 | 0 | 1 | -1 | -9 | -2 | -26 | |
| -1 | 0 | -1 | -1 | -1 | -1 | -1 | -1 | 9 | 42 | -2 | |
Net Cash Flow Net Cash FlowCr | 4 | -3 | 2 | 1 | 0 | -5 | -1 | -1 | 0 | 0 | 2 |
Free Cash Flow Free Cash FlowCr | 7 | -4 | 0 | 3 | 1 | -3 | 0 | 1 | -13 | -44 | |
CFO To PAT CFO To PAT% | -479.6 | -808.6 | -43.7 | -71.6 | -9.2 | -145.1 | -3.7 | 33.9 | -2.8 | -332.6 | 496.3 |
CFO To EBITDA CFO To EBITDA% | -689.4 | -637.1 | -45.6 | -76.5 | -9.9 | -107.3 | -2.9 | 22.3 | -1.9 | -317.2 | 316.4 |
| 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 | 8 | 19 | 13 | 16 | 26 | 28 | 133 | 313 | 230 | 238 | ||
Price To Earnings Price To Earnings | 38.7 | 18.2 | 8.1 | 7.4 | 8.8 | 11.6 | 26.0 | 37.1 | 24.4 | |||
Price To Sales Price To Sales | 0.2 | 0.6 | 0.2 | 0.1 | 0.1 | 0.1 | 0.4 | 0.5 | 0.6 | 0.5 | ||
Price To Book Price To Book | 0.3 | 0.7 | 0.5 | 0.9 | 1.2 | 1.1 | 3.6 | 3.1 | 2.5 | 2.6 | ||
EV To EBITDA EV To EBITDA | -3.1 | 22.4 | 8.9 | 7.6 | 6.5 | 5.9 | 7.7 | 24.6 | 23.6 | 18.8 | ||
GPM GPM% | 100.0 | 100.0 | 100.0 | 100.0 | 100.0 | 100.0 | 100.0 | 100.0 | 100.0 | 100.0 | ||
OPM OPM% | -2.4 | 1.9 | 0.9 | -5.9 | -3.7 | 2.1 | 1.6 | 2.4 | 4.9 | 2.2 | 2.4 | 2.8 |
NPM NPM% | -3.4 | 1.5 | 0.9 | -6.3 | -4.0 | 1.6 | 1.2 | 1.6 | 3.4 | 2.1 | 1.5 | 2.2 |
ROCE ROCE% | -1.4 | 4.1 | 4.2 | -8.2 | -17.4 | 10.8 | 15.2 | 16.8 | 44.9 | 15.6 | 9.4 | 9.4 |
ROE ROE% | -6.0 | 1.9 | 2.6 | -17.8 | -43.2 | 11.4 | 16.3 | 13.1 | 31.5 | 11.9 | 6.7 | 6.7 |
ROA ROA% | -4.2 | 1.3 | 1.7 | -9.1 | -19.0 | 5.6 | 9.1 | 8.6 | 17.4 | 9.3 | 4.8 | 4.8 |
| Financial Year | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 | Current |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
Market Cap Market CapitalizationCr | 8 | 19 | 13 | 16 | 26 | 28 | 133 | 313 | 230 | 238 | ||
Price To Earnings Price To Earnings | 38.7 | 18.2 | 8.1 | 7.4 | 8.8 | 11.6 | 26.0 | 37.1 | 24.4 | |||
Price To Sales Price To Sales | 0.2 | 0.6 | 0.2 | 0.1 | 0.1 | 0.1 | 0.4 | 0.5 | 0.6 | 0.5 | ||
Price To Book Price To Book | 0.3 | 0.7 | 0.5 | 0.9 | 1.2 | 1.1 | 3.6 | 3.1 | 2.5 | 2.6 | ||
EV To EBITDA EV To EBITDA | -3.1 | 22.4 | 8.9 | 7.6 | 6.5 | 5.9 | 7.7 | 24.6 | 23.6 | 18.8 | ||
GPM GPM% | 100.0 | 100.0 | 100.0 | 100.0 | 100.0 | 100.0 | 100.0 | 100.0 | 100.0 | 100.0 | ||
OPM OPM% | -2.4 | 1.9 | 0.9 | -5.9 | -3.7 | 2.1 | 1.6 | 2.4 | 4.9 | 2.2 | 2.4 | 2.8 |
NPM NPM% | -3.4 | 1.5 | 0.9 | -6.3 | -4.0 | 1.6 | 1.2 | 1.6 | 3.4 | 2.1 | 1.5 | 2.2 |
ROCE ROCE% | -1.4 | 4.1 | 4.2 | -8.2 | -17.4 | 10.8 | 15.2 | 16.8 | 44.9 | 15.6 | 9.4 | 9.4 |
ROE ROE% | -6.0 | 1.9 | 2.6 | -17.8 | -43.2 | 11.4 | 16.3 | 13.1 | 31.5 | 11.9 | 6.7 | 6.7 |
ROA ROA% | -4.2 | 1.3 | 1.7 | -9.1 | -19.0 | 5.6 | 9.1 | 8.6 | 17.4 | 9.3 | 4.8 | 4.8 |
Documents — Alacrity Securities Ltd