| 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 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| 11 | 10 | 14 | 13 | 15 | 15 | 30 | 11 | 22 | 14 | 15 | 11 | |
Growth YoY Revenue Growth YoY% | 56.7 | 53.0 | 52.3 | 77.5 | 34.6 | 52.3 | 110.5 | -13.3 | 46.3 | -11.5 | -50.1 | 0.0 |
| 14 | 15 | 15 | 16 | 16 | 19 | 28 | 15 | 21 | 16 | 14 | 13 | |
| -3 | -5 | -1 | -3 | -2 | -3 | 2 | -3 | 1 | -2 | 1 | -2 | |
OPM OPM% | -29.9 | -50.5 | -6.6 | -20.8 | -10.1 | -22.0 | 5.7 | -30.2 | 4.0 | -17.6 | 7.8 | -18.4 |
| 1 | 1 | 2 | 1 | 2 | 1 | 1 | 2 | 1 | 1 | 1 | 8 | |
Interest Expense Interest ExpenseCr | 3 | 4 | 2 | 2 | 3 | 3 | 3 | 2 | 2 | 2 | 2 | 2 |
Depreciation DepreciationCr | 0 | 0 | 0 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 |
PBT PBTCr | -2 | -4 | 0 | -2 | 0 | -3 | 2 | -2 | 2 | -2 | 1 | 5 |
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | |
| -2 | -4 | 0 | -2 | 0 | -3 | 2 | -2 | 2 | -2 | 1 | 5 | |
Growth YoY PAT Growth YoY% | 35.0 | -62.6 | 105.0 | 56.2 | 86.0 | 43.0 | 2,771.4 | -25.0 | 575.8 | 24.1 | -42.8 | 302.1 |
NPM NPM% | -21.4 | -44.1 | 0.5 | -14.8 | -2.2 | -16.5 | 6.8 | -21.4 | 7.3 | -14.1 | 7.8 | 43.1 |
| -4.1 | -9.0 | 0.0 | -2.3 | -0.4 | -3.1 | 2.4 | -2.9 | 1.9 | -2.3 | 1.4 | 5.9 |
| 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 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| 11 | 10 | 14 | 13 | 15 | 15 | 30 | 11 | 22 | 14 | 15 | 11 | |
Growth YoY Revenue Growth YoY% | 56.7 | 53.0 | 52.3 | 77.5 | 34.6 | 52.3 | 110.5 | -13.3 | 46.3 | -11.5 | -50.1 | 0.0 |
| 14 | 15 | 15 | 16 | 16 | 19 | 28 | 15 | 21 | 16 | 14 | 13 | |
| -3 | -5 | -1 | -3 | -2 | -3 | 2 | -3 | 1 | -2 | 1 | -2 | |
OPM OPM% | -29.9 | -50.5 | -6.6 | -20.8 | -10.1 | -22.0 | 5.7 | -30.2 | 4.0 | -17.6 | 7.8 | -18.4 |
| 1 | 1 | 2 | 1 | 2 | 1 | 1 | 2 | 1 | 1 | 1 | 8 | |
Interest Expense Interest ExpenseCr | 3 | 4 | 2 | 2 | 3 | 3 | 3 | 2 | 2 | 2 | 2 | 2 |
Depreciation DepreciationCr | 0 | 0 | 0 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 |
PBT PBTCr | -2 | -4 | 0 | -2 | 0 | -3 | 2 | -2 | 2 | -2 | 1 | 5 |
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | |
| -2 | -4 | 0 | -2 | 0 | -3 | 2 | -2 | 2 | -2 | 1 | 5 | |
Growth YoY PAT Growth YoY% | 35.0 | -62.6 | 105.0 | 56.2 | 86.0 | 43.0 | 2,771.4 | -25.0 | 575.8 | 24.1 | -42.8 | 302.1 |
NPM NPM% | -21.4 | -44.1 | 0.5 | -14.8 | -2.2 | -16.5 | 6.8 | -21.4 | 7.3 | -14.1 | 7.8 | 43.1 |
| -4.1 | -9.0 | 0.0 | -2.3 | -0.4 | -3.1 | 2.4 | -2.9 | 1.9 | -2.3 | 1.4 | 5.9 |
| Financial Year | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 | TTM |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
Revenue RevenueCr | 28 | 36 | 45 | 43 | 28 | 30 | 35 | 29 | 42 | 73 | 61 | 61 |
Growth Revenue Growth% | 28.4 | 22.8 | -3.9 | -35.0 | 5.5 | 17.1 | -15.4 | 45.2 | 71.3 | -15.7 | -13.7 | |
| 29 | 32 | 39 | 33 | 30 | 27 | 30 | 32 | 45 | 68 | 55 | 64 | |
| -1 | 4 | 6 | 10 | -2 | 2 | 4 | -3 | -3 | 4 | 6 | -2 | |
OPM OPM% | -3.8 | 11.1 | 12.7 | 23.0 | -7.1 | 7.8 | 12.1 | -11.1 | -7.2 | 5.9 | 9.4 | -4.0 |
| 3 | 3 | 2 | 3 | 3 | 10 | 7 | 5 | 5 | 5 | 5 | 11 | |
Interest Expense Interest ExpenseCr | 7 | 8 | 6 | 7 | 8 | 7 | 8 | 10 | 11 | 10 | 10 | 9 |
Depreciation DepreciationCr | 2 | 2 | 2 | 2 | 2 | 2 | 2 | 2 | 2 | 2 | 2 | 3 |
PBT PBTCr | -7 | -3 | -1 | 3 | -10 | 3 | 2 | -10 | -11 | -3 | -2 | 6 |
| 0 | 1 | 0 | 1 | -1 | 1 | 1 | -1 | 0 | 0 | 0 | 0 | |
PAT PATCr | -7 | -4 | -1 | 3 | -9 | 2 | 1 | -9 | -11 | -3 | -2 | 6 |
Growth PAT Growth% | -196.3 | 45.7 | 80.2 | 494.9 | -413.3 | 125.9 | -66.0 | -1,312.6 | -19.3 | 75.1 | 42.1 | 273.9 |
NPM NPM% | -23.1 | -9.8 | -1.6 | 6.5 | -31.1 | 7.7 | 2.2 | -31.9 | -26.2 | -3.8 | -2.6 | 9.2 |
| -7.7 | -6.3 | -1.3 | 4.9 | -15.5 | 4.0 | 2.6 | -16.4 | -19.5 | -3.4 | -1.9 | 6.8 |
| 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 | 28 | 36 | 45 | 43 | 28 | 30 | 35 | 29 | 42 | 73 | 61 | 61 |
Growth Revenue Growth% | 28.4 | 22.8 | -3.9 | -35.0 | 5.5 | 17.1 | -15.4 | 45.2 | 71.3 | -15.7 | -13.7 | |
| 29 | 32 | 39 | 33 | 30 | 27 | 30 | 32 | 45 | 68 | 55 | 64 | |
| -1 | 4 | 6 | 10 | -2 | 2 | 4 | -3 | -3 | 4 | 6 | -2 | |
OPM OPM% | -3.8 | 11.1 | 12.7 | 23.0 | -7.1 | 7.8 | 12.1 | -11.1 | -7.2 | 5.9 | 9.4 | -4.0 |
| 3 | 3 | 2 | 3 | 3 | 10 | 7 | 5 | 5 | 5 | 5 | 11 | |
Interest Expense Interest ExpenseCr | 7 | 8 | 6 | 7 | 8 | 7 | 8 | 10 | 11 | 10 | 10 | 9 |
Depreciation DepreciationCr | 2 | 2 | 2 | 2 | 2 | 2 | 2 | 2 | 2 | 2 | 2 | 3 |
PBT PBTCr | -7 | -3 | -1 | 3 | -10 | 3 | 2 | -10 | -11 | -3 | -2 | 6 |
| 0 | 1 | 0 | 1 | -1 | 1 | 1 | -1 | 0 | 0 | 0 | 0 | |
PAT PATCr | -7 | -4 | -1 | 3 | -9 | 2 | 1 | -9 | -11 | -3 | -2 | 6 |
Growth PAT Growth% | -196.3 | 45.7 | 80.2 | 494.9 | -413.3 | 125.9 | -66.0 | -1,312.6 | -19.3 | 75.1 | 42.1 | 273.9 |
NPM NPM% | -23.1 | -9.8 | -1.6 | 6.5 | -31.1 | 7.7 | 2.2 | -31.9 | -26.2 | -3.8 | -2.6 | 9.2 |
| -7.7 | -6.3 | -1.3 | 4.9 | -15.5 | 4.0 | 2.6 | -16.4 | -19.5 | -3.4 | -1.9 | 6.8 |
| Financial Year | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|---|---|---|---|---|---|---|
Equity Capital Equity CapitalCr | 5 | 5 | 5 | 5 | 5 | 5 | 5 | 5 | 8 | 8 | 8 |
Reserves ReservesCr | 23 | 21 | 27 | 28 | 20 | 20 | 1 | -8 | 21 | 16 | 14 |
| 60 | 87 | 103 | 123 | 114 | 95 | 106 | 101 | 101 | 128 | 141 | |
| 35 | 34 | 39 | 36 | 32 | 36 | 55 | 59 | 60 | 43 | 24 | |
| 135 | 149 | 177 | 197 | 172 | 160 | 170 | 159 | 192 | 198 | 190 | |
| 44 | 71 | 90 | 111 | 91 | 83 | 90 | 75 | 106 | 101 | 107 | |
| 91 | 78 | 87 | 86 | 81 | 77 | 81 | 84 | 87 | 97 | 82 | |
| 135 | 149 | 177 | 197 | 172 | 160 | 170 | 159 | 192 | 198 | 190 |
| 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 | 8 | 8 | 8 |
Reserves ReservesCr | 23 | 21 | 27 | 28 | 20 | 20 | 1 | -8 | 21 | 16 | 14 |
| 60 | 87 | 103 | 123 | 114 | 95 | 106 | 101 | 101 | 128 | 141 | |
| 35 | 34 | 39 | 36 | 32 | 36 | 55 | 59 | 60 | 43 | 24 | |
| 135 | 149 | 177 | 197 | 172 | 160 | 170 | 159 | 192 | 198 | 190 | |
| 44 | 71 | 90 | 111 | 91 | 83 | 90 | 75 | 106 | 101 | 107 | |
| 91 | 78 | 87 | 86 | 81 | 77 | 81 | 84 | 87 | 97 | 82 | |
| 135 | 149 | 177 | 197 | 172 | 160 | 170 | 159 | 192 | 198 | 190 |
| Financial Year | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| -5 | 16 | 14 | -9 | 22 | -4 | -3 | -6 | 0 | -6 | 0 | |
| -2 | -7 | -1 | -14 | 10 | 19 | -23 | 4 | -12 | 0 | 11 | |
| 9 | -10 | -2 | 9 | -20 | -19 | 28 | 1 | 11 | 15 | -22 | |
Net Cash Flow Net Cash FlowCr | 2 | 0 | 12 | -13 | 12 | -4 | 2 | -1 | -2 | 8 | -10 |
Free Cash Flow Free Cash FlowCr | -8 | 15 | 13 | -10 | 21 | -8 | -15 | -7 | -5 | -7 | 0 |
CFO To PAT CFO To PAT% | 80.8 | -455.1 | -2,022.9 | -306.8 | -254.3 | -190.6 | -434.9 | 61.1 | 3.8 | 226.1 | -24.5 |
CFO To EBITDA CFO To EBITDA% | 489.8 | 400.4 | 250.1 | -86.2 | -1,115.5 | -186.4 | -79.8 | 175.9 | 13.9 | -146.3 | 6.8 |
| Financial Year | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| -5 | 16 | 14 | -9 | 22 | -4 | -3 | -6 | 0 | -6 | 0 | |
| -2 | -7 | -1 | -14 | 10 | 19 | -23 | 4 | -12 | 0 | 11 | |
| 9 | -10 | -2 | 9 | -20 | -19 | 28 | 1 | 11 | 15 | -22 | |
Net Cash Flow Net Cash FlowCr | 2 | 0 | 12 | -13 | 12 | -4 | 2 | -1 | -2 | 8 | -10 |
Free Cash Flow Free Cash FlowCr | -8 | 15 | 13 | -10 | 21 | -8 | -15 | -7 | -5 | -7 | 0 |
CFO To PAT CFO To PAT% | 80.8 | -455.1 | -2,022.9 | -306.8 | -254.3 | -190.6 | -434.9 | 61.1 | 3.8 | 226.1 | -24.5 |
CFO To EBITDA CFO To EBITDA% | 489.8 | 400.4 | 250.1 | -86.2 | -1,115.5 | -186.4 | -79.8 | 175.9 | 13.9 | -146.3 | 6.8 |
| 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 | 12 | 11 | 26 | 18 | 26 | 36 | 25 | 52 | 116 | 83 | 82 | 91 |
Price To Earnings Price To Earnings | -2.8 | 10.9 | 23.0 | 16.1 | ||||||||
Price To Sales Price To Sales | 0.4 | 0.3 | 0.6 | 0.4 | 0.9 | 0.9 | 0.6 | 1.6 | 2.5 | 1.1 | 1.3 | 1.5 |
Price To Book Price To Book | -2.0 | 0.4 | 0.8 | 0.5 | 1.0 | 1.4 | 4.3 | -15.2 | 4.0 | 3.4 | 3.7 | 4.1 |
EV To EBITDA EV To EBITDA | -43.3 | 12.7 | 9.8 | 6.7 | -29.1 | 34.4 | 25.3 | -40.8 | -54.4 | 36.2 | 26.2 | -67.0 |
GPM GPM% | 100.0 | 100.0 | 100.0 | 100.0 | 100.0 | 100.0 | 100.0 | 97.7 | 99.8 | 100.0 | 100.0 | 100.0 |
OPM OPM% | -3.8 | 11.1 | 12.7 | 23.0 | -7.1 | 7.8 | 12.1 | -11.1 | -7.2 | 5.9 | 9.4 | -4.0 |
NPM NPM% | -23.1 | -9.8 | -1.6 | 6.5 | -31.1 | 7.7 | 2.2 | -31.9 | -26.2 | -3.8 | -2.6 | 9.2 |
ROCE ROCE% | 0.4 | 5.0 | 5.6 | 8.3 | -1.2 | 10.4 | 8.5 | -0.1 | 0.0 | 5.2 | 6.2 | 6.2 |
ROE ROE% | -23.5 | -13.7 | -2.2 | 8.4 | -35.0 | 9.1 | 13.1 | 271.2 | -38.1 | -11.2 | -7.3 | -7.3 |
ROA ROA% | -4.8 | -2.4 | -0.4 | 1.4 | -5.1 | 1.4 | 0.5 | -5.8 | -5.8 | -1.4 | -0.8 | -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 | Current |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
Market Cap Market CapitalizationCr | 12 | 11 | 26 | 18 | 26 | 36 | 25 | 52 | 116 | 83 | 82 | 91 |
Price To Earnings Price To Earnings | -2.8 | 10.9 | 23.0 | 16.1 | ||||||||
Price To Sales Price To Sales | 0.4 | 0.3 | 0.6 | 0.4 | 0.9 | 0.9 | 0.6 | 1.6 | 2.5 | 1.1 | 1.3 | 1.5 |
Price To Book Price To Book | -2.0 | 0.4 | 0.8 | 0.5 | 1.0 | 1.4 | 4.3 | -15.2 | 4.0 | 3.4 | 3.7 | 4.1 |
EV To EBITDA EV To EBITDA | -43.3 | 12.7 | 9.8 | 6.7 | -29.1 | 34.4 | 25.3 | -40.8 | -54.4 | 36.2 | 26.2 | -67.0 |
GPM GPM% | 100.0 | 100.0 | 100.0 | 100.0 | 100.0 | 100.0 | 100.0 | 97.7 | 99.8 | 100.0 | 100.0 | 100.0 |
OPM OPM% | -3.8 | 11.1 | 12.7 | 23.0 | -7.1 | 7.8 | 12.1 | -11.1 | -7.2 | 5.9 | 9.4 | -4.0 |
NPM NPM% | -23.1 | -9.8 | -1.6 | 6.5 | -31.1 | 7.7 | 2.2 | -31.9 | -26.2 | -3.8 | -2.6 | 9.2 |
ROCE ROCE% | 0.4 | 5.0 | 5.6 | 8.3 | -1.2 | 10.4 | 8.5 | -0.1 | 0.0 | 5.2 | 6.2 | 6.2 |
ROE ROE% | -23.5 | -13.7 | -2.2 | 8.4 | -35.0 | 9.1 | 13.1 | 271.2 | -38.1 | -11.2 | -7.3 | -7.3 |
ROA ROA% | -4.8 | -2.4 | -0.4 | 1.4 | -5.1 | 1.4 | 0.5 | -5.8 | -5.8 | -1.4 | -0.8 | -0.8 |
Documents — Asit C Mehta Financial Services ltd