| 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 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| 3 | 4 | 4 | 4 | 4 | 4 | 3 | 3 | 3 | 2 | 3 | 5 | |
Growth YoY Revenue Growth YoY% | 39.0 | 18.9 | 88.5 | 23.7 | 72.7 | 5.8 | -26.3 | -27.6 | -41.2 | -47.3 | 17.6 | 57.3 |
| 4 | 6 | 17 | 6 | 5 | 4 | 7 | 4 | 6 | 9 | 5 | 5 | |
| -2 | -2 | -13 | -2 | -1 | 0 | -4 | -1 | -4 | -7 | -1 | 0 | |
OPM OPM% | -60.5 | -55.0 | -331.9 | -51.8 | -19.2 | -0.7 | -145.3 | -46.4 | -138.1 | -304.1 | -34.4 | -0.8 |
| 0 | 0 | 236 | 0 | 0 | 0 | 0 | 0 | 0 | 24 | 1 | 0 | |
Interest Expense Interest ExpenseCr | 3 | 3 | 2 | 3 | 3 | 4 | 3 | 3 | 3 | 7 | 4 | 3 |
Depreciation DepreciationCr | 0 | 0 | -1 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
PBT PBTCr | -4 | -6 | 222 | -5 | -4 | -4 | -7 | -4 | -6 | 9 | -5 | -3 |
| 1 | -2 | 1 | 0 | 1 | 0 | 0 | 0 | 0 | 8 | -1 | 0 | |
| -5 | -4 | 221 | -5 | -5 | -4 | -7 | -4 | -6 | 1 | -4 | -3 | |
Growth YoY PAT Growth YoY% | 35.1 | -15.3 | 3,041.3 | 23.2 | 8.4 | 8.8 | -103.1 | 8.4 | -35.8 | 129.7 | 45.5 | 27.4 |
NPM NPM% | -202.4 | -106.3 | 5,627.6 | -113.7 | -107.3 | -91.7 | -238.1 | -143.7 | -247.9 | 51.6 | -110.3 | -66.3 |
| -3.8 | -2.7 | 164.9 | -3.4 | -3.3 | -2.7 | -2.7 | -3.1 | -4.4 | 0.8 | -2.5 | -2.1 |
| 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 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| 3 | 4 | 4 | 4 | 4 | 4 | 3 | 3 | 3 | 2 | 3 | 5 | |
Growth YoY Revenue Growth YoY% | 39.0 | 18.9 | 88.5 | 23.7 | 72.7 | 5.8 | -26.3 | -27.6 | -41.2 | -47.3 | 17.6 | 57.3 |
| 4 | 6 | 17 | 6 | 5 | 4 | 7 | 4 | 6 | 9 | 5 | 5 | |
| -2 | -2 | -13 | -2 | -1 | 0 | -4 | -1 | -4 | -7 | -1 | 0 | |
OPM OPM% | -60.5 | -55.0 | -331.9 | -51.8 | -19.2 | -0.7 | -145.3 | -46.4 | -138.1 | -304.1 | -34.4 | -0.8 |
| 0 | 0 | 236 | 0 | 0 | 0 | 0 | 0 | 0 | 24 | 1 | 0 | |
Interest Expense Interest ExpenseCr | 3 | 3 | 2 | 3 | 3 | 4 | 3 | 3 | 3 | 7 | 4 | 3 |
Depreciation DepreciationCr | 0 | 0 | -1 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
PBT PBTCr | -4 | -6 | 222 | -5 | -4 | -4 | -7 | -4 | -6 | 9 | -5 | -3 |
| 1 | -2 | 1 | 0 | 1 | 0 | 0 | 0 | 0 | 8 | -1 | 0 | |
| -5 | -4 | 221 | -5 | -5 | -4 | -7 | -4 | -6 | 1 | -4 | -3 | |
Growth YoY PAT Growth YoY% | 35.1 | -15.3 | 3,041.3 | 23.2 | 8.4 | 8.8 | -103.1 | 8.4 | -35.8 | 129.7 | 45.5 | 27.4 |
NPM NPM% | -202.4 | -106.3 | 5,627.6 | -113.7 | -107.3 | -91.7 | -238.1 | -143.7 | -247.9 | 51.6 | -110.3 | -66.3 |
| -3.8 | -2.7 | 164.9 | -3.4 | -3.3 | -2.7 | -2.7 | -3.1 | -4.4 | 0.8 | -2.5 | -2.1 |
| Financial Year | Mar 2015 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 | TTM |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
Revenue RevenueCr | 8 | 11 | 8 | 14 | 26 | 26 | 20 | 12 | 14 | 16 | 11 | 13 |
Growth Revenue Growth% | 18.0 | -24.5 | 77.2 | 86.7 | -1.3 | -22.8 | -40.3 | 14.7 | 13.4 | -28.3 | -10.6 | |
| 7 | 14 | 11 | 14 | 26 | 28 | 28 | 27 | 34 | 23 | 24 | 24 | |
| 1 | -3 | -3 | 0 | 0 | -2 | -8 | -15 | -20 | -7 | -13 | -11 | |
OPM OPM% | 9.7 | -31.2 | -33.0 | -1.4 | 0.9 | -6.5 | -37.9 | -128.1 | -147.6 | -46.3 | -114.7 | -88.8 |
| 0 | 1 | 4 | 2 | 2 | 2 | 9 | 1 | 237 | 1 | 25 | 25 | |
Interest Expense Interest ExpenseCr | 0 | 1 | 1 | 2 | 3 | 3 | 9 | 7 | 10 | 12 | 17 | 17 |
Depreciation DepreciationCr | 0 | 0 | 0 | 0 | 4 | 3 | 0 | 1 | 0 | 1 | 2 | 2 |
PBT PBTCr | 1 | -3 | 0 | -1 | -4 | -5 | -8 | -23 | 206 | -19 | -6 | -5 |
| 0 | 0 | 0 | 1 | 1 | 1 | 0 | -1 | 1 | 1 | 7 | 7 | |
PAT PATCr | 1 | -3 | 0 | -1 | -6 | -6 | -8 | -22 | 205 | -20 | -13 | -12 |
Growth PAT Growth% | 110.0 | 109.7 | -479.2 | -353.0 | -12.6 | -24.9 | -173.0 | 1,030.7 | -109.8 | 33.9 | 38.6 | |
NPM NPM% | 7.5 | -32.4 | 4.2 | -8.9 | -21.7 | -24.8 | -40.1 | -183.3 | 1,488.0 | -128.9 | -119.0 | -93.8 |
| 0.7 | -3.1 | 0.3 | -1.1 | -3.8 | -5.7 | -6.2 | -16.5 | 153.3 | -15.0 | -9.6 | -8.3 |
| Financial Year | Mar 2015 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 | TTM |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
Revenue RevenueCr | 8 | 11 | 8 | 14 | 26 | 26 | 20 | 12 | 14 | 16 | 11 | 13 |
Growth Revenue Growth% | 18.0 | -24.5 | 77.2 | 86.7 | -1.3 | -22.8 | -40.3 | 14.7 | 13.4 | -28.3 | -10.6 | |
| 7 | 14 | 11 | 14 | 26 | 28 | 28 | 27 | 34 | 23 | 24 | 24 | |
| 1 | -3 | -3 | 0 | 0 | -2 | -8 | -15 | -20 | -7 | -13 | -11 | |
OPM OPM% | 9.7 | -31.2 | -33.0 | -1.4 | 0.9 | -6.5 | -37.9 | -128.1 | -147.6 | -46.3 | -114.7 | -88.8 |
| 0 | 1 | 4 | 2 | 2 | 2 | 9 | 1 | 237 | 1 | 25 | 25 | |
Interest Expense Interest ExpenseCr | 0 | 1 | 1 | 2 | 3 | 3 | 9 | 7 | 10 | 12 | 17 | 17 |
Depreciation DepreciationCr | 0 | 0 | 0 | 0 | 4 | 3 | 0 | 1 | 0 | 1 | 2 | 2 |
PBT PBTCr | 1 | -3 | 0 | -1 | -4 | -5 | -8 | -23 | 206 | -19 | -6 | -5 |
| 0 | 0 | 0 | 1 | 1 | 1 | 0 | -1 | 1 | 1 | 7 | 7 | |
PAT PATCr | 1 | -3 | 0 | -1 | -6 | -6 | -8 | -22 | 205 | -20 | -13 | -12 |
Growth PAT Growth% | 110.0 | 109.7 | -479.2 | -353.0 | -12.6 | -24.9 | -173.0 | 1,030.7 | -109.8 | 33.9 | 38.6 | |
NPM NPM% | 7.5 | -32.4 | 4.2 | -8.9 | -21.7 | -24.8 | -40.1 | -183.3 | 1,488.0 | -128.9 | -119.0 | -93.8 |
| 0.7 | -3.1 | 0.3 | -1.1 | -3.8 | -5.7 | -6.2 | -16.5 | 153.3 | -15.0 | -9.6 | -8.3 |
| Financial Year | Mar 2015 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|---|---|---|---|---|---|---|
Equity Capital Equity CapitalCr | 8 | 10 | 11 | 11 | 11 | 0 | 13 | 13 | 14 | 14 | 15 |
Reserves ReservesCr | -17 | -21 | -20 | -21 | -23 | -7 | -5 | -24 | 185 | 165 | 127 |
| 9 | 13 | 11 | 12 | 19 | 27 | 25 | 23 | 58 | 95 | 47 | |
| 16 | 12 | 19 | 26 | 27 | 25 | 44 | 82 | 68 | 67 | 124 | |
| 16 | 14 | 23 | 30 | 34 | 58 | 77 | 95 | 325 | 342 | 312 | |
| 9 | 6 | 10 | 12 | 15 | 15 | 17 | 24 | 16 | 19 | 42 | |
| 7 | 8 | 13 | 17 | 18 | 44 | 60 | 71 | 309 | 322 | 269 | |
| 16 | 14 | 23 | 30 | 34 | 58 | 77 | 95 | 325 | 342 | 312 |
| Financial Year | Mar 2015 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|---|---|---|---|---|---|---|
Equity Capital Equity CapitalCr | 8 | 10 | 11 | 11 | 11 | 0 | 13 | 13 | 14 | 14 | 15 |
Reserves ReservesCr | -17 | -21 | -20 | -21 | -23 | -7 | -5 | -24 | 185 | 165 | 127 |
| 9 | 13 | 11 | 12 | 19 | 27 | 25 | 23 | 58 | 95 | 47 | |
| 16 | 12 | 19 | 26 | 27 | 25 | 44 | 82 | 68 | 67 | 124 | |
| 16 | 14 | 23 | 30 | 34 | 58 | 77 | 95 | 325 | 342 | 312 | |
| 9 | 6 | 10 | 12 | 15 | 15 | 17 | 24 | 16 | 19 | 42 | |
| 7 | 8 | 13 | 17 | 18 | 44 | 60 | 71 | 309 | 322 | 269 | |
| 16 | 14 | 23 | 30 | 34 | 58 | 77 | 95 | 325 | 342 | 312 |
| Financial Year | Mar 2015 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| 0 | 0 | 5 | -1 | 9 | 5 | -4 | -21 | 12 | 13 | -57 | |
| 0 | -2 | -3 | -3 | -10 | -7 | -9 | -13 | -5 | -4 | 48 | |
| 0 | 1 | -1 | 4 | 2 | 1 | 12 | 35 | -8 | -9 | 18 | |
Net Cash Flow Net Cash FlowCr | 0 | 0 | 1 | -1 | 1 | 0 | -1 | 2 | -1 | 0 | 9 |
Free Cash Flow Free Cash FlowCr | 0 | -2 | 5 | -2 | 5 | 5 | -7 | -21 | 12 | 15 | -60 |
CFO To PAT CFO To PAT% | 1.8 | -2.8 | 1,428.0 | 94.3 | -155.8 | -84.3 | 51.3 | 94.2 | 5.8 | -66.9 | 426.4 |
CFO To EBITDA CFO To EBITDA% | 1.4 | -2.9 | -181.3 | 605.4 | 3,825.0 | -323.7 | 54.3 | 134.8 | -58.0 | -186.3 | 442.3 |
| Financial Year | Mar 2015 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| 0 | 0 | 5 | -1 | 9 | 5 | -4 | -21 | 12 | 13 | -57 | |
| 0 | -2 | -3 | -3 | -10 | -7 | -9 | -13 | -5 | -4 | 48 | |
| 0 | 1 | -1 | 4 | 2 | 1 | 12 | 35 | -8 | -9 | 18 | |
Net Cash Flow Net Cash FlowCr | 0 | 0 | 1 | -1 | 1 | 0 | -1 | 2 | -1 | 0 | 9 |
Free Cash Flow Free Cash FlowCr | 0 | -2 | 5 | -2 | 5 | 5 | -7 | -21 | 12 | 15 | -60 |
CFO To PAT CFO To PAT% | 1.8 | -2.8 | 1,428.0 | 94.3 | -155.8 | -84.3 | 51.3 | 94.2 | 5.8 | -66.9 | 426.4 |
CFO To EBITDA CFO To EBITDA% | 1.4 | -2.9 | -181.3 | 605.4 | 3,825.0 | -323.7 | 54.3 | 134.8 | -58.0 | -186.3 | 442.3 |
| Financial Year | Mar 2015 | 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 | 6 | 26 | 16 | 51 | 41 | 42 | 92 | 67 | 126 | 128 | 82 | 79 |
Price To Earnings Price To Earnings | 11.1 | 42.6 | 0.6 | -6.1 | ||||||||
Price To Sales Price To Sales | 0.8 | 2.5 | 2.0 | 3.6 | 1.6 | 1.6 | 4.6 | 5.6 | 9.2 | 8.2 | 7.3 | 6.1 |
Price To Book Price To Book | -0.7 | -2.4 | -1.7 | -5.5 | -3.6 | 7.9 | 11.3 | -6.5 | 0.6 | 0.7 | 0.6 | 0.6 |
EV To EBITDA EV To EBITDA | 11.9 | -9.0 | -7.0 | -269.5 | 195.7 | -30.0 | -17.9 | -9.1 | -10.4 | -31.3 | -15.6 | -16.8 |
GPM GPM% | 100.0 | 89.0 | 96.4 | 96.7 | 97.3 | 83.7 | 65.7 | 37.8 | 66.3 | 87.0 | 63.7 | 63.7 |
OPM OPM% | 9.7 | -31.2 | -33.0 | -1.4 | 0.9 | -6.5 | -37.9 | -128.1 | -147.6 | -46.3 | -114.7 | -88.8 |
NPM NPM% | 7.5 | -32.4 | 4.2 | -8.9 | -21.7 | -24.8 | -40.1 | -183.3 | 1,488.0 | -128.9 | -119.0 | -93.8 |
ROCE ROCE% | -9.3 | 38.1 | -23.2 | -21.4 | 14.9 | -65.3 | 2.0 | -24.7 | 75.8 | -2.6 | 3.8 | 3.8 |
ROE ROE% | -6.2 | 31.9 | -3.5 | 13.7 | 50.5 | 98.7 | -100.0 | 214.4 | 103.2 | -11.3 | -9.4 | -9.4 |
ROA ROA% | 3.6 | -24.2 | 1.5 | -4.3 | -17.0 | -11.1 | -10.4 | -23.2 | 63.1 | -5.9 | -4.3 | -4.3 |
| Financial Year | Mar 2015 | 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 | 6 | 26 | 16 | 51 | 41 | 42 | 92 | 67 | 126 | 128 | 82 | 79 |
Price To Earnings Price To Earnings | 11.1 | 42.6 | 0.6 | -6.1 | ||||||||
Price To Sales Price To Sales | 0.8 | 2.5 | 2.0 | 3.6 | 1.6 | 1.6 | 4.6 | 5.6 | 9.2 | 8.2 | 7.3 | 6.1 |
Price To Book Price To Book | -0.7 | -2.4 | -1.7 | -5.5 | -3.6 | 7.9 | 11.3 | -6.5 | 0.6 | 0.7 | 0.6 | 0.6 |
EV To EBITDA EV To EBITDA | 11.9 | -9.0 | -7.0 | -269.5 | 195.7 | -30.0 | -17.9 | -9.1 | -10.4 | -31.3 | -15.6 | -16.8 |
GPM GPM% | 100.0 | 89.0 | 96.4 | 96.7 | 97.3 | 83.7 | 65.7 | 37.8 | 66.3 | 87.0 | 63.7 | 63.7 |
OPM OPM% | 9.7 | -31.2 | -33.0 | -1.4 | 0.9 | -6.5 | -37.9 | -128.1 | -147.6 | -46.3 | -114.7 | -88.8 |
NPM NPM% | 7.5 | -32.4 | 4.2 | -8.9 | -21.7 | -24.8 | -40.1 | -183.3 | 1,488.0 | -128.9 | -119.0 | -93.8 |
ROCE ROCE% | -9.3 | 38.1 | -23.2 | -21.4 | 14.9 | -65.3 | 2.0 | -24.7 | 75.8 | -2.6 | 3.8 | 3.8 |
ROE ROE% | -6.2 | 31.9 | -3.5 | 13.7 | 50.5 | 98.7 | -100.0 | 214.4 | 103.2 | -11.3 | -9.4 | -9.4 |
ROA ROA% | 3.6 | -24.2 | 1.5 | -4.3 | -17.0 | -11.1 | -10.4 | -23.2 | 63.1 | -5.9 | -4.3 | -4.3 |
Documents — Athena Global Technologies Ltd