| 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 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | |
Growth YoY Revenue Growth YoY% | -17.6 | -6.7 | 27.3 | 7.7 | 0.0 | 0.0 | 0.0 | 7.1 | 7.1 | 7.1 | 14.3 | 0.0 |
Interest Expended Interest ExpendedCr | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Expenses ExpensesCr | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | |
FPM FPM% | 64.3 | 64.3 | 57.1 | 57.1 | 42.9 | 50.0 | 64.3 | 33.3 | 66.7 | 53.3 | 56.3 | 60.0 |
| 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 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | |
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | |
Growth YoY PAT Growth YoY% | 40.0 | -12.5 | 600.0 | 100.0 | -28.6 | -28.6 | 0.0 | -50.0 | 40.0 | 0.0 | 0.0 | 133.3 |
NPM NPM% | 50.0 | 50.0 | 50.0 | 42.9 | 35.7 | 35.7 | 50.0 | 20.0 | 46.7 | 33.3 | 43.8 | 46.7 |
| 15.2 | 47.6 | 32.3 | 34.8 | 15.7 | 20.2 | 31.4 | 36.7 | 22.9 | 26.1 | 19.6 | 75.7 |
| 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 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | |
Growth YoY Revenue Growth YoY% | -17.6 | -6.7 | 27.3 | 7.7 | 0.0 | 0.0 | 0.0 | 7.1 | 7.1 | 7.1 | 14.3 | 0.0 |
Interest Expended Interest ExpendedCr | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Expenses ExpensesCr | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | |
FPM FPM% | 64.3 | 64.3 | 57.1 | 57.1 | 42.9 | 50.0 | 64.3 | 33.3 | 66.7 | 53.3 | 56.3 | 60.0 |
| 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 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | |
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | |
Growth YoY PAT Growth YoY% | 40.0 | -12.5 | 600.0 | 100.0 | -28.6 | -28.6 | 0.0 | -50.0 | 40.0 | 0.0 | 0.0 | 133.3 |
NPM NPM% | 50.0 | 50.0 | 50.0 | 42.9 | 35.7 | 35.7 | 50.0 | 20.0 | 46.7 | 33.3 | 43.8 | 46.7 |
| 15.2 | 47.6 | 32.3 | 34.8 | 15.7 | 20.2 | 31.4 | 36.7 | 22.9 | 26.1 | 19.6 | 75.7 |
| 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 | 3 | 2 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 |
Growth Revenue Growth% | -40.4 | -50.4 | -41.9 | 94.7 | -49.4 | 14.8 | -7.1 | -7.3 | 3.7 | 6.7 | 7.0 | |
Interest Expended Interest ExpendedCr | 3 | 2 | 1 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Expenses ExpensesCr | 0 | 0 | 2 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| 0 | 0 | -1 | 0 | 1 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | |
FPM FPM% | 9.2 | 13.3 | -147.4 | -3.6 | 85.3 | 67.3 | 61.9 | 50.8 | 52.7 | 52.6 | 51.7 | 59.0 |
| 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 | 0 | 0 | -1 | 0 | 1 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | |
PAT PATCr | 0 | 0 | -1 | 0 | 1 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Growth PAT Growth% | 25.1 | -920.2 | 98.0 | 3,560.8 | -61.0 | -4.8 | -40.2 | 9.9 | -3.3 | -1.0 | 30.0 | |
NPM NPM% | 4.2 | 8.8 | -145.1 | -4.9 | 87.5 | 67.4 | 55.9 | 36.0 | 42.6 | 39.8 | 36.9 | 42.6 |
| 8.2 | 29.4 | 43.3 | 34.6 | 48.2 | 83.3 | 204.8 | 168.7 | 116.5 | 102.1 | 105.4 | 144.2 |
| 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 | 3 | 2 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 |
Growth Revenue Growth% | -40.4 | -50.4 | -41.9 | 94.7 | -49.4 | 14.8 | -7.1 | -7.3 | 3.7 | 6.7 | 7.0 | |
Interest Expended Interest ExpendedCr | 3 | 2 | 1 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Expenses ExpensesCr | 0 | 0 | 2 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| 0 | 0 | -1 | 0 | 1 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | |
FPM FPM% | 9.2 | 13.3 | -147.4 | -3.6 | 85.3 | 67.3 | 61.9 | 50.8 | 52.7 | 52.6 | 51.7 | 59.0 |
| 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 | 0 | 0 | -1 | 0 | 1 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | |
PAT PATCr | 0 | 0 | -1 | 0 | 1 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Growth PAT Growth% | 25.1 | -920.2 | 98.0 | 3,560.8 | -61.0 | -4.8 | -40.2 | 9.9 | -3.3 | -1.0 | 30.0 | |
NPM NPM% | 4.2 | 8.8 | -145.1 | -4.9 | 87.5 | 67.4 | 55.9 | 36.0 | 42.6 | 39.8 | 36.9 | 42.6 |
| 8.2 | 29.4 | 43.3 | 34.6 | 48.2 | 83.3 | 204.8 | 168.7 | 116.5 | 102.1 | 105.4 | 144.2 |
| 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 | 10 | 10 | 10 | 10 | 10 | 10 | 10 | 10 | 10 | 10 | 10 |
Reserves ReservesCr | 105 | 172 | 208 | 246 | 263 | 472 | 731 | 932 | 1,072 | 1,188 | 1,297 |
Borrowings BorrowingsCr | 19 | 7 | 7 | 4 | 2 | 2 | 2 | 0 | 0 | 0 | 0 |
Other Liabilities Other LiabilitiesCr | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Total Liabilities Total LiabilitiesCr | 135 | 189 | 226 | 260 | 275 | 484 | 743 | 943 | 1,082 | 1,199 | 1,308 |
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | ||||
Cash Equivalents Cash EquivalentsCr | 0 | 0 | 0 | 0 | 0 | 1 | 0 | 0 | 0 | 0 | 0 |
Other Assets Other AssetsCr | 135 | 189 | 226 | 260 | 275 | 484 | 743 | 943 | 1,082 | 1,198 | 1,307 |
Total Assets Total AssetsCr | 135 | 189 | 226 | 260 | 275 | 484 | 743 | 943 | 1,082 | 1,199 | 1,308 |
| 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 | 10 | 10 | 10 | 10 | 10 | 10 | 10 | 10 | 10 | 10 | 10 |
Reserves ReservesCr | 105 | 172 | 208 | 246 | 263 | 472 | 731 | 932 | 1,072 | 1,188 | 1,297 |
Borrowings BorrowingsCr | 19 | 7 | 7 | 4 | 2 | 2 | 2 | 0 | 0 | 0 | 0 |
Other Liabilities Other LiabilitiesCr | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Total Liabilities Total LiabilitiesCr | 135 | 189 | 226 | 260 | 275 | 484 | 743 | 943 | 1,082 | 1,199 | 1,308 |
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | ||||
Cash Equivalents Cash EquivalentsCr | 0 | 0 | 0 | 0 | 0 | 1 | 0 | 0 | 0 | 0 | 0 |
Other Assets Other AssetsCr | 135 | 189 | 226 | 260 | 275 | 484 | 743 | 943 | 1,082 | 1,198 | 1,307 |
Total Assets Total AssetsCr | 135 | 189 | 226 | 260 | 275 | 484 | 743 | 943 | 1,082 | 1,199 | 1,308 |
| 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 | 0 | 0 | 4 | 3 | -6 | -1 | 2 | 0 | 0 | 0 | |
| 0 | 0 | 0 | 0 | -1 | 6 | 0 | 0 | 0 | 0 | 0 | |
| 0 | 0 | 0 | -4 | -2 | 0 | 0 | -2 | 0 | 0 | 0 | |
Net Cash Flow Net Cash FlowCr | 0 | 0 | 0 | 0 | 0 | 0 | -1 | 0 | 0 | 0 | 0 |
Free Cash Flow Free Cash FlowCr | 0 | 0 | 0 | 4 | 3 | -6 | -1 | 2 | 0 | 0 | 0 |
CFO To EBITDA CFO To EBITDA% | -20.4 | -63.0 | 0.1 | -20,760.0 | 279.3 | -1,555.3 | -139.8 | 625.6 | 1.3 | 28.8 | -25.0 |
| Financial Year | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| 0 | 0 | 0 | 4 | 3 | -6 | -1 | 2 | 0 | 0 | 0 | |
| 0 | 0 | 0 | 0 | -1 | 6 | 0 | 0 | 0 | 0 | 0 | |
| 0 | 0 | 0 | -4 | -2 | 0 | 0 | -2 | 0 | 0 | 0 | |
Net Cash Flow Net Cash FlowCr | 0 | 0 | 0 | 0 | 0 | 0 | -1 | 0 | 0 | 0 | 0 |
Free Cash Flow Free Cash FlowCr | 0 | 0 | 0 | 4 | 3 | -6 | -1 | 2 | 0 | 0 | 0 |
CFO To EBITDA CFO To EBITDA% | -20.4 | -63.0 | 0.1 | -20,760.0 | 279.3 | -1,555.3 | -139.8 | 625.6 | 1.3 | 28.8 | -25.0 |
| 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 | 5 | 8 | 9 | 13 | 135 | 134 | 224 | 206 | 128 | 142 | ||
Price To Earnings Price To Earnings | 0.2 | 0.2 | 0.2 | 0.1 | 0.7 | 0.8 | 1.9 | 2.0 | 1.2 | 1.0 | ||
Price To Sales Price To Sales | 2.6 | 8.6 | 15.3 | 23.6 | 195.9 | 220.1 | 407.2 | 361.0 | 212.5 | 233.0 | ||
Price To Book Price To Book | 0.0 | 0.0 | 0.0 | 0.0 | 0.2 | 0.1 | 0.2 | 0.2 | 0.1 | 0.1 | ||
EV To EBITDA EV To EBITDA | 48.4 | -11.0 | -635.3 | 39.3 | 347.1 | 441.8 | 771.2 | 684.4 | 406.3 | 389.8 | ||
FPM FPM% | 9.2 | 13.3 | -148.3 | -3.4 | 85.0 | 66.2 | 62.2 | 51.5 | 53.1 | 53.0 | 51.9 | 59.0 |
NPM NPM% | 4.2 | 8.8 | -145.1 | -4.9 | 87.5 | 67.4 | 55.9 | 36.0 | 42.6 | 39.8 | 36.9 | 42.6 |
ROCE ROCE% | 2.2 | 0.9 | -0.3 | 0.1 | 0.4 | 0.1 | 0.1 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 |
ROE ROE% | 0.1 | 0.1 | -0.6 | 0.0 | 0.3 | 0.1 | 0.1 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 |
ROA ROA% | 0.1 | 0.1 | -0.6 | 0.0 | 0.3 | 0.1 | 0.1 | 0.0 | 0.0 | 0.0 | 0.0 | 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 | Current |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
Market Cap Market CapitalizationCr | 5 | 8 | 9 | 13 | 135 | 134 | 224 | 206 | 128 | 142 | ||
Price To Earnings Price To Earnings | 0.2 | 0.2 | 0.2 | 0.1 | 0.7 | 0.8 | 1.9 | 2.0 | 1.2 | 1.0 | ||
Price To Sales Price To Sales | 2.6 | 8.6 | 15.3 | 23.6 | 195.9 | 220.1 | 407.2 | 361.0 | 212.5 | 233.0 | ||
Price To Book Price To Book | 0.0 | 0.0 | 0.0 | 0.0 | 0.2 | 0.1 | 0.2 | 0.2 | 0.1 | 0.1 | ||
EV To EBITDA EV To EBITDA | 48.4 | -11.0 | -635.3 | 39.3 | 347.1 | 441.8 | 771.2 | 684.4 | 406.3 | 389.8 | ||
FPM FPM% | 9.2 | 13.3 | -148.3 | -3.4 | 85.0 | 66.2 | 62.2 | 51.5 | 53.1 | 53.0 | 51.9 | 59.0 |
NPM NPM% | 4.2 | 8.8 | -145.1 | -4.9 | 87.5 | 67.4 | 55.9 | 36.0 | 42.6 | 39.8 | 36.9 | 42.6 |
ROCE ROCE% | 2.2 | 0.9 | -0.3 | 0.1 | 0.4 | 0.1 | 0.1 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 |
ROE ROE% | 0.1 | 0.1 | -0.6 | 0.0 | 0.3 | 0.1 | 0.1 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 |
ROA ROA% | 0.1 | 0.1 | -0.6 | 0.0 | 0.3 | 0.1 | 0.1 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 |
Documents — Available Finance Ltd