| 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 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| 190 | 175 | 200 | 194 | 202 | 198 | 194 | 186 | 178 | 181 | 188 | 226 | |
Growth YoY Revenue Growth YoY% | -25.2 | -28.9 | -14.3 | 6.5 | 6.2 | 13.3 | -3.0 | -4.0 | -11.7 | -8.5 | -3.3 | 21.2 |
| 173 | 158 | 208 | 175 | 194 | 187 | 186 | 175 | 175 | 168 | 171 | 189 | |
| 17 | 17 | -8 | 19 | 8 | 11 | 8 | 11 | 3 | 13 | 17 | 37 | |
OPM OPM% | 8.8 | 9.9 | -4.1 | 9.8 | 3.8 | 5.4 | 4.0 | 5.9 | 1.9 | 7.2 | 9.0 | 16.4 |
| 1 | 4 | 9 | 4 | -6 | -6 | 21 | 6 | 4 | 3 | 12 | 0 | |
Interest Expense Interest ExpenseCr | 20 | 21 | 23 | 21 | 24 | 19 | 19 | 19 | 19 | 17 | 18 | 18 |
Depreciation DepreciationCr | 10 | 11 | 13 | 12 | 11 | 12 | 5 | 12 | 12 | 5 | 5 | 4 |
PBT PBTCr | -13 | -10 | -35 | -10 | -33 | -27 | 6 | -13 | -24 | -6 | 7 | 15 |
| -1 | 3 | -16 | 5 | -3 | -11 | -7 | -3 | 0 | 0 | -1 | 0 | |
| -12 | -14 | -20 | -15 | -30 | -16 | 12 | -10 | -23 | -6 | 8 | 15 | |
Growth YoY PAT Growth YoY% | -321.8 | 29.6 | -125.1 | -14.3 | -145.5 | -19.9 | 161.3 | 35.0 | 22.1 | 63.7 | -34.9 | 253.4 |
NPM NPM% | -6.4 | -7.7 | -9.8 | -7.7 | -14.8 | -8.2 | 6.2 | -5.2 | -13.1 | -3.3 | 4.2 | 6.6 |
| -3.2 | -2.9 | -4.6 | -2.7 | -6.8 | -3.0 | 7.5 | -1.6 | -5.3 | 0.4 | 5.7 | 5.4 |
| 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 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| 190 | 175 | 200 | 194 | 202 | 198 | 194 | 186 | 178 | 181 | 188 | 226 | |
Growth YoY Revenue Growth YoY% | -25.2 | -28.9 | -14.3 | 6.5 | 6.2 | 13.3 | -3.0 | -4.0 | -11.7 | -8.5 | -3.3 | 21.2 |
| 173 | 158 | 208 | 175 | 194 | 187 | 186 | 175 | 175 | 168 | 171 | 189 | |
| 17 | 17 | -8 | 19 | 8 | 11 | 8 | 11 | 3 | 13 | 17 | 37 | |
OPM OPM% | 8.8 | 9.9 | -4.1 | 9.8 | 3.8 | 5.4 | 4.0 | 5.9 | 1.9 | 7.2 | 9.0 | 16.4 |
| 1 | 4 | 9 | 4 | -6 | -6 | 21 | 6 | 4 | 3 | 12 | 0 | |
Interest Expense Interest ExpenseCr | 20 | 21 | 23 | 21 | 24 | 19 | 19 | 19 | 19 | 17 | 18 | 18 |
Depreciation DepreciationCr | 10 | 11 | 13 | 12 | 11 | 12 | 5 | 12 | 12 | 5 | 5 | 4 |
PBT PBTCr | -13 | -10 | -35 | -10 | -33 | -27 | 6 | -13 | -24 | -6 | 7 | 15 |
| -1 | 3 | -16 | 5 | -3 | -11 | -7 | -3 | 0 | 0 | -1 | 0 | |
| -12 | -14 | -20 | -15 | -30 | -16 | 12 | -10 | -23 | -6 | 8 | 15 | |
Growth YoY PAT Growth YoY% | -321.8 | 29.6 | -125.1 | -14.3 | -145.5 | -19.9 | 161.3 | 35.0 | 22.1 | 63.7 | -34.9 | 253.4 |
NPM NPM% | -6.4 | -7.7 | -9.8 | -7.7 | -14.8 | -8.2 | 6.2 | -5.2 | -13.1 | -3.3 | 4.2 | 6.6 |
| -3.2 | -2.9 | -4.6 | -2.7 | -6.8 | -3.0 | 7.5 | -1.6 | -5.3 | 0.4 | 5.7 | 5.4 |
| Financial Year | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 | TTM |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
Revenue RevenueCr | 2,603 | 2,633 | 2,778 | 2,997 | 1,827 | 623 | 845 | 982 | 747 | 788 | 734 | 773 |
Growth Revenue Growth% | -3.3 | 1.2 | 5.5 | 7.9 | -39.0 | -65.9 | 35.6 | 16.2 | -23.9 | 5.5 | -6.9 | -0.9 |
| 2,396 | 2,445 | 2,621 | 2,829 | 1,782 | 572 | 784 | 925 | 708 | 742 | 689 | 703 | |
| 206 | 188 | 157 | 168 | 45 | 51 | 60 | 57 | 39 | 46 | 44 | 70 | |
OPM OPM% | 7.9 | 7.2 | 5.7 | 5.6 | 2.5 | 8.2 | 7.2 | 5.8 | 5.2 | 5.8 | 6.1 | 9.1 |
| -87 | 109 | 301 | 60 | 254 | 45 | 44 | 237 | 16 | 12 | 26 | 20 | |
Interest Expense Interest ExpenseCr | 151 | 176 | 249 | 283 | 174 | 76 | 69 | 60 | 82 | 83 | 72 | 72 |
Depreciation DepreciationCr | 164 | 177 | 416 | 378 | 239 | 46 | 39 | 38 | 45 | 18 | 20 | 26 |
PBT PBTCr | -194 | -56 | -207 | -433 | -114 | -25 | -4 | 196 | -72 | -43 | -21 | -7 |
| -112 | 24 | -8 | 21 | -15 | -14 | 0 | 146 | -13 | -15 | -4 | -1 | |
PAT PATCr | -82 | -80 | -199 | -453 | -99 | -11 | -4 | 50 | -59 | -28 | -17 | -6 |
Growth PAT Growth% | 54.3 | 2.9 | -149.5 | -127.7 | 78.2 | 88.7 | 61.0 | 1,251.2 | -216.6 | 51.9 | 38.6 | 85.4 |
NPM NPM% | -3.2 | -3.0 | -7.2 | -15.1 | -5.4 | -1.8 | -0.5 | 5.1 | -7.8 | -3.6 | -2.4 | -0.8 |
| -35.3 | -35.9 | -85.4 | -193.3 | -44.0 | -8.9 | -5.3 | 6.3 | -14.1 | -0.3 | 0.7 | 6.2 |
| 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 | 2,603 | 2,633 | 2,778 | 2,997 | 1,827 | 623 | 845 | 982 | 747 | 788 | 734 | 773 |
Growth Revenue Growth% | -3.3 | 1.2 | 5.5 | 7.9 | -39.0 | -65.9 | 35.6 | 16.2 | -23.9 | 5.5 | -6.9 | -0.9 |
| 2,396 | 2,445 | 2,621 | 2,829 | 1,782 | 572 | 784 | 925 | 708 | 742 | 689 | 703 | |
| 206 | 188 | 157 | 168 | 45 | 51 | 60 | 57 | 39 | 46 | 44 | 70 | |
OPM OPM% | 7.9 | 7.2 | 5.7 | 5.6 | 2.5 | 8.2 | 7.2 | 5.8 | 5.2 | 5.8 | 6.1 | 9.1 |
| -87 | 109 | 301 | 60 | 254 | 45 | 44 | 237 | 16 | 12 | 26 | 20 | |
Interest Expense Interest ExpenseCr | 151 | 176 | 249 | 283 | 174 | 76 | 69 | 60 | 82 | 83 | 72 | 72 |
Depreciation DepreciationCr | 164 | 177 | 416 | 378 | 239 | 46 | 39 | 38 | 45 | 18 | 20 | 26 |
PBT PBTCr | -194 | -56 | -207 | -433 | -114 | -25 | -4 | 196 | -72 | -43 | -21 | -7 |
| -112 | 24 | -8 | 21 | -15 | -14 | 0 | 146 | -13 | -15 | -4 | -1 | |
PAT PATCr | -82 | -80 | -199 | -453 | -99 | -11 | -4 | 50 | -59 | -28 | -17 | -6 |
Growth PAT Growth% | 54.3 | 2.9 | -149.5 | -127.7 | 78.2 | 88.7 | 61.0 | 1,251.2 | -216.6 | 51.9 | 38.6 | 85.4 |
NPM NPM% | -3.2 | -3.0 | -7.2 | -15.1 | -5.4 | -1.8 | -0.5 | 5.1 | -7.8 | -3.6 | -2.4 | -0.8 |
| -35.3 | -35.9 | -85.4 | -193.3 | -44.0 | -8.9 | -5.3 | 6.3 | -14.1 | -0.3 | 0.7 | 6.2 |
| 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 | 24 | 24 | 24 | 24 | 24 | 24 | 24 | 24 | 24 | 24 | 24 |
Reserves ReservesCr | 689 | 590 | 376 | -93 | 85 | 63 | 52 | 507 | 474 | 191 | 173 |
| 758 | 745 | 1,978 | 2,069 | 311 | 314 | 403 | 339 | 350 | 340 | 292 | |
| 2,152 | 2,085 | 1,037 | 1,096 | 624 | 586 | 563 | 551 | 572 | 495 | 477 | |
| 3,682 | 3,506 | 3,479 | 3,159 | 1,112 | 1,064 | 1,127 | 1,593 | 1,568 | 924 | 843 | |
| 907 | 788 | 933 | 882 | 365 | 337 | 421 | 343 | 411 | 343 | 353 | |
| 2,775 | 2,718 | 2,546 | 2,277 | 746 | 727 | 706 | 1,250 | 1,157 | 581 | 490 | |
| 3,682 | 3,506 | 3,479 | 3,159 | 1,112 | 1,064 | 1,127 | 1,593 | 1,568 | 924 | 843 |
| 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 | 24 | 24 | 24 | 24 | 24 | 24 | 24 | 24 | 24 | 24 | 24 |
Reserves ReservesCr | 689 | 590 | 376 | -93 | 85 | 63 | 52 | 507 | 474 | 191 | 173 |
| 758 | 745 | 1,978 | 2,069 | 311 | 314 | 403 | 339 | 350 | 340 | 292 | |
| 2,152 | 2,085 | 1,037 | 1,096 | 624 | 586 | 563 | 551 | 572 | 495 | 477 | |
| 3,682 | 3,506 | 3,479 | 3,159 | 1,112 | 1,064 | 1,127 | 1,593 | 1,568 | 924 | 843 | |
| 907 | 788 | 933 | 882 | 365 | 337 | 421 | 343 | 411 | 343 | 353 | |
| 2,775 | 2,718 | 2,546 | 2,277 | 746 | 727 | 706 | 1,250 | 1,157 | 581 | 490 | |
| 3,682 | 3,506 | 3,479 | 3,159 | 1,112 | 1,064 | 1,127 | 1,593 | 1,568 | 924 | 843 |
| Financial Year | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| 177 | 300 | 98 | 206 | 256 | 72 | 41 | -7 | -2 | 86 | 128 | |
| -358 | -129 | -203 | -104 | 1,309 | 2 | -4 | 36 | -42 | 81 | -6 | |
| 149 | -155 | 91 | -103 | -1,600 | -83 | -55 | -19 | 36 | -171 | -132 | |
Net Cash Flow Net Cash FlowCr | -32 | 16 | -13 | -1 | -35 | -9 | -18 | 10 | -8 | -3 | -10 |
Free Cash Flow Free Cash FlowCr | -12 | 165 | -115 | 91 | 1,569 | 69 | 37 | 11 | -35 | 142 | 120 |
CFO To PAT CFO To PAT% | -215.3 | -376.3 | -49.5 | -45.4 | -258.7 | -642.9 | -946.2 | -13.9 | 3.0 | -306.9 | -739.7 |
CFO To EBITDA CFO To EBITDA% | 85.7 | 159.4 | 62.6 | 122.1 | 563.7 | 140.9 | 68.3 | -12.3 | -4.5 | 189.7 | 287.6 |
| Financial Year | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| 177 | 300 | 98 | 206 | 256 | 72 | 41 | -7 | -2 | 86 | 128 | |
| -358 | -129 | -203 | -104 | 1,309 | 2 | -4 | 36 | -42 | 81 | -6 | |
| 149 | -155 | 91 | -103 | -1,600 | -83 | -55 | -19 | 36 | -171 | -132 | |
Net Cash Flow Net Cash FlowCr | -32 | 16 | -13 | -1 | -35 | -9 | -18 | 10 | -8 | -3 | -10 |
Free Cash Flow Free Cash FlowCr | -12 | 165 | -115 | 91 | 1,569 | 69 | 37 | 11 | -35 | 142 | 120 |
CFO To PAT CFO To PAT% | -215.3 | -376.3 | -49.5 | -45.4 | -258.7 | -642.9 | -946.2 | -13.9 | 3.0 | -306.9 | -739.7 |
CFO To EBITDA CFO To EBITDA% | 85.7 | 159.4 | 62.6 | 122.1 | 563.7 | 140.9 | 68.3 | -12.3 | -4.5 | 189.7 | 287.6 |
| Financial Year | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 | Current |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
Market Cap Market CapitalizationCr | 99 | 124 | 126 | 64 | 35 | 136 | 164 | 102 | 132 | 217 | 124 | 261 |
Price To Earnings Price To Earnings | 6.8 | 72.3 | 17.8 | |||||||||
Price To Sales Price To Sales | 0.0 | 0.1 | 0.1 | 0.0 | 0.0 | 0.2 | 0.2 | 0.1 | 0.2 | 0.3 | 0.2 | 0.3 |
Price To Book Price To Book | 0.1 | 0.2 | 0.3 | -0.9 | 0.3 | 1.6 | 2.2 | 0.5 | 0.3 | 1.0 | 0.6 | 1.3 |
EV To EBITDA EV To EBITDA | 10.1 | 10.6 | 13.3 | 13.2 | 14.9 | 14.8 | 13.5 | 12.5 | 21.8 | 19.6 | 16.6 | 12.3 |
GPM GPM% | 40.7 | 33.1 | 32.9 | 32.9 | 32.2 | 21.4 | 18.2 | 17.7 | 23.0 | 22.0 | 23.6 | 23.6 |
OPM OPM% | 7.9 | 7.2 | 5.7 | 5.6 | 2.5 | 8.2 | 7.2 | 5.8 | 5.2 | 5.8 | 6.1 | 9.1 |
NPM NPM% | -3.2 | -3.0 | -7.2 | -15.1 | -5.4 | -1.8 | -0.5 | 5.1 | -7.8 | -3.6 | -2.4 | -0.8 |
ROCE ROCE% | -1.6 | 4.6 | 1.7 | -6.9 | 7.4 | 6.6 | 8.5 | 21.9 | 0.8 | 4.4 | 6.2 | 6.2 |
ROE ROE% | -11.5 | -13.0 | -49.8 | 649.1 | -91.5 | -12.9 | -5.8 | 9.5 | -11.8 | -13.2 | -8.8 | -8.8 |
ROA ROA% | -2.2 | -2.3 | -5.7 | -14.3 | -8.9 | -1.1 | -0.4 | 3.1 | -3.7 | -3.0 | -2.0 | -2.0 |
| 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 | 99 | 124 | 126 | 64 | 35 | 136 | 164 | 102 | 132 | 217 | 124 | 261 |
Price To Earnings Price To Earnings | 6.8 | 72.3 | 17.8 | |||||||||
Price To Sales Price To Sales | 0.0 | 0.1 | 0.1 | 0.0 | 0.0 | 0.2 | 0.2 | 0.1 | 0.2 | 0.3 | 0.2 | 0.3 |
Price To Book Price To Book | 0.1 | 0.2 | 0.3 | -0.9 | 0.3 | 1.6 | 2.2 | 0.5 | 0.3 | 1.0 | 0.6 | 1.3 |
EV To EBITDA EV To EBITDA | 10.1 | 10.6 | 13.3 | 13.2 | 14.9 | 14.8 | 13.5 | 12.5 | 21.8 | 19.6 | 16.6 | 12.3 |
GPM GPM% | 40.7 | 33.1 | 32.9 | 32.9 | 32.2 | 21.4 | 18.2 | 17.7 | 23.0 | 22.0 | 23.6 | 23.6 |
OPM OPM% | 7.9 | 7.2 | 5.7 | 5.6 | 2.5 | 8.2 | 7.2 | 5.8 | 5.2 | 5.8 | 6.1 | 9.1 |
NPM NPM% | -3.2 | -3.0 | -7.2 | -15.1 | -5.4 | -1.8 | -0.5 | 5.1 | -7.8 | -3.6 | -2.4 | -0.8 |
ROCE ROCE% | -1.6 | 4.6 | 1.7 | -6.9 | 7.4 | 6.6 | 8.5 | 21.9 | 0.8 | 4.4 | 6.2 | 6.2 |
ROE ROE% | -11.5 | -13.0 | -49.8 | 649.1 | -91.5 | -12.9 | -5.8 | 9.5 | -11.8 | -13.2 | -8.8 | -8.8 |
ROA ROA% | -2.2 | -2.3 | -5.7 | -14.3 | -8.9 | -1.1 | -0.4 | 3.1 | -3.7 | -3.0 | -2.0 | -2.0 |
Documents — Bilcare Ltd