| Quarter | Sep 2018 | Dec 2018 | Mar 2024 | Jun 2024 | Sep 2024 | Dec 2024 | Mar 2025 | Jun 2025 | Sep 2025 | Dec 2025 | Mar 2026 | Jun 2026 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| 27 | 22 | 0 | 0 | 0 | 0 | 0 | 0 | 2 | 13 | 15 | 15 | |
Growth YoY Revenue Growth YoY% | 17.3 | -13.3 | ||||||||||
| 29 | 24 | 0 | 0 | 0 | 0 | 3 | 2 | 5 | 20 | 15 | 16 | |
| -2 | -2 | 0 | 0 | 0 | 0 | -3 | -2 | -3 | -7 | -1 | -1 | |
OPM OPM% | -5.7 | -11.4 | -158.9 | -53.9 | -4.0 | -6.9 | ||||||
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 1 | |
Interest Expense Interest ExpenseCr | 25 | 26 | 0 | 0 | 0 | 0 | 0 | 1 | 1 | 1 | 1 | 1 |
Depreciation DepreciationCr | 3 | 3 | 2 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 |
PBT PBTCr | -30 | -32 | -2 | -2 | -2 | -2 | -5 | -4 | -5 | -9 | -2 | -2 |
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | |
| -30 | -32 | -2 | -2 | -2 | -2 | -5 | -4 | -5 | -9 | -2 | -2 | |
Growth YoY PAT Growth YoY% | -25.4 | -34.5 | -157.6 | -144.5 | -173.1 | -443.3 | 57.0 | 52.6 | ||||
NPM NPM% | -110.3 | -146.5 | -245.8 | -65.0 | -13.2 | -12.3 | ||||||
| -0.1 | -0.1 | 0.0 | 0.0 | 0.0 | 0.0 | -3.2 | -0.1 | -3.3 | -6.0 | -0.1 | -0.1 |
| Quarter | Sep 2018 | Dec 2018 | Mar 2024 | Jun 2024 | Sep 2024 | Dec 2024 | Mar 2025 | Jun 2025 | Sep 2025 | Dec 2025 | Mar 2026 | Jun 2026 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| 27 | 22 | 0 | 0 | 0 | 0 | 0 | 0 | 2 | 13 | 15 | 15 | |
Growth YoY Revenue Growth YoY% | 17.3 | -13.3 | ||||||||||
| 29 | 24 | 0 | 0 | 0 | 0 | 3 | 2 | 5 | 20 | 15 | 16 | |
| -2 | -2 | 0 | 0 | 0 | 0 | -3 | -2 | -3 | -7 | -1 | -1 | |
OPM OPM% | -5.7 | -11.4 | -158.9 | -53.9 | -4.0 | -6.9 | ||||||
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 1 | |
Interest Expense Interest ExpenseCr | 25 | 26 | 0 | 0 | 0 | 0 | 0 | 1 | 1 | 1 | 1 | 1 |
Depreciation DepreciationCr | 3 | 3 | 2 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 |
PBT PBTCr | -30 | -32 | -2 | -2 | -2 | -2 | -5 | -4 | -5 | -9 | -2 | -2 |
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | |
| -30 | -32 | -2 | -2 | -2 | -2 | -5 | -4 | -5 | -9 | -2 | -2 | |
Growth YoY PAT Growth YoY% | -25.4 | -34.5 | -157.6 | -144.5 | -173.1 | -443.3 | 57.0 | 52.6 | ||||
NPM NPM% | -110.3 | -146.5 | -245.8 | -65.0 | -13.2 | -12.3 | ||||||
| -0.1 | -0.1 | 0.0 | 0.0 | 0.0 | 0.0 | -3.2 | -0.1 | -3.3 | -6.0 | -0.1 | -0.1 |
| Financial Year | Mar 2012 | Mar 2013 | Jun 2013 | Mar 2014 | Mar 2015 | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2024 | Mar 2025 | Mar 2026 | TTM |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
Revenue RevenueCr | 760 | 310 | 344 | 94 | 112 | 100 | 96 | 103 | 0 | 0 | 30 | 45 |
Growth Revenue Growth% | 40.5 | -59.2 | -69.8 | 20.1 | -11.3 | -4.1 | 7.7 | |||||
| 707 | 384 | 433 | 108 | 115 | 102 | 107 | 103 | 1 | 4 | 43 | 57 | |
| 53 | -74 | -89 | -15 | -3 | -2 | -11 | 0 | -1 | -4 | -13 | -12 | |
OPM OPM% | 6.9 | -23.8 | -26.0 | -15.5 | -2.6 | -1.8 | -11.4 | 0.4 | -43.3 | -25.9 | ||
| 6 | 4 | 4 | -94 | 1 | 10 | 10 | 0 | -205 | 1 | 1 | ||
Interest Expense Interest ExpenseCr | 40 | 41 | 54 | 36 | 53 | 63 | 73 | 86 | 0 | 0 | 2 | 2 |
Depreciation DepreciationCr | 10 | 10 | 12 | 8 | 14 | 14 | 14 | 14 | 6 | 6 | 4 | 4 |
PBT PBTCr | 9 | -122 | -151 | -55 | -164 | -77 | -88 | -90 | -7 | -215 | -19 | -17 |
| 7 | -11 | -11 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | |
PAT PATCr | 2 | -111 | -140 | -55 | -164 | -77 | -88 | -90 | -7 | -215 | -19 | -17 |
Growth PAT Growth% | -82.2 | -5,876.5 | 51.0 | -201.4 | 53.0 | -14.3 | -1.4 | -2,951.9 | 91.1 | -44.0 | ||
NPM NPM% | 0.3 | -35.9 | -40.6 | -58.3 | -146.2 | -77.4 | -92.3 | -87.0 | -64.1 | -37.7 | ||
| 0.0 | -0.4 | -0.5 | -0.2 | -0.6 | -0.3 | -0.3 | -0.3 | 0.0 | -149.8 | -0.7 | -9.3 |
| Financial Year | Mar 2012 | Mar 2013 | Jun 2013 | Mar 2014 | Mar 2015 | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2024 | Mar 2025 | Mar 2026 | TTM |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
Revenue RevenueCr | 760 | 310 | 344 | 94 | 112 | 100 | 96 | 103 | 0 | 0 | 30 | 45 |
Growth Revenue Growth% | 40.5 | -59.2 | -69.8 | 20.1 | -11.3 | -4.1 | 7.7 | |||||
| 707 | 384 | 433 | 108 | 115 | 102 | 107 | 103 | 1 | 4 | 43 | 57 | |
| 53 | -74 | -89 | -15 | -3 | -2 | -11 | 0 | -1 | -4 | -13 | -12 | |
OPM OPM% | 6.9 | -23.8 | -26.0 | -15.5 | -2.6 | -1.8 | -11.4 | 0.4 | -43.3 | -25.9 | ||
| 6 | 4 | 4 | -94 | 1 | 10 | 10 | 0 | -205 | 1 | 1 | ||
Interest Expense Interest ExpenseCr | 40 | 41 | 54 | 36 | 53 | 63 | 73 | 86 | 0 | 0 | 2 | 2 |
Depreciation DepreciationCr | 10 | 10 | 12 | 8 | 14 | 14 | 14 | 14 | 6 | 6 | 4 | 4 |
PBT PBTCr | 9 | -122 | -151 | -55 | -164 | -77 | -88 | -90 | -7 | -215 | -19 | -17 |
| 7 | -11 | -11 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | |
PAT PATCr | 2 | -111 | -140 | -55 | -164 | -77 | -88 | -90 | -7 | -215 | -19 | -17 |
Growth PAT Growth% | -82.2 | -5,876.5 | 51.0 | -201.4 | 53.0 | -14.3 | -1.4 | -2,951.9 | 91.1 | -44.0 | ||
NPM NPM% | 0.3 | -35.9 | -40.6 | -58.3 | -146.2 | -77.4 | -92.3 | -87.0 | -64.1 | -37.7 | ||
| 0.0 | -0.4 | -0.5 | -0.2 | -0.6 | -0.3 | -0.3 | -0.3 | 0.0 | -149.8 | -0.7 | -9.3 |
| Financial Year | Mar 2012 | Jun 2013 | Mar 2014 | Mar 2015 | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|---|---|---|---|---|---|
Equity Capital Equity CapitalCr | 267 | 267 | 267 | 267 | 267 | 267 | 269 | 269 | 1 | 26 |
Reserves ReservesCr | 49 | -87 | -132 | -292 | -366 | -454 | -543 | -658 | 9 | -10 |
| 342 | 282 | 311 | 414 | 475 | 548 | 623 | 70 | 13 | 25 | |
| 95 | 60 | 60 | 3 | 2 | 3 | 2 | 659 | 21 | 26 | |
| 753 | 521 | 505 | 392 | 378 | 364 | 351 | 339 | 69 | 67 | |
| 298 | 49 | 24 | 21 | 25 | 24 | 23 | 29 | 9 | 13 | |
| 455 | 472 | 481 | 371 | 353 | 340 | 327 | 310 | 60 | 54 | |
| 753 | 521 | 505 | 392 | 378 | 364 | 351 | 339 | 69 | 67 |
| Financial Year | Mar 2012 | Jun 2013 | Mar 2014 | Mar 2015 | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|---|---|---|---|---|---|
Equity Capital Equity CapitalCr | 267 | 267 | 267 | 267 | 267 | 267 | 269 | 269 | 1 | 26 |
Reserves ReservesCr | 49 | -87 | -132 | -292 | -366 | -454 | -543 | -658 | 9 | -10 |
| 342 | 282 | 311 | 414 | 475 | 548 | 623 | 70 | 13 | 25 | |
| 95 | 60 | 60 | 3 | 2 | 3 | 2 | 659 | 21 | 26 | |
| 753 | 521 | 505 | 392 | 378 | 364 | 351 | 339 | 69 | 67 | |
| 298 | 49 | 24 | 21 | 25 | 24 | 23 | 29 | 9 | 13 | |
| 455 | 472 | 481 | 371 | 353 | 340 | 327 | 310 | 60 | 54 | |
| 753 | 521 | 505 | 392 | 378 | 364 | 351 | 339 | 69 | 67 |
| Financial Year | Mar 2012 | Jun 2013 | Mar 2014 | Mar 2015 | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|---|---|---|---|---|---|
| -51 | 80 | -3 | 1 | 1 | -2 | 5 | -1 | -205 | -14 | |
| -12 | -10 | -3 | 5 | 6 | 0 | -1 | 0 | 242 | 0 | |
| -35 | -67 | 2 | -6 | -4 | 0 | -3 | 0 | -30 | 14 | |
Net Cash Flow Net Cash FlowCr | -98 | 3 | -4 | 0 | 3 | -3 | 1 | -1 | 7 | 0 |
Free Cash Flow Free Cash FlowCr | -64 | 69 | -3 | 0 | 1 | -3 | 5 | -1 | -205 | -15 |
CFO To PAT CFO To PAT% | -2,650.7 | -57.3 | 5.2 | -0.7 | -1.8 | 2.7 | -5.9 | 14.5 | 95.6 | 73.5 |
CFO To EBITDA CFO To EBITDA% | -96.8 | -89.5 | 19.4 | -39.3 | -74.6 | 21.8 | 1,397.1 | 177.0 | 5,337.5 | 108.9 |
| Financial Year | Mar 2012 | Jun 2013 | Mar 2014 | Mar 2015 | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|---|---|---|---|---|---|
| -51 | 80 | -3 | 1 | 1 | -2 | 5 | -1 | -205 | -14 | |
| -12 | -10 | -3 | 5 | 6 | 0 | -1 | 0 | 242 | 0 | |
| -35 | -67 | 2 | -6 | -4 | 0 | -3 | 0 | -30 | 14 | |
Net Cash Flow Net Cash FlowCr | -98 | 3 | -4 | 0 | 3 | -3 | 1 | -1 | 7 | 0 |
Free Cash Flow Free Cash FlowCr | -64 | 69 | -3 | 0 | 1 | -3 | 5 | -1 | -205 | -15 |
CFO To PAT CFO To PAT% | -2,650.7 | -57.3 | 5.2 | -0.7 | -1.8 | 2.7 | -5.9 | 14.5 | 95.6 | 73.5 |
CFO To EBITDA CFO To EBITDA% | -96.8 | -89.5 | 19.4 | -39.3 | -74.6 | 21.8 | 1,397.1 | 177.0 | 5,337.5 | 108.9 |
| Financial Year | Mar 2012 | Mar 2013 | Jun 2013 | Mar 2014 | Mar 2015 | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2024 | Mar 2025 | Mar 2026 | Current |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
Market Cap Market CapitalizationCr | 69 | 24 | 24 | 24 | 11 | 16 | 21 | 381 | ||||
Price To Earnings Price To Earnings | 26.0 | |||||||||||
Price To Sales Price To Sales | 0.1 | 0.1 | 0.3 | 0.2 | 0.1 | 0.2 | 0.2 | 8.4 | ||||
Price To Book Price To Book | 0.2 | 0.1 | 0.2 | -0.7 | -0.1 | -0.1 | -0.1 | 27.2 | ||||
EV To EBITDA EV To EBITDA | 5.7 | -2.6 | -17.1 | -64.2 | -90.0 | -15.8 | 454.1 | -36.0 | ||||
GPM GPM% | 10.7 | 5.9 | 8.3 | 11.5 | 15.9 | 1.9 | 11.7 | 1.2 | 1.2 | |||
OPM OPM% | 6.9 | -23.8 | -26.0 | -15.5 | -2.6 | -1.8 | -11.4 | 0.4 | -43.3 | -25.9 | ||
NPM NPM% | 0.3 | -35.9 | -40.6 | -58.3 | -146.2 | -77.4 | -92.3 | -87.0 | -64.1 | -37.7 | ||
ROCE ROCE% | 8.8 | -24.8 | -5.0 | -79.0 | -23.7 | 55.8 | 2.6 | -2.3 | -653.1 | -30.9 | -30.9 | |
ROE ROE% | 0.6 | -77.8 | -40.6 | 666.3 | 78.2 | 47.2 | 32.6 | 1.8 | -2,012.6 | -116.1 | -116.1 | |
ROA ROA% | 0.3 | -26.8 | -10.8 | -41.9 | -20.4 | -24.3 | -25.5 | -2.1 | -311.6 | -28.4 | -28.4 | |
| Financial Year | Mar 2012 | Mar 2013 | Jun 2013 | Mar 2014 | Mar 2015 | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2024 | Mar 2025 | Mar 2026 | Current |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
Market Cap Market CapitalizationCr | 69 | 24 | 24 | 24 | 11 | 16 | 21 | 381 | ||||
Price To Earnings Price To Earnings | 26.0 | |||||||||||
Price To Sales Price To Sales | 0.1 | 0.1 | 0.3 | 0.2 | 0.1 | 0.2 | 0.2 | 8.4 | ||||
Price To Book Price To Book | 0.2 | 0.1 | 0.2 | -0.7 | -0.1 | -0.1 | -0.1 | 27.2 | ||||
EV To EBITDA EV To EBITDA | 5.7 | -2.6 | -17.1 | -64.2 | -90.0 | -15.8 | 454.1 | -36.0 | ||||
GPM GPM% | 10.7 | 5.9 | 8.3 | 11.5 | 15.9 | 1.9 | 11.7 | 1.2 | 1.2 | |||
OPM OPM% | 6.9 | -23.8 | -26.0 | -15.5 | -2.6 | -1.8 | -11.4 | 0.4 | -43.3 | -25.9 | ||
NPM NPM% | 0.3 | -35.9 | -40.6 | -58.3 | -146.2 | -77.4 | -92.3 | -87.0 | -64.1 | -37.7 | ||
ROCE ROCE% | 8.8 | -24.8 | -5.0 | -79.0 | -23.7 | 55.8 | 2.6 | -2.3 | -653.1 | -30.9 | -30.9 | |
ROE ROE% | 0.6 | -77.8 | -40.6 | 666.3 | 78.2 | 47.2 | 32.6 | 1.8 | -2,012.6 | -116.1 | -116.1 | |
ROA ROA% | 0.3 | -26.8 | -10.8 | -41.9 | -20.4 | -24.3 | -25.5 | -2.1 | -311.6 | -28.4 | -28.4 | |
Documents — Birla Cotsyn India Ltd