| Quarter | Sep 2020 | Mar 2021 | Sep 2021 | Mar 2022 | Sep 2022 | Mar 2023 | Sep 2023 | Mar 2024 | Sep 2024 | Mar 2025 | Sep 2025 | Mar 2026 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 1 | 0 | |
Growth YoY Revenue Growth YoY% | 466.7 | -85.2 | 164.7 | -31.0 | -86.7 | -75.0 | 283.3 | 460.0 | 39.1 | -35.7 | 215.6 | -222.2 |
| 1 | 1 | 1 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 1 | 0 | |
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | |
OPM OPM% | -258.8 | -72.4 | -48.9 | 105.0 | -83.3 | -40.0 | -21.7 | 7.1 | 6.3 | -172.2 | 7.9 | 159.1 |
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | |
Interest Expense Interest ExpenseCr | 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% | 75.5 | 79.2 | 48.9 | 219.1 | 78.3 | -72.0 | 80.0 | -42.9 | 200.0 | -100.0 | 1,600.0 | |
NPM NPM% | -264.7 | -72.4 | -51.1 | 125.0 | -83.3 | 140.0 | -4.3 | 14.3 | 3.1 | 0.0 | 16.8 | 63.6 |
| 0.0 | -0.7 | -0.8 | 0.8 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 |
| Quarter | Sep 2020 | Mar 2021 | Sep 2021 | Mar 2022 | Sep 2022 | Mar 2023 | Sep 2023 | Mar 2024 | Sep 2024 | Mar 2025 | Sep 2025 | Mar 2026 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 1 | 0 | |
Growth YoY Revenue Growth YoY% | 466.7 | -85.2 | 164.7 | -31.0 | -86.7 | -75.0 | 283.3 | 460.0 | 39.1 | -35.7 | 215.6 | -222.2 |
| 1 | 1 | 1 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 1 | 0 | |
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | |
OPM OPM% | -258.8 | -72.4 | -48.9 | 105.0 | -83.3 | -40.0 | -21.7 | 7.1 | 6.3 | -172.2 | 7.9 | 159.1 |
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | |
Interest Expense Interest ExpenseCr | 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% | 75.5 | 79.2 | 48.9 | 219.1 | 78.3 | -72.0 | 80.0 | -42.9 | 200.0 | -100.0 | 1,600.0 | |
NPM NPM% | -264.7 | -72.4 | -51.1 | 125.0 | -83.3 | 140.0 | -4.3 | 14.3 | 3.1 | 0.0 | 16.8 | 63.6 |
| 0.0 | -0.7 | -0.8 | 0.8 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 |
| Financial Year | Mar 2015 | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
Revenue RevenueCr | 3 | 1 | 3 | 60 | 1 | 2 | 0 | 1 | 0 | 1 | 1 | 1 |
Growth Revenue Growth% | -79.2 | 339.1 | 2,218.5 | -99.0 | 244.3 | -76.8 | 39.8 | -83.0 | 362.5 | -2.2 | 58.3 | |
| 0 | -10 | -2 | 55 | 1 | 5 | 1 | 1 | 0 | 1 | 1 | 1 | |
| 3 | 11 | 4 | 4 | 0 | -3 | -1 | 0 | 0 | 0 | 0 | 0 | |
OPM OPM% | 89.2 | 1,826.7 | 166.0 | 7.3 | -55.2 | -149.1 | -140.9 | -0.9 | -29.1 | 1.9 | -37.5 | -32.5 |
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | |
Interest Expense Interest ExpenseCr | 3 | 11 | 4 | 3 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Depreciation DepreciationCr | 0 | 0 | 0 | 1 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
PBT PBTCr | 0 | 0 | 0 | 0 | 0 | -3 | -1 | 0 | 0 | 0 | 0 | 0 |
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | |
PAT PATCr | 0 | 0 | 0 | 0 | 0 | -3 | -1 | 0 | 0 | 0 | 0 | 0 |
Growth PAT Growth% | 37.4 | 64.8 | 47.3 | -169.6 | -1,255.6 | 76.7 | 103.1 | -12.1 | 34.1 | -75.8 | 452.5 | |
NPM NPM% | 3.2 | 21.2 | 8.0 | 0.5 | -36.2 | -142.6 | -142.8 | 3.2 | 16.5 | 4.8 | 1.2 | 4.1 |
| 0.6 | 0.4 | 0.7 | 1.0 | -0.7 | -9.5 | -2.2 | 0.8 | 0.1 | 0.5 | 0.0 | 0.1 |
| Financial Year | Mar 2015 | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
Revenue RevenueCr | 3 | 1 | 3 | 60 | 1 | 2 | 0 | 1 | 0 | 1 | 1 | 1 |
Growth Revenue Growth% | -79.2 | 339.1 | 2,218.5 | -99.0 | 244.3 | -76.8 | 39.8 | -83.0 | 362.5 | -2.2 | 58.3 | |
| 0 | -10 | -2 | 55 | 1 | 5 | 1 | 1 | 0 | 1 | 1 | 1 | |
| 3 | 11 | 4 | 4 | 0 | -3 | -1 | 0 | 0 | 0 | 0 | 0 | |
OPM OPM% | 89.2 | 1,826.7 | 166.0 | 7.3 | -55.2 | -149.1 | -140.9 | -0.9 | -29.1 | 1.9 | -37.5 | -32.5 |
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | |
Interest Expense Interest ExpenseCr | 3 | 11 | 4 | 3 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Depreciation DepreciationCr | 0 | 0 | 0 | 1 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
PBT PBTCr | 0 | 0 | 0 | 0 | 0 | -3 | -1 | 0 | 0 | 0 | 0 | 0 |
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | |
PAT PATCr | 0 | 0 | 0 | 0 | 0 | -3 | -1 | 0 | 0 | 0 | 0 | 0 |
Growth PAT Growth% | 37.4 | 64.8 | 47.3 | -169.6 | -1,255.6 | 76.7 | 103.1 | -12.1 | 34.1 | -75.8 | 452.5 | |
NPM NPM% | 3.2 | 21.2 | 8.0 | 0.5 | -36.2 | -142.6 | -142.8 | 3.2 | 16.5 | 4.8 | 1.2 | 4.1 |
| 0.6 | 0.4 | 0.7 | 1.0 | -0.7 | -9.5 | -2.2 | 0.8 | 0.1 | 0.5 | 0.0 | 0.1 |
| Financial Year | Mar 2015 | 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 | 1 | 3 | 3 | 3 | 3 | 3 | 3 | 3 | 3 | 3 | 3 | 3 |
Reserves ReservesCr | 7 | 12 | 12 | 13 | 3 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| 18 | 22 | 28 | 7 | 2 | 2 | 1 | 0 | 0 | 0 | 3 | 2 | |
| 37 | 100 | 115 | 132 | 94 | 94 | 94 | 94 | 94 | 94 | 94 | 94 | |
| 63 | 138 | 158 | 155 | 102 | 99 | 98 | 97 | 97 | 97 | 100 | 99 | |
| 63 | 137 | 152 | 5 | 2 | 3 | 3 | 2 | 7 | 16 | 22 | 15 | |
| 0 | 0 | 6 | 150 | 100 | 96 | 95 | 95 | 90 | 82 | 78 | 84 | |
| 63 | 138 | 158 | 155 | 102 | 99 | 98 | 97 | 97 | 97 | 100 | 99 |
| Financial Year | Mar 2015 | 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 | 1 | 3 | 3 | 3 | 3 | 3 | 3 | 3 | 3 | 3 | 3 | 3 |
Reserves ReservesCr | 7 | 12 | 12 | 13 | 3 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| 18 | 22 | 28 | 7 | 2 | 2 | 1 | 0 | 0 | 0 | 3 | 2 | |
| 37 | 100 | 115 | 132 | 94 | 94 | 94 | 94 | 94 | 94 | 94 | 94 | |
| 63 | 138 | 158 | 155 | 102 | 99 | 98 | 97 | 97 | 97 | 100 | 99 | |
| 63 | 137 | 152 | 5 | 2 | 3 | 3 | 2 | 7 | 16 | 22 | 15 | |
| 0 | 0 | 6 | 150 | 100 | 96 | 95 | 95 | 90 | 82 | 78 | 84 | |
| 63 | 138 | 158 | 155 | 102 | 99 | 98 | 97 | 97 | 97 | 100 | 99 |
| Financial Year | Mar 2015 | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| -34 | -60 | -5 | 130 | -11 | -6 | -1 | -1 | -1 | -7 | -3 | 6 | |
| 1 | 0 | -6 | 0 | 49 | 6 | 1 | 1 | 1 | 7 | 3 | -6 | |
| 29 | 59 | 10 | -130 | -38 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | |
Net Cash Flow Net Cash FlowCr | -4 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Free Cash Flow Free Cash FlowCr | -34 | -60 | -5 | 130 | -11 | -6 | -1 | -1 | -1 | -7 | -3 | 6 |
CFO To PAT CFO To PAT% | -37,235.7 | -48,077.3 | -2,437.8 | 43,163.9 | 5,447.6 | 207.6 | 134.6 | -6,589.4 | -3,648.3 | -29,043.0 | -54,361.0 | 18,122.7 |
CFO To EBITDA CFO To EBITDA% | -1,344.2 | -558.3 | -116.9 | 2,973.1 | 3,575.0 | 198.5 | 136.4 | 23,517.2 | 2,062.1 | -72,311.2 | 1,707.8 | -2,293.5 |
| Financial Year | Mar 2015 | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| -34 | -60 | -5 | 130 | -11 | -6 | -1 | -1 | -1 | -7 | -3 | 6 | |
| 1 | 0 | -6 | 0 | 49 | 6 | 1 | 1 | 1 | 7 | 3 | -6 | |
| 29 | 59 | 10 | -130 | -38 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | |
Net Cash Flow Net Cash FlowCr | -4 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Free Cash Flow Free Cash FlowCr | -34 | -60 | -5 | 130 | -11 | -6 | -1 | -1 | -1 | -7 | -3 | 6 |
CFO To PAT CFO To PAT% | -37,235.7 | -48,077.3 | -2,437.8 | 43,163.9 | 5,447.6 | 207.6 | 134.6 | -6,589.4 | -3,648.3 | -29,043.0 | -54,361.0 | 18,122.7 |
CFO To EBITDA CFO To EBITDA% | -1,344.2 | -558.3 | -116.9 | 2,973.1 | 3,575.0 | 198.5 | 136.4 | 23,517.2 | 2,062.1 | -72,311.2 | 1,707.8 | -2,293.5 |
| Financial Year | Mar 2015 | 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 | 11 | 13 | 9 | 4 | 3 | 3 | 3 | ||||||
Price To Earnings Price To Earnings | 87.8 | 61.8 | 30.2 | 150.7 | |||||||||
Price To Sales Price To Sales | 15.0 | 4.6 | 0.1 | 5.2 | 6.0 | 4.7 | 4.2 | ||||||
Price To Book Price To Book | 0.7 | 0.8 | 0.6 | 0.6 | 1.0 | 1.1 | 1.1 | ||||||
EV To EBITDA EV To EBITDA | 10.3 | 36.1 | 33.4 | -306.3 | -147.9 | -16,752.4 | |||||||
GPM GPM% | 100.0 | 100.0 | 100.0 | 100.0 | 100.0 | 100.0 | 100.0 | 100.0 | 100.0 | 100.0 | 100.0 | 100.0 | 100.0 |
OPM OPM% | 89.2 | 1,826.7 | 166.0 | 7.3 | -55.2 | -149.1 | -140.9 | -0.9 | -29.1 | 1.9 | -37.5 | -32.5 | -32.5 |
NPM NPM% | 3.2 | 21.2 | 8.0 | 0.5 | -36.2 | -142.6 | -142.8 | 3.2 | 16.5 | 4.8 | 1.2 | 4.1 | 4.1 |
ROCE ROCE% | 6.2 | 9.4 | 2.8 | 2.4 | -0.2 | -2.9 | -0.7 | 0.0 | 0.0 | 0.0 | 0.1 | 0.0 | 0.0 |
ROE ROE% | 1.1 | 0.8 | 1.3 | 1.9 | -3.3 | -82.3 | -23.7 | 0.7 | 0.6 | 0.8 | 0.2 | 1.1 | 1.1 |
ROA ROA% | 0.1 | 0.1 | 0.1 | 0.2 | -0.2 | -2.9 | -0.7 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 |
| Financial Year | Mar 2015 | 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 | 11 | 13 | 9 | 4 | 3 | 3 | 3 | ||||||
Price To Earnings Price To Earnings | 87.8 | 61.8 | 30.2 | 150.7 | |||||||||
Price To Sales Price To Sales | 15.0 | 4.6 | 0.1 | 5.2 | 6.0 | 4.7 | 4.2 | ||||||
Price To Book Price To Book | 0.7 | 0.8 | 0.6 | 0.6 | 1.0 | 1.1 | 1.1 | ||||||
EV To EBITDA EV To EBITDA | 10.3 | 36.1 | 33.4 | -306.3 | -147.9 | -16,752.4 | |||||||
GPM GPM% | 100.0 | 100.0 | 100.0 | 100.0 | 100.0 | 100.0 | 100.0 | 100.0 | 100.0 | 100.0 | 100.0 | 100.0 | 100.0 |
OPM OPM% | 89.2 | 1,826.7 | 166.0 | 7.3 | -55.2 | -149.1 | -140.9 | -0.9 | -29.1 | 1.9 | -37.5 | -32.5 | -32.5 |
NPM NPM% | 3.2 | 21.2 | 8.0 | 0.5 | -36.2 | -142.6 | -142.8 | 3.2 | 16.5 | 4.8 | 1.2 | 4.1 | 4.1 |
ROCE ROCE% | 6.2 | 9.4 | 2.8 | 2.4 | -0.2 | -2.9 | -0.7 | 0.0 | 0.0 | 0.0 | 0.1 | 0.0 | 0.0 |
ROE ROE% | 1.1 | 0.8 | 1.3 | 1.9 | -3.3 | -82.3 | -23.7 | 0.7 | 0.6 | 0.8 | 0.2 | 1.1 | 1.1 |
ROA ROA% | 0.1 | 0.1 | 0.1 | 0.2 | -0.2 | -2.9 | -0.7 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 |
Documents — Blueblood Ventures Ltd