| 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 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| 39 | 41 | 47 | 18 | 34 | 45 | 60 | 45 | 50 | 55 | 68 | 60 | |
Growth YoY Revenue Growth YoY% | -13.0 | 9.3 | 28.0 | 146.7 | 46.9 | 23.4 | 12.9 | 33.3 | ||||
| 37 | 39 | 44 | 18 | 32 | 40 | 56 | 41 | 46 | 53 | 65 | 57 | |
| 2 | 2 | 3 | 0 | 3 | 4 | 5 | 4 | 4 | 2 | 3 | 4 | |
OPM OPM% | 4.9 | 4.7 | 5.5 | 1.6 | 7.5 | 9.6 | 7.5 | 8.4 | 7.8 | 3.5 | 4.6 | 6.0 |
| 0 | 0 | 1 | 0 | 2 | -2 | 0 | 0 | 2 | 0 | 0 | 0 | |
Interest Expense Interest ExpenseCr | 1 | 1 | 1 | 1 | 1 | 1 | 2 | 2 | 2 | 2 | 2 | 2 |
Depreciation DepreciationCr | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 2 |
PBT PBTCr | 0 | 0 | 1 | -2 | 2 | 0 | 2 | 1 | 3 | -1 | 0 | 0 |
| 0 | 0 | 1 | 0 | 0 | 0 | 1 | 0 | 1 | 0 | 0 | 0 | |
| 0 | 0 | 1 | -2 | 2 | 0 | 1 | 1 | 2 | -1 | 0 | 0 | |
Growth YoY PAT Growth YoY% | 3,380.0 | 675.0 | 46.9 | 138.7 | 21.3 | -374.2 | -104.2 | -57.1 | ||||
NPM NPM% | 0.1 | 0.1 | 1.7 | -9.9 | 5.1 | 0.7 | 2.0 | 1.6 | 4.2 | -1.5 | -0.1 | 0.5 |
| 0.0 | 0.0 | 0.6 | -1.4 | 1.2 | 0.2 | 0.8 | 0.5 | 1.4 | -0.7 | -0.1 | 0.1 |
| 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 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| 39 | 41 | 47 | 18 | 34 | 45 | 60 | 45 | 50 | 55 | 68 | 60 | |
Growth YoY Revenue Growth YoY% | -13.0 | 9.3 | 28.0 | 146.7 | 46.9 | 23.4 | 12.9 | 33.3 | ||||
| 37 | 39 | 44 | 18 | 32 | 40 | 56 | 41 | 46 | 53 | 65 | 57 | |
| 2 | 2 | 3 | 0 | 3 | 4 | 5 | 4 | 4 | 2 | 3 | 4 | |
OPM OPM% | 4.9 | 4.7 | 5.5 | 1.6 | 7.5 | 9.6 | 7.5 | 8.4 | 7.8 | 3.5 | 4.6 | 6.0 |
| 0 | 0 | 1 | 0 | 2 | -2 | 0 | 0 | 2 | 0 | 0 | 0 | |
Interest Expense Interest ExpenseCr | 1 | 1 | 1 | 1 | 1 | 1 | 2 | 2 | 2 | 2 | 2 | 2 |
Depreciation DepreciationCr | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 2 |
PBT PBTCr | 0 | 0 | 1 | -2 | 2 | 0 | 2 | 1 | 3 | -1 | 0 | 0 |
| 0 | 0 | 1 | 0 | 0 | 0 | 1 | 0 | 1 | 0 | 0 | 0 | |
| 0 | 0 | 1 | -2 | 2 | 0 | 1 | 1 | 2 | -1 | 0 | 0 | |
Growth YoY PAT Growth YoY% | 3,380.0 | 675.0 | 46.9 | 138.7 | 21.3 | -374.2 | -104.2 | -57.1 | ||||
NPM NPM% | 0.1 | 0.1 | 1.7 | -9.9 | 5.1 | 0.7 | 2.0 | 1.6 | 4.2 | -1.5 | -0.1 | 0.5 |
| 0.0 | 0.0 | 0.6 | -1.4 | 1.2 | 0.2 | 0.8 | 0.5 | 1.4 | -0.7 | -0.1 | 0.1 |
| Financial Year | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 | TTM |
|---|---|---|---|---|---|
Revenue RevenueCr | 160 | 160 | 157 | 218 | 233 |
Growth Revenue Growth% | 0.1 | -1.8 | 38.8 | 26.7 | |
| 147 | 152 | 146 | 206 | 221 | |
| 13 | 9 | 12 | 13 | 13 | |
OPM OPM% | 8.0 | 5.4 | 7.4 | 5.8 | 5.4 |
| 1 | 1 | 0 | 3 | 2 | |
Interest Expense Interest ExpenseCr | 3 | 5 | 6 | 7 | 7 |
Depreciation DepreciationCr | 2 | 3 | 4 | 6 | 6 |
PBT PBTCr | 8 | 2 | 2 | 3 | 2 |
| 2 | 1 | 1 | 1 | 1 | |
PAT PATCr | 6 | 1 | 1 | 2 | 2 |
Growth PAT Growth% | -76.6 | 8.6 | 33.2 | -61.7 | |
NPM NPM% | 3.5 | 0.8 | 0.9 | 0.9 | 0.7 |
| 4.4 | 1.0 | 0.8 | 1.1 | 0.8 |
| Financial Year | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 | TTM |
|---|---|---|---|---|---|
Revenue RevenueCr | 160 | 160 | 157 | 218 | 233 |
Growth Revenue Growth% | 0.1 | -1.8 | 38.8 | 26.7 | |
| 147 | 152 | 146 | 206 | 221 | |
| 13 | 9 | 12 | 13 | 13 | |
OPM OPM% | 8.0 | 5.4 | 7.4 | 5.8 | 5.4 |
| 1 | 1 | 0 | 3 | 2 | |
Interest Expense Interest ExpenseCr | 3 | 5 | 6 | 7 | 7 |
Depreciation DepreciationCr | 2 | 3 | 4 | 6 | 6 |
PBT PBTCr | 8 | 2 | 2 | 3 | 2 |
| 2 | 1 | 1 | 1 | 1 | |
PAT PATCr | 6 | 1 | 1 | 2 | 2 |
Growth PAT Growth% | -76.6 | 8.6 | 33.2 | -61.7 | |
NPM NPM% | 3.5 | 0.8 | 0.9 | 0.9 | 0.7 |
| 4.4 | 1.0 | 0.8 | 1.1 | 0.8 |
| Financial Year | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|
Equity Capital Equity CapitalCr | 13 | 13 | 14 | 14 |
Reserves ReservesCr | 51 | 61 | 69 | 71 |
| 51 | 56 | 81 | 104 | |
| 15 | 21 | 25 | 24 | |
| 129 | 153 | 189 | 213 | |
| 75 | 86 | 103 | 117 | |
| 54 | 67 | 86 | 96 | |
| 129 | 153 | 189 | 213 |
| Financial Year | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|
Equity Capital Equity CapitalCr | 13 | 13 | 14 | 14 |
Reserves ReservesCr | 51 | 61 | 69 | 71 |
| 51 | 56 | 81 | 104 | |
| 15 | 21 | 25 | 24 | |
| 129 | 153 | 189 | 213 | |
| 75 | 86 | 103 | 117 | |
| 54 | 67 | 86 | 96 | |
| 129 | 153 | 189 | 213 |
| Financial Year | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|
| -1 | -4 | 11 | 21 | |
| -9 | -17 | -26 | -16 | |
| 10 | 22 | 15 | -5 | |
Net Cash Flow Net Cash FlowCr | 0 | 1 | 0 | 0 |
Free Cash Flow Free Cash FlowCr | -9 | -17 | -12 | 6 |
CFO To PAT CFO To PAT% | -20.7 | -293.8 | 745.9 | 1,095.5 |
CFO To EBITDA CFO To EBITDA% | -9.1 | -44.9 | 91.6 | 164.2 |
| Financial Year | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|
| -1 | -4 | 11 | 21 | |
| -9 | -17 | -26 | -16 | |
| 10 | 22 | 15 | -5 | |
Net Cash Flow Net Cash FlowCr | 0 | 1 | 0 | 0 |
Free Cash Flow Free Cash FlowCr | -9 | -17 | -12 | 6 |
CFO To PAT CFO To PAT% | -20.7 | -293.8 | 745.9 | 1,095.5 |
CFO To EBITDA CFO To EBITDA% | -9.1 | -44.9 | 91.6 | 164.2 |
| Financial Year | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 | Current |
|---|---|---|---|---|---|
Market Cap Market CapitalizationCr | 158 | 196 | 102 | 95 | 91 |
Price To Earnings Price To Earnings | 28.1 | 153.2 | 91.0 | 67.6 | 84.4 |
Price To Sales Price To Sales | 1.0 | 1.2 | 0.7 | 0.4 | 0.4 |
Price To Book Price To Book | 4.5 | 4.2 | 1.8 | 1.6 | 1.5 |
EV To EBITDA EV To EBITDA | 14.5 | 27.4 | 13.3 | 11.8 | 11.6 |
GPM GPM% | 20.2 | 20.3 | 22.2 | 20.3 | 20.3 |
OPM OPM% | 8.0 | 5.4 | 7.4 | 5.8 | 5.4 |
NPM NPM% | 3.5 | 0.8 | 0.9 | 0.9 | 0.7 |
ROCE ROCE% | 11.9 | 5.8 | 5.4 | 6.5 | 6.5 |
ROE ROE% | 8.9 | 1.8 | 1.7 | 2.3 | 2.3 |
ROA ROA% | 4.4 | 0.9 | 0.8 | 0.9 | 0.9 |
| Financial Year | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 | Current |
|---|---|---|---|---|---|
Market Cap Market CapitalizationCr | 158 | 196 | 102 | 95 | 91 |
Price To Earnings Price To Earnings | 28.1 | 153.2 | 91.0 | 67.6 | 84.4 |
Price To Sales Price To Sales | 1.0 | 1.2 | 0.7 | 0.4 | 0.4 |
Price To Book Price To Book | 4.5 | 4.2 | 1.8 | 1.6 | 1.5 |
EV To EBITDA EV To EBITDA | 14.5 | 27.4 | 13.3 | 11.8 | 11.6 |
GPM GPM% | 20.2 | 20.3 | 22.2 | 20.3 | 20.3 |
OPM OPM% | 8.0 | 5.4 | 7.4 | 5.8 | 5.4 |
NPM NPM% | 3.5 | 0.8 | 0.9 | 0.9 | 0.7 |
ROCE ROCE% | 11.9 | 5.8 | 5.4 | 6.5 | 6.5 |
ROE ROE% | 8.9 | 1.8 | 1.7 | 2.3 | 2.3 |
ROA ROA% | 4.4 | 0.9 | 0.8 | 0.9 | 0.9 |
Documents — Calcom Vision Ltd