| 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 | 1 | 1 | 0 | 0 | 1 | 0 | |
Growth YoY Revenue Growth YoY% | 0.0 | 15.8 | -28.6 | 1,000.0 | 59.1 | 45.5 | 460.0 | 124.2 | 2.9 | -3.1 | -49.1 | -54.0 |
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 | 1 | 0 | 0 | 0 | 0 | 0 | |
FPM FPM% | 40.9 | 22.7 | 55.0 | 48.5 | 11.4 | 21.9 | 85.7 | 59.5 | 13.9 | 25.8 | 29.8 | 50.0 |
| 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 | 1 | 0 | 0 | 0 | 0 | 0 |
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | |
| 0 | 0 | 0 | 0 | 0 | 0 | 1 | 0 | 0 | 0 | 0 | 0 | |
Growth YoY PAT Growth YoY% | 500.0 | 233.3 | -87.1 | 128.6 | 20.0 | 95.0 | 691.7 | 175.0 | -86.1 | -79.5 | -82.1 | -61.4 |
NPM NPM% | 136.4 | 90.9 | 60.0 | 48.5 | 102.9 | 121.9 | 84.8 | 59.5 | 13.9 | 25.8 | 29.8 | 50.0 |
| 0.2 | 0.1 | 0.1 | 0.1 | 0.2 | 0.3 | 0.6 | 0.3 | 0.0 | 0.1 | 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 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| 0 | 0 | 0 | 0 | 0 | 0 | 1 | 1 | 0 | 0 | 1 | 0 | |
Growth YoY Revenue Growth YoY% | 0.0 | 15.8 | -28.6 | 1,000.0 | 59.1 | 45.5 | 460.0 | 124.2 | 2.9 | -3.1 | -49.1 | -54.0 |
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 | 1 | 0 | 0 | 0 | 0 | 0 | |
FPM FPM% | 40.9 | 22.7 | 55.0 | 48.5 | 11.4 | 21.9 | 85.7 | 59.5 | 13.9 | 25.8 | 29.8 | 50.0 |
| 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 | 1 | 0 | 0 | 0 | 0 | 0 |
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | |
| 0 | 0 | 0 | 0 | 0 | 0 | 1 | 0 | 0 | 0 | 0 | 0 | |
Growth YoY PAT Growth YoY% | 500.0 | 233.3 | -87.1 | 128.6 | 20.0 | 95.0 | 691.7 | 175.0 | -86.1 | -79.5 | -82.1 | -61.4 |
NPM NPM% | 136.4 | 90.9 | 60.0 | 48.5 | 102.9 | 121.9 | 84.8 | 59.5 | 13.9 | 25.8 | 29.8 | 50.0 |
| 0.2 | 0.1 | 0.1 | 0.1 | 0.2 | 0.3 | 0.6 | 0.3 | 0.0 | 0.1 | 0.1 | 0.1 |
| 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 | 1 | 0 | 0 | 0 | 0 | 1 | 4 | 1 | 1 | 3 | 2 | 2 |
Growth Revenue Growth% | -12.4 | -30.7 | -49.8 | 108.8 | -92.7 | 3,207.1 | 265.6 | -75.8 | 36.3 | 110.0 | -21.0 | -37.5 |
Interest Expended Interest ExpendedCr | 1 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Expenses ExpensesCr | 2 | 1 | 2 | 2 | 1 | 1 | 2 | 1 | 1 | 1 | 1 | 1 |
| -2 | -1 | -2 | -2 | -1 | 0 | 1 | 0 | 1 | 2 | 1 | 0 | |
FPM FPM% | -392.9 | -256.4 | -842.1 | -419.5 | -2,766.7 | 24.2 | 36.5 | 29.5 | 42.9 | 64.5 | 37.9 | 29.7 |
| 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 | -2 | -1 | -1 | -2 | -1 | 5 | -9 | 1 | 1 | 2 | 1 | 0 |
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | |
PAT PATCr | -2 | -1 | -1 | -2 | -1 | 5 | -9 | 1 | 1 | 2 | 1 | 0 |
Growth PAT Growth% | 51.8 | 62.3 | -59.7 | -36.3 | 48.8 | 699.3 | -267.1 | 112.5 | -54.4 | 266.7 | -59.7 | -78.0 |
NPM NPM% | -378.4 | -206.0 | -654.9 | -427.6 | -2,976.4 | 539.4 | -246.5 | 126.8 | 42.5 | 74.1 | 37.9 | 29.8 |
| -2.4 | -0.9 | -1.4 | -1.9 | -1.0 | 5.9 | -6.0 | 0.7 | 0.3 | 1.2 | 0.5 | 0.3 |
| 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 | 1 | 0 | 0 | 0 | 0 | 1 | 4 | 1 | 1 | 3 | 2 | 2 |
Growth Revenue Growth% | -12.4 | -30.7 | -49.8 | 108.8 | -92.7 | 3,207.1 | 265.6 | -75.8 | 36.3 | 110.0 | -21.0 | -37.5 |
Interest Expended Interest ExpendedCr | 1 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Expenses ExpensesCr | 2 | 1 | 2 | 2 | 1 | 1 | 2 | 1 | 1 | 1 | 1 | 1 |
| -2 | -1 | -2 | -2 | -1 | 0 | 1 | 0 | 1 | 2 | 1 | 0 | |
FPM FPM% | -392.9 | -256.4 | -842.1 | -419.5 | -2,766.7 | 24.2 | 36.5 | 29.5 | 42.9 | 64.5 | 37.9 | 29.7 |
| 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 | -2 | -1 | -1 | -2 | -1 | 5 | -9 | 1 | 1 | 2 | 1 | 0 |
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | |
PAT PATCr | -2 | -1 | -1 | -2 | -1 | 5 | -9 | 1 | 1 | 2 | 1 | 0 |
Growth PAT Growth% | 51.8 | 62.3 | -59.7 | -36.3 | 48.8 | 699.3 | -267.1 | 112.5 | -54.4 | 266.7 | -59.7 | -78.0 |
NPM NPM% | -378.4 | -206.0 | -654.9 | -427.6 | -2,976.4 | 539.4 | -246.5 | 126.8 | 42.5 | 74.1 | 37.9 | 29.8 |
| -2.4 | -0.9 | -1.4 | -1.9 | -1.0 | 5.9 | -6.0 | 0.7 | 0.3 | 1.2 | 0.5 | 0.3 |
| Financial Year | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 | Jun 2026 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
Equity Capital Equity CapitalCr | 9 | 9 | 9 | 9 | 9 | 15 | 15 | 15 | 15 | 15 | 15 | 15 |
Reserves ReservesCr | -3 | -3 | -5 | -6 | -7 | -2 | -11 | -10 | -9 | -7 | -7 | -7 |
Borrowings BorrowingsCr | 4 | 4 | 4 | 5 | 5 | 1 | 1 | 1 | 0 | 0 | 0 | 0 |
Other Liabilities Other LiabilitiesCr | 8 | 8 | 9 | 6 | 6 | 0 | 0 | 0 | 0 | 1 | 1 | 1 |
Total Liabilities Total LiabilitiesCr | 18 | 18 | 18 | 14 | 14 | 14 | 5 | 6 | 6 | 9 | 10 | 10 |
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | |||||
Cash Equivalents Cash EquivalentsCr | 0 | 0 | 0 | 0 | 0 | 0 | 2 | 1 | 0 | 1 | 2 | 2 |
Other Assets Other AssetsCr | 18 | 17 | 18 | 14 | 13 | 13 | 2 | 5 | 5 | 8 | 8 | 8 |
Total Assets Total AssetsCr | 18 | 18 | 18 | 14 | 14 | 14 | 5 | 6 | 6 | 9 | 10 | 10 |
| Financial Year | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 | Jun 2026 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
Equity Capital Equity CapitalCr | 9 | 9 | 9 | 9 | 9 | 15 | 15 | 15 | 15 | 15 | 15 | 15 |
Reserves ReservesCr | -3 | -3 | -5 | -6 | -7 | -2 | -11 | -10 | -9 | -7 | -7 | -7 |
Borrowings BorrowingsCr | 4 | 4 | 4 | 5 | 5 | 1 | 1 | 1 | 0 | 0 | 0 | 0 |
Other Liabilities Other LiabilitiesCr | 8 | 8 | 9 | 6 | 6 | 0 | 0 | 0 | 0 | 1 | 1 | 1 |
Total Liabilities Total LiabilitiesCr | 18 | 18 | 18 | 14 | 14 | 14 | 5 | 6 | 6 | 9 | 10 | 10 |
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | |||||
Cash Equivalents Cash EquivalentsCr | 0 | 0 | 0 | 0 | 0 | 0 | 2 | 1 | 0 | 1 | 2 | 2 |
Other Assets Other AssetsCr | 18 | 17 | 18 | 14 | 13 | 13 | 2 | 5 | 5 | 8 | 8 | 8 |
Total Assets Total AssetsCr | 18 | 18 | 18 | 14 | 14 | 14 | 5 | 6 | 6 | 9 | 10 | 10 |
| 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 | 0 | -1 | 1 | 2 | -3 | -1 | 1 | 1 | |
| 4 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | |
| -4 | 0 | -1 | 0 | 0 | 0 | 0 | 1 | 0 | 0 | 0 | |
Net Cash Flow Net Cash FlowCr | 0 | 0 | 0 | 0 | 0 | 0 | 2 | -1 | -1 | 1 | 1 |
Free Cash Flow Free Cash FlowCr | 0 | 0 | 0 | 0 | -1 | 1 | 2 | -2 | -1 | 1 | 1 |
CFO To EBITDA CFO To EBITDA% | -18.0 | -26.5 | -22.3 | 5.0 | 62.9 | 357.2 | 159.9 | -1,038.4 | -126.3 | 42.1 | 106.5 |
| 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 | 0 | -1 | 1 | 2 | -3 | -1 | 1 | 1 | |
| 4 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | |
| -4 | 0 | -1 | 0 | 0 | 0 | 0 | 1 | 0 | 0 | 0 | |
Net Cash Flow Net Cash FlowCr | 0 | 0 | 0 | 0 | 0 | 0 | 2 | -1 | -1 | 1 | 1 |
Free Cash Flow Free Cash FlowCr | 0 | 0 | 0 | 0 | -1 | 1 | 2 | -2 | -1 | 1 | 1 |
CFO To EBITDA CFO To EBITDA% | -18.0 | -26.5 | -22.3 | 5.0 | 62.9 | 357.2 | 159.9 | -1,038.4 | -126.3 | 42.1 | 106.5 |
| 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 | 6 | 3 | 3 | 3 | 16 | 17 | 25 | 34 | 29 | 26 | ||
Price To Earnings Price To Earnings | 0.9 | 14.9 | 49.6 | 18.0 | 38.0 | 56.8 | ||||||
Price To Sales Price To Sales | 10.9 | 8.1 | 6.9 | 2.9 | 4.5 | 18.3 | 21.2 | 13.4 | 14.4 | 16.7 | ||
Price To Book Price To Book | 1.0 | 0.6 | 1.2 | 0.4 | 4.1 | 3.2 | 4.5 | 4.5 | 3.5 | 3.1 | ||
EV To EBITDA EV To EBITDA | -4.5 | -7.0 | -4.6 | 14.3 | 11.2 | 64.4 | 49.4 | 20.1 | 35.7 | 52.9 | ||
FPM FPM% | -393.5 | -258.4 | -819.6 | -421.3 | -2,769.7 | 23.8 | 36.5 | 29.6 | 42.8 | 64.8 | 37.9 | 29.8 |
NPM NPM% | -378.4 | -206.0 | -654.9 | -427.6 | -2,976.4 | 539.4 | -246.5 | 126.8 | 42.5 | 74.1 | 37.9 | 29.8 |
ROCE ROCE% | -11.9 | -5.8 | -11.9 | -20.8 | -9.9 | 40.8 | -194.1 | 18.4 | 8.9 | 24.7 | 9.1 | 5.3 |
ROE ROE% | -33.4 | -14.4 | -30.0 | -69.1 | -54.7 | 41.2 | -220.6 | 21.6 | 8.9 | 24.7 | 9.1 | 5.5 |
ROA ROA% | -11.9 | -4.6 | -7.2 | -12.6 | -6.6 | 39.5 | -191.9 | 18.3 | 8.9 | 21.0 | 7.8 | 4.6 |
| 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 | 6 | 3 | 3 | 3 | 16 | 17 | 25 | 34 | 29 | 26 | ||
Price To Earnings Price To Earnings | 0.9 | 14.9 | 49.6 | 18.0 | 38.0 | 56.8 | ||||||
Price To Sales Price To Sales | 10.9 | 8.1 | 6.9 | 2.9 | 4.5 | 18.3 | 21.2 | 13.4 | 14.4 | 16.7 | ||
Price To Book Price To Book | 1.0 | 0.6 | 1.2 | 0.4 | 4.1 | 3.2 | 4.5 | 4.5 | 3.5 | 3.1 | ||
EV To EBITDA EV To EBITDA | -4.5 | -7.0 | -4.6 | 14.3 | 11.2 | 64.4 | 49.4 | 20.1 | 35.7 | 52.9 | ||
FPM FPM% | -393.5 | -258.4 | -819.6 | -421.3 | -2,769.7 | 23.8 | 36.5 | 29.6 | 42.8 | 64.8 | 37.9 | 29.8 |
NPM NPM% | -378.4 | -206.0 | -654.9 | -427.6 | -2,976.4 | 539.4 | -246.5 | 126.8 | 42.5 | 74.1 | 37.9 | 29.8 |
ROCE ROCE% | -11.9 | -5.8 | -11.9 | -20.8 | -9.9 | 40.8 | -194.1 | 18.4 | 8.9 | 24.7 | 9.1 | 5.3 |
ROE ROE% | -33.4 | -14.4 | -30.0 | -69.1 | -54.7 | 41.2 | -220.6 | 21.6 | 8.9 | 24.7 | 9.1 | 5.5 |
ROA ROA% | -11.9 | -4.6 | -7.2 | -12.6 | -6.6 | 39.5 | -191.9 | 18.3 | 8.9 | 21.0 | 7.8 | 4.6 |
Documents — Challani Capital Ltd