| 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 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| 2 | 3 | 11 | 6 | 8 | 6 | 9 | 4 | 57 | 12 | 4 | 1 | |
Growth YoY Revenue Growth YoY% | -34.6 | 76.3 | -21.3 | 53.2 | 300.5 | 121.5 | -16.9 | -29.4 | 609.0 | 93.6 | -54.7 | -83.9 |
| 2 | 3 | 9 | 5 | 7 | 6 | 10 | 4 | 52 | 12 | 5 | 1 | |
| 0 | 0 | 2 | 1 | 1 | 0 | -1 | 0 | 6 | 0 | -1 | 0 | |
OPM OPM% | -8.4 | 3.3 | 16.5 | 13.9 | 11.3 | 6.6 | -17.0 | 9.8 | 9.7 | 1.4 | -35.0 | 8.4 |
| -2 | 0 | 1 | 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 | -3 | 0 | 2 | 1 | 1 | 0 | -1 | 0 | 6 | 0 | -1 | 0 |
| 0 | 0 | 0 | 0 | 0 | 0 | -1 | 0 | 2 | 0 | 1 | 0 | |
| -3 | 0 | 2 | 1 | 1 | 0 | -1 | 0 | 4 | 0 | -2 | 0 | |
Growth YoY PAT Growth YoY% | -25,400.0 | 4,300.0 | 23,700.0 | 126.9 | -9.1 | -141.9 | -34.4 | 522.1 | 2.5 | -122.2 | -88.1 | |
NPM NPM% | -125.3 | 16.0 | 22.4 | 10.2 | 8.4 | 6.6 | -11.3 | 9.5 | 7.4 | 3.5 | -55.4 | 7.0 |
| -0.8 | 0.1 | 0.7 | 0.2 | 0.1 | 0.0 | 0.0 | 0.0 | 1.3 | 0.0 | -0.1 | 0.0 |
| 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 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| 2 | 3 | 11 | 6 | 8 | 6 | 9 | 4 | 57 | 12 | 4 | 1 | |
Growth YoY Revenue Growth YoY% | -34.6 | 76.3 | -21.3 | 53.2 | 300.5 | 121.5 | -16.9 | -29.4 | 609.0 | 93.6 | -54.7 | -83.9 |
| 2 | 3 | 9 | 5 | 7 | 6 | 10 | 4 | 52 | 12 | 5 | 1 | |
| 0 | 0 | 2 | 1 | 1 | 0 | -1 | 0 | 6 | 0 | -1 | 0 | |
OPM OPM% | -8.4 | 3.3 | 16.5 | 13.9 | 11.3 | 6.6 | -17.0 | 9.8 | 9.7 | 1.4 | -35.0 | 8.4 |
| -2 | 0 | 1 | 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 | -3 | 0 | 2 | 1 | 1 | 0 | -1 | 0 | 6 | 0 | -1 | 0 |
| 0 | 0 | 0 | 0 | 0 | 0 | -1 | 0 | 2 | 0 | 1 | 0 | |
| -3 | 0 | 2 | 1 | 1 | 0 | -1 | 0 | 4 | 0 | -2 | 0 | |
Growth YoY PAT Growth YoY% | -25,400.0 | 4,300.0 | 23,700.0 | 126.9 | -9.1 | -141.9 | -34.4 | 522.1 | 2.5 | -122.2 | -88.1 | |
NPM NPM% | -125.3 | 16.0 | 22.4 | 10.2 | 8.4 | 6.6 | -11.3 | 9.5 | 7.4 | 3.5 | -55.4 | 7.0 |
| -0.8 | 0.1 | 0.7 | 0.2 | 0.1 | 0.0 | 0.0 | 0.0 | 1.3 | 0.0 | -0.1 | 0.0 |
| Financial Year | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 | TTM |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
Revenue RevenueCr | 0 | 3 | 1 | 0 | 0 | 14 | 20 | 22 | 19 | 29 | 78 | 74 |
Growth Revenue Growth% | 804.6 | -75.5 | -100.0 | 41.8 | 10.4 | -11.4 | 50.6 | 165.6 | 169.9 | |||
| 0 | 3 | 1 | 0 | 0 | 18 | 20 | 22 | 18 | 29 | 73 | 69 | |
| 0 | 0 | 0 | 0 | 0 | -4 | 0 | 0 | 2 | 1 | 5 | 4 | |
OPM OPM% | -11.0 | -0.3 | -3.6 | -26.5 | 0.0 | 0.0 | 8.6 | 2.4 | 6.1 | 5.9 | ||
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -1 | 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 | -4 | 0 | 0 | 0 | 1 | 5 | 5 |
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 1 | 2 | |
PAT PATCr | 0 | 0 | 0 | 0 | 0 | -4 | 0 | 0 | 0 | 1 | 4 | 2 |
Growth PAT Growth% | 226.9 | -82.9 | 115.5 | -110.1 | -3,64,405.5 | 100.4 | 16.7 | 1,402.9 | 177.3 | 448.8 | 388.2 | |
NPM NPM% | 2.9 | 1.0 | 0.7 | -26.5 | 0.1 | 0.1 | 1.4 | 2.5 | 5.2 | 3.4 | ||
| 0.0 | 0.1 | 0.0 | 0.1 | 0.0 | -1.1 | 0.0 | 0.0 | 0.1 | 0.0 | -0.1 | 1.2 |
| 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 | 0 | 3 | 1 | 0 | 0 | 14 | 20 | 22 | 19 | 29 | 78 | 74 |
Growth Revenue Growth% | 804.6 | -75.5 | -100.0 | 41.8 | 10.4 | -11.4 | 50.6 | 165.6 | 169.9 | |||
| 0 | 3 | 1 | 0 | 0 | 18 | 20 | 22 | 18 | 29 | 73 | 69 | |
| 0 | 0 | 0 | 0 | 0 | -4 | 0 | 0 | 2 | 1 | 5 | 4 | |
OPM OPM% | -11.0 | -0.3 | -3.6 | -26.5 | 0.0 | 0.0 | 8.6 | 2.4 | 6.1 | 5.9 | ||
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -1 | 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 | -4 | 0 | 0 | 0 | 1 | 5 | 5 |
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 1 | 2 | |
PAT PATCr | 0 | 0 | 0 | 0 | 0 | -4 | 0 | 0 | 0 | 1 | 4 | 2 |
Growth PAT Growth% | 226.9 | -82.9 | 115.5 | -110.1 | -3,64,405.5 | 100.4 | 16.7 | 1,402.9 | 177.3 | 448.8 | 388.2 | |
NPM NPM% | 2.9 | 1.0 | 0.7 | -26.5 | 0.1 | 0.1 | 1.4 | 2.5 | 5.2 | 3.4 | ||
| 0.0 | 0.1 | 0.0 | 0.1 | 0.0 | -1.1 | 0.0 | 0.0 | 0.1 | 0.0 | -0.1 | 1.2 |
| 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 | 2 | 2 | 2 | 2 | 2 | 2 | 2 | 2 | 2 | 22 | 33 |
Reserves ReservesCr | 1 | 1 | 1 | 1 | 1 | -3 | -3 | -3 | 45 | 79 | 67 |
| 0 | 0 | 0 | 0 | 0 | 3 | 17 | 21 | 14 | 1 | 2 | |
| 0 | 0 | 0 | 0 | 1 | 0 | 0 | 3 | 10 | 12 | 16 | |
| 4 | 4 | 4 | 4 | 4 | 3 | 16 | 23 | 72 | 114 | 119 | |
| 1 | 1 | 1 | 1 | 2 | 1 | 12 | 19 | 9 | 34 | 99 | |
| 2 | 3 | 2 | 2 | 2 | 2 | 5 | 4 | 63 | 80 | 20 | |
| 4 | 4 | 4 | 4 | 4 | 3 | 16 | 23 | 72 | 114 | 119 |
| 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 | 2 | 2 | 2 | 2 | 2 | 2 | 2 | 2 | 2 | 22 | 33 |
Reserves ReservesCr | 1 | 1 | 1 | 1 | 1 | -3 | -3 | -3 | 45 | 79 | 67 |
| 0 | 0 | 0 | 0 | 0 | 3 | 17 | 21 | 14 | 1 | 2 | |
| 0 | 0 | 0 | 0 | 1 | 0 | 0 | 3 | 10 | 12 | 16 | |
| 4 | 4 | 4 | 4 | 4 | 3 | 16 | 23 | 72 | 114 | 119 | |
| 1 | 1 | 1 | 1 | 2 | 1 | 12 | 19 | 9 | 34 | 99 | |
| 2 | 3 | 2 | 2 | 2 | 2 | 5 | 4 | 63 | 80 | 20 | |
| 4 | 4 | 4 | 4 | 4 | 3 | 16 | 23 | 72 | 114 | 119 |
| Financial Year | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| -2 | 0 | -1 | 0 | -1 | 0 | 3 | -4 | 5 | -38 | -58 | |
| -1 | 0 | 0 | 1 | -1 | 1 | -3 | 0 | -6 | 7 | 60 | |
| 3 | 0 | 1 | -1 | 1 | -1 | 0 | 4 | 1 | 31 | -3 | |
Net Cash Flow Net Cash FlowCr | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Free Cash Flow Free Cash FlowCr | -2 | 0 | -1 | 0 | -1 | 0 | 3 | -4 | 5 | -38 | -58 |
CFO To PAT CFO To PAT% | -27,565.4 | -219.7 | -12,415.8 | 813.5 | 51,075.4 | 6.3 | 21,156.7 | -20,148.6 | 2,057.4 | -5,245.8 | -1,436.6 |
CFO To EBITDA CFO To EBITDA% | 7,159.1 | 758.4 | 2,480.7 | -178.4 | 677.9 | 6.3 | 1,26,940.0 | -61,859.7 | 326.1 | -5,532.5 | -1,211.2 |
| Financial Year | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| -2 | 0 | -1 | 0 | -1 | 0 | 3 | -4 | 5 | -38 | -58 | |
| -1 | 0 | 0 | 1 | -1 | 1 | -3 | 0 | -6 | 7 | 60 | |
| 3 | 0 | 1 | -1 | 1 | -1 | 0 | 4 | 1 | 31 | -3 | |
Net Cash Flow Net Cash FlowCr | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Free Cash Flow Free Cash FlowCr | -2 | 0 | -1 | 0 | -1 | 0 | 3 | -4 | 5 | -38 | -58 |
CFO To PAT CFO To PAT% | -27,565.4 | -219.7 | -12,415.8 | 813.5 | 51,075.4 | 6.3 | 21,156.7 | -20,148.6 | 2,057.4 | -5,245.8 | -1,436.6 |
CFO To EBITDA CFO To EBITDA% | 7,159.1 | 758.4 | 2,480.7 | -178.4 | 677.9 | 6.3 | 1,26,940.0 | -61,859.7 | 326.1 | -5,532.5 | -1,211.2 |
| Financial Year | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 | Current |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
Market Cap Market CapitalizationCr | 1 | 1 | 1 | 2 | 99 | 166 | 441 | |||||
Price To Earnings Price To Earnings | 53.0 | 81.4 | 6.1 | 134.8 | 4.1 | 10.9 | ||||||
Price To Sales Price To Sales | 0.1 | 0.0 | 0.1 | 0.1 | 3.4 | 2.1 | 6.0 | |||||
Price To Book Price To Book | -2.0 | -2.2 | -4.0 | 0.0 | 1.0 | 0.2 | 4.4 | |||||
EV To EBITDA EV To EBITDA | -0.2 | 328.1 | 965.0 | 2.9 | 146.9 | 36.1 | 104.1 | |||||
GPM GPM% | 18.8 | 14.4 | 16.5 | -25.7 | 0.9 | 0.7 | 9.3 | 3.8 | 7.4 | 7.4 | ||
OPM OPM% | -11.0 | -0.3 | -3.6 | -26.5 | 0.0 | 0.0 | 8.6 | 2.4 | 6.1 | 5.9 | ||
NPM NPM% | 2.9 | 1.0 | 0.7 | -26.5 | 0.1 | 0.1 | 1.4 | 2.5 | 5.2 | 3.4 | ||
ROCE ROCE% | 0.4 | 0.8 | 0.2 | 0.3 | 0.0 | 1,010.2 | -4.3 | 0.5 | 0.5 | 0.7 | 4.7 | 4.7 |
ROE ROE% | 0.3 | 0.8 | 0.1 | 0.3 | 0.0 | 933.7 | -3.9 | -4.8 | 0.6 | 0.7 | 4.0 | 4.0 |
ROA ROA% | 0.2 | 0.7 | 0.1 | 0.3 | 0.0 | -127.9 | 0.1 | 0.1 | 0.4 | 0.6 | 3.4 | 3.4 |
| Financial Year | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 | Current |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
Market Cap Market CapitalizationCr | 1 | 1 | 1 | 2 | 99 | 166 | 441 | |||||
Price To Earnings Price To Earnings | 53.0 | 81.4 | 6.1 | 134.8 | 4.1 | 10.9 | ||||||
Price To Sales Price To Sales | 0.1 | 0.0 | 0.1 | 0.1 | 3.4 | 2.1 | 6.0 | |||||
Price To Book Price To Book | -2.0 | -2.2 | -4.0 | 0.0 | 1.0 | 0.2 | 4.4 | |||||
EV To EBITDA EV To EBITDA | -0.2 | 328.1 | 965.0 | 2.9 | 146.9 | 36.1 | 104.1 | |||||
GPM GPM% | 18.8 | 14.4 | 16.5 | -25.7 | 0.9 | 0.7 | 9.3 | 3.8 | 7.4 | 7.4 | ||
OPM OPM% | -11.0 | -0.3 | -3.6 | -26.5 | 0.0 | 0.0 | 8.6 | 2.4 | 6.1 | 5.9 | ||
NPM NPM% | 2.9 | 1.0 | 0.7 | -26.5 | 0.1 | 0.1 | 1.4 | 2.5 | 5.2 | 3.4 | ||
ROCE ROCE% | 0.4 | 0.8 | 0.2 | 0.3 | 0.0 | 1,010.2 | -4.3 | 0.5 | 0.5 | 0.7 | 4.7 | 4.7 |
ROE ROE% | 0.3 | 0.8 | 0.1 | 0.3 | 0.0 | 933.7 | -3.9 | -4.8 | 0.6 | 0.7 | 4.0 | 4.0 |
ROA ROA% | 0.2 | 0.7 | 0.1 | 0.3 | 0.0 | -127.9 | 0.1 | 0.1 | 0.4 | 0.6 | 3.4 | 3.4 |
Documents — Chandrima Mercantiles Ltd