| 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 | 0 | 0 | 0 | 0 | 0 | 0 | |
Growth YoY Revenue Growth YoY% | -100.0 | -73.7 | 166.7 | 150.0 | 240.0 | -80.0 | -52.0 | -36.4 | -64.7 | 50.0 | -83.3 | |
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 1 | 0 | 0 | 0 | |
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | |
OPM OPM% | 60.0 | 40.0 | 44.0 | -77.3 | -23.5 | -550.0 | -83.3 | -307.1 | -166.7 | -200.0 | -700.0 | |
| 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 | -1 | 0 | 0 | 0 |
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | |
| 0 | 0 | 0 | -9 | 0 | 0 | 0 | 0 | -1 | 0 | 0 | 0 | |
Growth YoY PAT Growth YoY% | -1,100.0 | -460.0 | 71.9 | -4,171.4 | -100.0 | -44.4 | -150.0 | 96.4 | -62.5 | -23.1 | 17.5 | -12.5 |
NPM NPM% | -360.0 | -80.0 | -3,588.0 | -181.8 | -152.9 | -1,000.0 | -266.7 | -464.3 | -533.3 | -550.0 | -1,800.0 | |
| -0.1 | -0.1 | -0.1 | -0.3 | -0.2 | -0.1 | -0.2 | -0.2 | -0.4 | 0.0 | -0.2 | -0.2 |
| 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 | 0 | 0 | 0 | 0 | 0 | 0 | |
Growth YoY Revenue Growth YoY% | -100.0 | -73.7 | 166.7 | 150.0 | 240.0 | -80.0 | -52.0 | -36.4 | -64.7 | 50.0 | -83.3 | |
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 1 | 0 | 0 | 0 | |
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | |
OPM OPM% | 60.0 | 40.0 | 44.0 | -77.3 | -23.5 | -550.0 | -83.3 | -307.1 | -166.7 | -200.0 | -700.0 | |
| 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 | -1 | 0 | 0 | 0 |
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | |
| 0 | 0 | 0 | -9 | 0 | 0 | 0 | 0 | -1 | 0 | 0 | 0 | |
Growth YoY PAT Growth YoY% | -1,100.0 | -460.0 | 71.9 | -4,171.4 | -100.0 | -44.4 | -150.0 | 96.4 | -62.5 | -23.1 | 17.5 | -12.5 |
NPM NPM% | -360.0 | -80.0 | -3,588.0 | -181.8 | -152.9 | -1,000.0 | -266.7 | -464.3 | -533.3 | -550.0 | -1,800.0 | |
| -0.1 | -0.1 | -0.1 | -0.3 | -0.2 | -0.1 | -0.2 | -0.2 | -0.4 | 0.0 | -0.2 | -0.2 |
| 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 | 1 | 15 | 2 | 5 | 3 | 2 | 1 | 1 | 0 | 1 | 0 | 0 |
Growth Revenue Growth% | 9.2 | 1,244.8 | -83.5 | 96.4 | -37.3 | -22.4 | -38.5 | -29.0 | -66.0 | 94.3 | -44.1 | -49.1 |
| 1 | 15 | 2 | 5 | 3 | 2 | 1 | 0 | 0 | 10 | 1 | 1 | |
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 1 | 0 | -9 | -1 | -1 | |
OPM OPM% | -6.6 | 2.5 | 3.8 | 0.6 | -0.5 | 11.8 | 26.9 | 61.2 | 25.7 | -1,345.6 | -197.4 | -282.1 |
| 0 | 0 | 0 | 0 | 0 | 0 | 1 | 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 | 1 | 3 | 1 | 1 | 1 | 1 | 1 | 1 |
PBT PBTCr | 0 | 0 | 0 | 0 | 0 | -3 | 0 | 0 | -1 | -10 | -2 | -2 |
| 0 | 0 | 0 | 0 | 0 | 1 | -1 | 0 | 0 | 0 | 0 | 0 | |
PAT PATCr | 0 | 0 | 0 | 0 | 0 | -4 | 0 | 0 | -1 | -10 | -2 | -2 |
Growth PAT Growth% | -55.7 | 4,109.2 | -92.1 | -430.6 | -409.6 | -890.4 | 109.3 | -94.3 | -3,950.0 | -1,201.3 | 83.8 | -20.3 |
NPM NPM% | 0.6 | 1.9 | 0.9 | -1.5 | -12.5 | -159.6 | 24.1 | 1.9 | -220.0 | -1,473.5 | -426.3 | -592.9 |
| 0.0 | 0.3 | 0.1 | 0.0 | 0.0 | -2.2 | 0.2 | 0.0 | -0.5 | -5.9 | -0.1 | -0.8 |
| 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 | 15 | 2 | 5 | 3 | 2 | 1 | 1 | 0 | 1 | 0 | 0 |
Growth Revenue Growth% | 9.2 | 1,244.8 | -83.5 | 96.4 | -37.3 | -22.4 | -38.5 | -29.0 | -66.0 | 94.3 | -44.1 | -49.1 |
| 1 | 15 | 2 | 5 | 3 | 2 | 1 | 0 | 0 | 10 | 1 | 1 | |
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 1 | 0 | -9 | -1 | -1 | |
OPM OPM% | -6.6 | 2.5 | 3.8 | 0.6 | -0.5 | 11.8 | 26.9 | 61.2 | 25.7 | -1,345.6 | -197.4 | -282.1 |
| 0 | 0 | 0 | 0 | 0 | 0 | 1 | 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 | 1 | 3 | 1 | 1 | 1 | 1 | 1 | 1 |
PBT PBTCr | 0 | 0 | 0 | 0 | 0 | -3 | 0 | 0 | -1 | -10 | -2 | -2 |
| 0 | 0 | 0 | 0 | 0 | 1 | -1 | 0 | 0 | 0 | 0 | 0 | |
PAT PATCr | 0 | 0 | 0 | 0 | 0 | -4 | 0 | 0 | -1 | -10 | -2 | -2 |
Growth PAT Growth% | -55.7 | 4,109.2 | -92.1 | -430.6 | -409.6 | -890.4 | 109.3 | -94.3 | -3,950.0 | -1,201.3 | 83.8 | -20.3 |
NPM NPM% | 0.6 | 1.9 | 0.9 | -1.5 | -12.5 | -159.6 | 24.1 | 1.9 | -220.0 | -1,473.5 | -426.3 | -592.9 |
| 0.0 | 0.3 | 0.1 | 0.0 | 0.0 | -2.2 | 0.2 | 0.0 | -0.5 | -5.9 | -0.1 | -0.8 |
| 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 | 8 | 17 | 17 | 17 | 17 | 17 | 17 | 17 | 17 | 17 | 17 |
Reserves ReservesCr | 1 | 134 | 134 | 17 | 17 | 13 | 13 | 13 | 13 | 3 | 1 |
| 1 | 1 | 1 | 0 | 0 | 0 | 1 | 0 | 1 | 2 | 3 | |
| 0 | 0 | 0 | 0 | 0 | 1 | 0 | 0 | 0 | 0 | 0 | |
| 10 | 152 | 151 | 34 | 34 | 31 | 31 | 31 | 30 | 21 | 21 | |
| 4 | 20 | 19 | 21 | 22 | 1 | 0 | 0 | 0 | 2 | 1 | |
| 6 | 132 | 132 | 13 | 13 | 31 | 31 | 30 | 30 | 20 | 19 | |
| 10 | 152 | 151 | 34 | 34 | 31 | 31 | 31 | 30 | 21 | 21 |
| 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 | 8 | 17 | 17 | 17 | 17 | 17 | 17 | 17 | 17 | 17 | 17 |
Reserves ReservesCr | 1 | 134 | 134 | 17 | 17 | 13 | 13 | 13 | 13 | 3 | 1 |
| 1 | 1 | 1 | 0 | 0 | 0 | 1 | 0 | 1 | 2 | 3 | |
| 0 | 0 | 0 | 0 | 0 | 1 | 0 | 0 | 0 | 0 | 0 | |
| 10 | 152 | 151 | 34 | 34 | 31 | 31 | 31 | 30 | 21 | 21 | |
| 4 | 20 | 19 | 21 | 22 | 1 | 0 | 0 | 0 | 2 | 1 | |
| 6 | 132 | 132 | 13 | 13 | 31 | 31 | 30 | 30 | 20 | 19 | |
| 10 | 152 | 151 | 34 | 34 | 31 | 31 | 31 | 30 | 21 | 21 |
| Financial Year | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| -1 | -14 | -1 | -2 | 0 | 0 | 2 | 0 | 0 | -9 | 1 | |
| 1 | -125 | -1 | 2 | 0 | -1 | -1 | 0 | 0 | 9 | -1 | |
| 0 | 142 | 0 | 0 | 0 | 1 | -1 | 0 | 0 | 0 | 0 | |
Net Cash Flow Net Cash FlowCr | 0 | 2 | -2 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Free Cash Flow Free Cash FlowCr | -1 | -131 | -1 | -3 | -1 | -1 | 1 | -2 | 0 | -10 | 0 |
CFO To PAT CFO To PAT% | -8,694.0 | -5,016.6 | -3,727.5 | 2,820.3 | 126.4 | -2.3 | 442.9 | 1,550.0 | -61.0 | 94.2 | -38.3 |
CFO To EBITDA CFO To EBITDA% | 801.0 | -3,919.0 | -901.6 | -6,757.1 | 3,178.3 | 31.6 | 397.4 | 49.2 | 522.2 | 103.2 | -82.7 |
| Financial Year | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| -1 | -14 | -1 | -2 | 0 | 0 | 2 | 0 | 0 | -9 | 1 | |
| 1 | -125 | -1 | 2 | 0 | -1 | -1 | 0 | 0 | 9 | -1 | |
| 0 | 142 | 0 | 0 | 0 | 1 | -1 | 0 | 0 | 0 | 0 | |
Net Cash Flow Net Cash FlowCr | 0 | 2 | -2 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Free Cash Flow Free Cash FlowCr | -1 | -131 | -1 | -3 | -1 | -1 | 1 | -2 | 0 | -10 | 0 |
CFO To PAT CFO To PAT% | -8,694.0 | -5,016.6 | -3,727.5 | 2,820.3 | 126.4 | -2.3 | 442.9 | 1,550.0 | -61.0 | 94.2 | -38.3 |
CFO To EBITDA CFO To EBITDA% | 801.0 | -3,919.0 | -901.6 | -6,757.1 | 3,178.3 | 31.6 | 397.4 | 49.2 | 522.2 | 103.2 | -82.7 |
| 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 | 91 | 42 | 172 | 23 | 42 | 50 | 60 | 31 | 39 | 20 | 19 | |
Price To Earnings Price To Earnings | 2,667.5 | 140.5 | ||||||||||
Price To Sales Price To Sales | 6.1 | 17.0 | 35.4 | 7.4 | 17.9 | 34.6 | 58.7 | 89.2 | 56.9 | 51.7 | 66.8 | |
Price To Book Price To Book | 26.5 | 12.3 | 5.0 | 0.7 | 1.4 | 1.7 | 2.0 | 1.1 | 2.0 | 1.1 | 1.0 | |
EV To EBITDA EV To EBITDA | 242.4 | 444.5 | 5,498.5 | -1,460.7 | 151.1 | 128.4 | 95.9 | 345.0 | -4.2 | -26.1 | -23.1 | |
GPM GPM% | 13.9 | 4.6 | 37.3 | 27.1 | 54.9 | 65.1 | 71.7 | 97.1 | 71.4 | 100.0 | 13.2 | 13.2 |
OPM OPM% | -6.6 | 2.5 | 3.8 | 0.6 | -0.5 | 11.8 | 26.9 | 61.2 | 25.7 | -1,345.6 | -197.4 | -282.1 |
NPM NPM% | 0.6 | 1.9 | 0.9 | -1.5 | -12.5 | -159.6 | 24.1 | 1.9 | -220.0 | -1,473.5 | -426.3 | -592.9 |
ROCE ROCE% | 0.1 | 0.3 | 0.0 | -0.2 | -0.9 | -9.8 | -1.2 | 0.0 | -2.8 | -51.3 | -9.0 | -9.0 |
ROE ROE% | 0.1 | 0.2 | 0.0 | -0.2 | -1.1 | -12.6 | 1.1 | 0.1 | -2.6 | -51.3 | -9.0 | -9.0 |
ROA ROA% | 0.1 | 0.2 | 0.0 | -0.2 | -1.1 | -12.1 | 1.1 | 0.1 | -2.5 | -46.8 | -7.8 | -7.8 |
| 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 | 91 | 42 | 172 | 23 | 42 | 50 | 60 | 31 | 39 | 20 | 19 | |
Price To Earnings Price To Earnings | 2,667.5 | 140.5 | ||||||||||
Price To Sales Price To Sales | 6.1 | 17.0 | 35.4 | 7.4 | 17.9 | 34.6 | 58.7 | 89.2 | 56.9 | 51.7 | 66.8 | |
Price To Book Price To Book | 26.5 | 12.3 | 5.0 | 0.7 | 1.4 | 1.7 | 2.0 | 1.1 | 2.0 | 1.1 | 1.0 | |
EV To EBITDA EV To EBITDA | 242.4 | 444.5 | 5,498.5 | -1,460.7 | 151.1 | 128.4 | 95.9 | 345.0 | -4.2 | -26.1 | -23.1 | |
GPM GPM% | 13.9 | 4.6 | 37.3 | 27.1 | 54.9 | 65.1 | 71.7 | 97.1 | 71.4 | 100.0 | 13.2 | 13.2 |
OPM OPM% | -6.6 | 2.5 | 3.8 | 0.6 | -0.5 | 11.8 | 26.9 | 61.2 | 25.7 | -1,345.6 | -197.4 | -282.1 |
NPM NPM% | 0.6 | 1.9 | 0.9 | -1.5 | -12.5 | -159.6 | 24.1 | 1.9 | -220.0 | -1,473.5 | -426.3 | -592.9 |
ROCE ROCE% | 0.1 | 0.3 | 0.0 | -0.2 | -0.9 | -9.8 | -1.2 | 0.0 | -2.8 | -51.3 | -9.0 | -9.0 |
ROE ROE% | 0.1 | 0.2 | 0.0 | -0.2 | -1.1 | -12.6 | 1.1 | 0.1 | -2.6 | -51.3 | -9.0 | -9.0 |
ROA ROA% | 0.1 | 0.2 | 0.0 | -0.2 | -1.1 | -12.1 | 1.1 | 0.1 | -2.5 | -46.8 | -7.8 | -7.8 |
Documents — Colorchips New Media Ltd