| 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 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| 57 | 38 | 51 | 26 | 55 | 32 | 61 | 23 | 51 | 37 | 40 | 32 | |
Growth YoY Revenue Growth YoY% | -66.3 | -56.5 | -39.5 | -54.5 | -4.2 | -14.4 | 19.4 | -10.3 | -6.5 | 13.4 | -34.7 | 39.3 |
| 60 | 42 | 53 | 28 | 53 | 34 | 60 | 29 | 49 | 39 | 40 | 36 | |
| -2 | -4 | -2 | -2 | 2 | -2 | 1 | -6 | 3 | -2 | -1 | -3 | |
OPM OPM% | -3.8 | -10.0 | -3.7 | -9.0 | 3.6 | -5.8 | 0.8 | -26.4 | 5.4 | -6.6 | -1.5 | -10.2 |
| 6 | 6 | 3 | 3 | 2 | 2 | 2 | 5 | 4 | 5 | 3 | 4 | |
Interest Expense Interest ExpenseCr | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Depreciation DepreciationCr | 1 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
PBT PBTCr | 3 | 1 | 0 | 1 | 4 | 0 | 2 | -1 | 6 | 2 | 2 | 1 |
| 0 | 1 | 0 | 0 | 1 | 0 | 1 | 0 | 1 | 0 | 1 | 0 | |
| 3 | 1 | 1 | 0 | 3 | 0 | 1 | -1 | 5 | 1 | 2 | 0 | |
Growth YoY PAT Growth YoY% | 116.2 | -99.1 | -87.0 | 14.3 | -14.8 | -68.3 | 188.0 | -385.4 | 97.0 | 440.0 | 11.1 | 132.1 |
NPM NPM% | 5.4 | 2.1 | 1.0 | 1.9 | 4.8 | 0.8 | 2.4 | -5.9 | 10.2 | 3.7 | 4.0 | 1.4 |
| 12.0 | 3.0 | 1.9 | 1.9 | 10.3 | 1.0 | 5.6 | -5.3 | 20.2 | 5.2 | 6.2 | 1.7 |
| 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 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| 57 | 38 | 51 | 26 | 55 | 32 | 61 | 23 | 51 | 37 | 40 | 32 | |
Growth YoY Revenue Growth YoY% | -66.3 | -56.5 | -39.5 | -54.5 | -4.2 | -14.4 | 19.4 | -10.3 | -6.5 | 13.4 | -34.7 | 39.3 |
| 60 | 42 | 53 | 28 | 53 | 34 | 60 | 29 | 49 | 39 | 40 | 36 | |
| -2 | -4 | -2 | -2 | 2 | -2 | 1 | -6 | 3 | -2 | -1 | -3 | |
OPM OPM% | -3.8 | -10.0 | -3.7 | -9.0 | 3.6 | -5.8 | 0.8 | -26.4 | 5.4 | -6.6 | -1.5 | -10.2 |
| 6 | 6 | 3 | 3 | 2 | 2 | 2 | 5 | 4 | 5 | 3 | 4 | |
Interest Expense Interest ExpenseCr | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Depreciation DepreciationCr | 1 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
PBT PBTCr | 3 | 1 | 0 | 1 | 4 | 0 | 2 | -1 | 6 | 2 | 2 | 1 |
| 0 | 1 | 0 | 0 | 1 | 0 | 1 | 0 | 1 | 0 | 1 | 0 | |
| 3 | 1 | 1 | 0 | 3 | 0 | 1 | -1 | 5 | 1 | 2 | 0 | |
Growth YoY PAT Growth YoY% | 116.2 | -99.1 | -87.0 | 14.3 | -14.8 | -68.3 | 188.0 | -385.4 | 97.0 | 440.0 | 11.1 | 132.1 |
NPM NPM% | 5.4 | 2.1 | 1.0 | 1.9 | 4.8 | 0.8 | 2.4 | -5.9 | 10.2 | 3.7 | 4.0 | 1.4 |
| 12.0 | 3.0 | 1.9 | 1.9 | 10.3 | 1.0 | 5.6 | -5.3 | 20.2 | 5.2 | 6.2 | 1.7 |
| Financial Year | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 | TTM |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
Revenue RevenueCr | 255 | 266 | 356 | 718 | 865 | 532 | 594 | 504 | 203 | 174 | 151 | 160 |
Growth Revenue Growth% | 9.5 | 4.5 | 33.7 | 101.7 | 20.5 | -38.5 | 11.7 | -15.3 | -59.8 | -14.3 | -13.2 | -6.5 |
| 249 | 272 | 362 | 694 | 844 | 544 | 593 | 534 | 210 | 175 | 157 | 164 | |
| 6 | -5 | -6 | 24 | 21 | -12 | 1 | -30 | -8 | -2 | -6 | -4 | |
OPM OPM% | 2.3 | -2.0 | -1.7 | 3.3 | 2.4 | -2.3 | 0.2 | -6.0 | -3.8 | -1.0 | -4.2 | -2.2 |
| 3 | 4 | 4 | 4 | 5 | 14 | 10 | 118 | 16 | 10 | 17 | 16 | |
Interest Expense Interest ExpenseCr | 13 | 10 | 4 | 5 | 13 | 14 | 13 | 13 | 0 | 0 | 0 | 0 |
Depreciation DepreciationCr | 3 | 3 | 6 | 6 | 15 | 17 | 16 | 16 | 2 | 1 | 2 | 2 |
PBT PBTCr | -7 | -15 | -12 | 17 | -2 | -30 | -19 | 58 | 6 | 6 | 9 | 11 |
| 1 | -1 | 0 | 6 | 2 | 1 | 1 | -1 | 1 | 2 | 2 | 2 | |
PAT PATCr | -8 | -14 | -12 | 11 | -5 | -31 | -20 | 59 | 5 | 5 | 7 | 9 |
Growth PAT Growth% | -432.1 | -75.0 | 11.0 | 186.4 | -144.2 | -549.3 | 35.0 | 396.3 | -91.8 | 0.0 | 40.8 | 189.9 |
NPM NPM% | -3.1 | -5.2 | -3.5 | 1.5 | -0.6 | -5.8 | -3.4 | 11.7 | 2.4 | 2.8 | 4.5 | 5.4 |
| -30.7 | -53.7 | -47.7 | 41.3 | -18.2 | -118.5 | -77.0 | 228.1 | 18.7 | 18.7 | 26.3 | 33.3 |
| 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 | 255 | 266 | 356 | 718 | 865 | 532 | 594 | 504 | 203 | 174 | 151 | 160 |
Growth Revenue Growth% | 9.5 | 4.5 | 33.7 | 101.7 | 20.5 | -38.5 | 11.7 | -15.3 | -59.8 | -14.3 | -13.2 | -6.5 |
| 249 | 272 | 362 | 694 | 844 | 544 | 593 | 534 | 210 | 175 | 157 | 164 | |
| 6 | -5 | -6 | 24 | 21 | -12 | 1 | -30 | -8 | -2 | -6 | -4 | |
OPM OPM% | 2.3 | -2.0 | -1.7 | 3.3 | 2.4 | -2.3 | 0.2 | -6.0 | -3.8 | -1.0 | -4.2 | -2.2 |
| 3 | 4 | 4 | 4 | 5 | 14 | 10 | 118 | 16 | 10 | 17 | 16 | |
Interest Expense Interest ExpenseCr | 13 | 10 | 4 | 5 | 13 | 14 | 13 | 13 | 0 | 0 | 0 | 0 |
Depreciation DepreciationCr | 3 | 3 | 6 | 6 | 15 | 17 | 16 | 16 | 2 | 1 | 2 | 2 |
PBT PBTCr | -7 | -15 | -12 | 17 | -2 | -30 | -19 | 58 | 6 | 6 | 9 | 11 |
| 1 | -1 | 0 | 6 | 2 | 1 | 1 | -1 | 1 | 2 | 2 | 2 | |
PAT PATCr | -8 | -14 | -12 | 11 | -5 | -31 | -20 | 59 | 5 | 5 | 7 | 9 |
Growth PAT Growth% | -432.1 | -75.0 | 11.0 | 186.4 | -144.2 | -549.3 | 35.0 | 396.3 | -91.8 | 0.0 | 40.8 | 189.9 |
NPM NPM% | -3.1 | -5.2 | -3.5 | 1.5 | -0.6 | -5.8 | -3.4 | 11.7 | 2.4 | 2.8 | 4.5 | 5.4 |
| -30.7 | -53.7 | -47.7 | 41.3 | -18.2 | -118.5 | -77.0 | 228.1 | 18.7 | 18.7 | 26.3 | 33.3 |
| Financial Year | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|---|---|---|---|---|---|---|
Equity Capital Equity CapitalCr | 3 | 3 | 3 | 3 | 3 | 3 | 3 | 3 | 3 | 3 | 3 |
Reserves ReservesCr | 33 | 19 | 7 | 17 | -4 | -31 | -52 | 90 | 96 | 104 | 117 |
| 120 | 110 | 107 | 188 | 244 | 217 | 206 | 43 | 23 | 31 | 24 | |
| 18 | 88 | 92 | 92 | 128 | 121 | 134 | 2 | 3 | 3 | 2 | |
| 175 | 220 | 208 | 299 | 442 | 385 | 365 | 137 | 125 | 141 | 146 | |
| 142 | 164 | 158 | 247 | 341 | 302 | 295 | 126 | 115 | 131 | 138 | |
| 33 | 56 | 50 | 52 | 101 | 83 | 70 | 11 | 9 | 9 | 9 | |
| 175 | 220 | 208 | 299 | 442 | 385 | 365 | 137 | 125 | 141 | 146 |
| 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 | 3 | 3 | 3 | 3 | 3 | 3 | 3 | 3 | 3 | 3 | 3 |
Reserves ReservesCr | 33 | 19 | 7 | 17 | -4 | -31 | -52 | 90 | 96 | 104 | 117 |
| 120 | 110 | 107 | 188 | 244 | 217 | 206 | 43 | 23 | 31 | 24 | |
| 18 | 88 | 92 | 92 | 128 | 121 | 134 | 2 | 3 | 3 | 2 | |
| 175 | 220 | 208 | 299 | 442 | 385 | 365 | 137 | 125 | 141 | 146 | |
| 142 | 164 | 158 | 247 | 341 | 302 | 295 | 126 | 115 | 131 | 138 | |
| 33 | 56 | 50 | 52 | 101 | 83 | 70 | 11 | 9 | 9 | 9 | |
| 175 | 220 | 208 | 299 | 442 | 385 | 365 | 137 | 125 | 141 | 146 |
| Financial Year | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|---|---|---|---|---|---|
| 35 | -13 | -5 | 32 | -4 | -8 | 144 | 19 | 3 | 1 | |
| -24 | -4 | 3 | -37 | 21 | 14 | 42 | -1 | -1 | 3 | |
| 38 | -34 | 0 | 37 | -21 | -4 | -168 | 0 | -1 | -3 | |
Net Cash Flow Net Cash FlowCr | 50 | -51 | -2 | 32 | -4 | 3 | 18 | 17 | 2 | 1 |
Free Cash Flow Free Cash FlowCr | 13 | -13 | -10 | 24 | -7 | -9 | 182 | 18 | 1 | 1 |
CFO To PAT CFO To PAT% | -254.8 | 101.4 | -44.0 | -679.2 | 12.5 | 38.0 | 243.6 | 394.8 | 61.8 | 18.7 |
CFO To EBITDA CFO To EBITDA% | -646.6 | 202.0 | -19.9 | 156.2 | 31.1 | -551.3 | -473.1 | -248.8 | -176.5 | -19.9 |
| Financial Year | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|---|---|---|---|---|---|
| 35 | -13 | -5 | 32 | -4 | -8 | 144 | 19 | 3 | 1 | |
| -24 | -4 | 3 | -37 | 21 | 14 | 42 | -1 | -1 | 3 | |
| 38 | -34 | 0 | 37 | -21 | -4 | -168 | 0 | -1 | -3 | |
Net Cash Flow Net Cash FlowCr | 50 | -51 | -2 | 32 | -4 | 3 | 18 | 17 | 2 | 1 |
Free Cash Flow Free Cash FlowCr | 13 | -13 | -10 | 24 | -7 | -9 | 182 | 18 | 1 | 1 |
CFO To PAT CFO To PAT% | -254.8 | 101.4 | -44.0 | -679.2 | 12.5 | 38.0 | 243.6 | 394.8 | 61.8 | 18.7 |
CFO To EBITDA CFO To EBITDA% | -646.6 | 202.0 | -19.9 | 156.2 | 31.1 | -551.3 | -473.1 | -248.8 | -176.5 | -19.9 |
| 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 | 59 | 93 | 99 | 73 | 84 | 75 | 93 | 83 | 113 | 88 | 79 | 88 |
Price To Earnings Price To Earnings | 6.9 | 1.4 | 23.4 | 18.3 | 11.6 | 10.3 | ||||||
Price To Sales Price To Sales | 0.2 | 0.3 | 0.3 | 0.1 | 0.1 | 0.1 | 0.2 | 0.2 | 0.6 | 0.5 | 0.5 | 0.6 |
Price To Book Price To Book | 1.6 | 4.3 | 10.6 | 3.7 | -81.8 | -2.6 | -1.9 | 0.9 | 1.1 | 0.8 | 0.7 | 0.7 |
EV To EBITDA EV To EBITDA | 21.3 | -31.3 | -31.8 | 7.8 | 11.5 | -15.7 | 162.2 | -0.9 | -4.8 | -7.7 | -0.3 | -2.0 |
GPM GPM% | 33.7 | 25.6 | 25.0 | 24.9 | 26.0 | 27.8 | 26.3 | 23.1 | 27.0 | 32.2 | 40.6 | 40.6 |
OPM OPM% | 2.3 | -2.0 | -1.7 | 3.3 | 2.4 | -2.3 | 0.2 | -6.0 | -3.8 | -1.0 | -4.2 | -2.2 |
NPM NPM% | -3.1 | -5.2 | -3.5 | 1.5 | -0.6 | -5.8 | -3.4 | 11.7 | 2.4 | 2.8 | 4.5 | 5.4 |
ROCE ROCE% | 4.8 | -3.4 | -6.7 | 16.1 | 5.4 | -12.2 | -4.3 | 77.6 | 6.6 | 6.4 | 7.5 | 7.5 |
ROE ROE% | -22.1 | -63.4 | -132.2 | 53.9 | 460.6 | 108.2 | 40.0 | 63.8 | 4.9 | 4.5 | 5.7 | 5.7 |
ROA ROA% | -4.5 | -6.3 | -5.9 | 3.6 | -1.1 | -8.0 | -5.5 | 43.1 | 3.9 | 3.4 | 4.7 | 4.7 |
| 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 | 59 | 93 | 99 | 73 | 84 | 75 | 93 | 83 | 113 | 88 | 79 | 88 |
Price To Earnings Price To Earnings | 6.9 | 1.4 | 23.4 | 18.3 | 11.6 | 10.3 | ||||||
Price To Sales Price To Sales | 0.2 | 0.3 | 0.3 | 0.1 | 0.1 | 0.1 | 0.2 | 0.2 | 0.6 | 0.5 | 0.5 | 0.6 |
Price To Book Price To Book | 1.6 | 4.3 | 10.6 | 3.7 | -81.8 | -2.6 | -1.9 | 0.9 | 1.1 | 0.8 | 0.7 | 0.7 |
EV To EBITDA EV To EBITDA | 21.3 | -31.3 | -31.8 | 7.8 | 11.5 | -15.7 | 162.2 | -0.9 | -4.8 | -7.7 | -0.3 | -2.0 |
GPM GPM% | 33.7 | 25.6 | 25.0 | 24.9 | 26.0 | 27.8 | 26.3 | 23.1 | 27.0 | 32.2 | 40.6 | 40.6 |
OPM OPM% | 2.3 | -2.0 | -1.7 | 3.3 | 2.4 | -2.3 | 0.2 | -6.0 | -3.8 | -1.0 | -4.2 | -2.2 |
NPM NPM% | -3.1 | -5.2 | -3.5 | 1.5 | -0.6 | -5.8 | -3.4 | 11.7 | 2.4 | 2.8 | 4.5 | 5.4 |
ROCE ROCE% | 4.8 | -3.4 | -6.7 | 16.1 | 5.4 | -12.2 | -4.3 | 77.6 | 6.6 | 6.4 | 7.5 | 7.5 |
ROE ROE% | -22.1 | -63.4 | -132.2 | 53.9 | 460.6 | 108.2 | 40.0 | 63.8 | 4.9 | 4.5 | 5.7 | 5.7 |
ROA ROA% | -4.5 | -6.3 | -5.9 | 3.6 | -1.1 | -8.0 | -5.5 | 43.1 | 3.9 | 3.4 | 4.7 | 4.7 |
Documents — Cravatex Ltd