| 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 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| 23 | 16 | 32 | 20 | 18 | 35 | 37 | 26 | 24 | 33 | 34 | 17 | |
Growth YoY Revenue Growth YoY% | 44.4 | 33.5 | 3.8 | 20.9 | -21.8 | 114.6 | 17.9 | 31.0 | 30.6 | -6.6 | -10.0 | -32.2 |
| 22 | 16 | 32 | 19 | 17 | 34 | 36 | 25 | 23 | 31 | 34 | 16 | |
| 1 | 1 | 0 | 1 | 1 | 1 | 1 | 1 | 1 | 2 | -1 | 1 | |
OPM OPM% | 4.8 | 4.7 | 0.3 | 2.9 | 3.1 | 2.1 | 3.3 | 3.5 | 3.8 | 4.6 | -1.9 | 6.4 |
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 2 | 0 | |
Interest Expense Interest ExpenseCr | 0 | 0 | 1 | 0 | 0 | 0 | 0 | 0 | 0 | 1 | 1 | 1 |
Depreciation DepreciationCr | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
PBT PBTCr | 1 | 1 | 0 | 0 | 0 | 0 | 1 | 0 | 0 | 1 | 0 | 0 |
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | |
| 1 | 0 | 0 | 0 | 0 | 0 | 1 | 0 | 0 | 0 | 0 | 0 | |
Growth YoY PAT Growth YoY% | 114.8 | 350.0 | -284.2 | -42.1 | -67.2 | -41.7 | 271.4 | 36.4 | 73.7 | 128.6 | -56.7 | -16.7 |
NPM NPM% | 2.5 | 2.2 | -1.1 | 1.1 | 1.1 | 0.6 | 1.6 | 1.2 | 1.4 | 1.5 | 0.8 | 1.4 |
| 0.1 | 0.1 | -0.1 | 0.0 | 0.0 | 0.0 | 0.2 | 0.0 | 0.0 | 0.1 | 0.0 | 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 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| 23 | 16 | 32 | 20 | 18 | 35 | 37 | 26 | 24 | 33 | 34 | 17 | |
Growth YoY Revenue Growth YoY% | 44.4 | 33.5 | 3.8 | 20.9 | -21.8 | 114.6 | 17.9 | 31.0 | 30.6 | -6.6 | -10.0 | -32.2 |
| 22 | 16 | 32 | 19 | 17 | 34 | 36 | 25 | 23 | 31 | 34 | 16 | |
| 1 | 1 | 0 | 1 | 1 | 1 | 1 | 1 | 1 | 2 | -1 | 1 | |
OPM OPM% | 4.8 | 4.7 | 0.3 | 2.9 | 3.1 | 2.1 | 3.3 | 3.5 | 3.8 | 4.6 | -1.9 | 6.4 |
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 2 | 0 | |
Interest Expense Interest ExpenseCr | 0 | 0 | 1 | 0 | 0 | 0 | 0 | 0 | 0 | 1 | 1 | 1 |
Depreciation DepreciationCr | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
PBT PBTCr | 1 | 1 | 0 | 0 | 0 | 0 | 1 | 0 | 0 | 1 | 0 | 0 |
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | |
| 1 | 0 | 0 | 0 | 0 | 0 | 1 | 0 | 0 | 0 | 0 | 0 | |
Growth YoY PAT Growth YoY% | 114.8 | 350.0 | -284.2 | -42.1 | -67.2 | -41.7 | 271.4 | 36.4 | 73.7 | 128.6 | -56.7 | -16.7 |
NPM NPM% | 2.5 | 2.2 | -1.1 | 1.1 | 1.1 | 0.6 | 1.6 | 1.2 | 1.4 | 1.5 | 0.8 | 1.4 |
| 0.1 | 0.1 | -0.1 | 0.0 | 0.0 | 0.0 | 0.2 | 0.0 | 0.0 | 0.1 | 0.0 | 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 | 2 | 2 | 0 | 0 | 12 | 34 | 39 | 69 | 87 | 110 | 115 | 107 |
Growth Revenue Growth% | 68.6 | -2.8 | -70.1 | -100.0 | 180.2 | 13.6 | 78.5 | 25.9 | 26.0 | 5.0 | -7.6 | |
| 2 | 2 | 1 | 0 | 12 | 34 | 38 | 68 | 84 | 107 | 113 | 104 | |
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 1 | 3 | 3 | 3 | 3 | |
OPM OPM% | -23.3 | -28.6 | -15.1 | -0.6 | 1.2 | 0.9 | 2.1 | 3.2 | 2.8 | 2.3 | 2.7 | |
| 0 | 0 | 0 | 0 | 0 | 0 | 1 | 0 | 0 | 0 | 2 | ||
Interest Expense Interest ExpenseCr | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 1 | 1 | 2 | 3 |
Depreciation DepreciationCr | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
PBT PBTCr | 0 | 0 | 0 | 0 | 0 | 0 | 1 | 1 | 1 | 2 | 2 | 2 |
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | |
PAT PATCr | 0 | 0 | 0 | 0 | 0 | 0 | 1 | 1 | 1 | 1 | 1 | 1 |
Growth PAT Growth% | 85.1 | -88.0 | -749.5 | 399.3 | -93.0 | 2,566.2 | 185.4 | -23.5 | 28.4 | 25.2 | 11.7 | 1.5 |
NPM NPM% | 4.8 | 0.6 | -13.0 | 0.1 | 1.0 | 2.6 | 1.1 | 1.1 | 1.1 | 1.2 | 1.2 | |
| 0.2 | 0.0 | 0.0 | 0.0 | 0.0 | 0.1 | 0.2 | 0.1 | 0.2 | 0.2 | 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 | 2 | 2 | 0 | 0 | 12 | 34 | 39 | 69 | 87 | 110 | 115 | 107 |
Growth Revenue Growth% | 68.6 | -2.8 | -70.1 | -100.0 | 180.2 | 13.6 | 78.5 | 25.9 | 26.0 | 5.0 | -7.6 | |
| 2 | 2 | 1 | 0 | 12 | 34 | 38 | 68 | 84 | 107 | 113 | 104 | |
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 1 | 3 | 3 | 3 | 3 | |
OPM OPM% | -23.3 | -28.6 | -15.1 | -0.6 | 1.2 | 0.9 | 2.1 | 3.2 | 2.8 | 2.3 | 2.7 | |
| 0 | 0 | 0 | 0 | 0 | 0 | 1 | 0 | 0 | 0 | 2 | ||
Interest Expense Interest ExpenseCr | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 1 | 1 | 2 | 3 |
Depreciation DepreciationCr | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
PBT PBTCr | 0 | 0 | 0 | 0 | 0 | 0 | 1 | 1 | 1 | 2 | 2 | 2 |
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | |
PAT PATCr | 0 | 0 | 0 | 0 | 0 | 0 | 1 | 1 | 1 | 1 | 1 | 1 |
Growth PAT Growth% | 85.1 | -88.0 | -749.5 | 399.3 | -93.0 | 2,566.2 | 185.4 | -23.5 | 28.4 | 25.2 | 11.7 | 1.5 |
NPM NPM% | 4.8 | 0.6 | -13.0 | 0.1 | 1.0 | 2.6 | 1.1 | 1.1 | 1.1 | 1.2 | 1.2 | |
| 0.2 | 0.0 | 0.0 | 0.0 | 0.0 | 0.1 | 0.2 | 0.1 | 0.2 | 0.2 | 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 |
|---|---|---|---|---|---|---|---|---|---|---|---|
Equity Capital Equity CapitalCr | 5 | 5 | 5 | 5 | 5 | 5 | 5 | 6 | 12 | 18 | 18 |
Reserves ReservesCr | -2 | -2 | -2 | -1 | -1 | -1 | 9 | 9 | 4 | 16 | 17 |
| 1 | 0 | 0 | 0 | 11 | 29 | 13 | 28 | 18 | 28 | 76 | |
| 0 | 1 | 0 | 0 | 0 | 0 | 1 | 8 | 1 | 1 | 1 | |
| 4 | 5 | 3 | 4 | 14 | 33 | 29 | 51 | 35 | 64 | 112 | |
| 2 | 2 | 2 | 2 | 11 | 30 | 26 | 35 | 32 | 58 | 107 | |
| 3 | 3 | 2 | 2 | 3 | 3 | 3 | 16 | 3 | 5 | 5 | |
| 4 | 5 | 3 | 4 | 14 | 33 | 29 | 51 | 35 | 64 | 112 |
| 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 | 5 | 5 | 5 | 5 | 5 | 5 | 5 | 6 | 12 | 18 | 18 |
Reserves ReservesCr | -2 | -2 | -2 | -1 | -1 | -1 | 9 | 9 | 4 | 16 | 17 |
| 1 | 0 | 0 | 0 | 11 | 29 | 13 | 28 | 18 | 28 | 76 | |
| 0 | 1 | 0 | 0 | 0 | 0 | 1 | 8 | 1 | 1 | 1 | |
| 4 | 5 | 3 | 4 | 14 | 33 | 29 | 51 | 35 | 64 | 112 | |
| 2 | 2 | 2 | 2 | 11 | 30 | 26 | 35 | 32 | 58 | 107 | |
| 3 | 3 | 2 | 2 | 3 | 3 | 3 | 16 | 3 | 5 | 5 | |
| 4 | 5 | 3 | 4 | 14 | 33 | 29 | 51 | 35 | 64 | 112 |
| 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 | 0 | -1 | 0 | 2 | 0 | -3 | -9 | -4 | -18 | -17 | |
| 1 | 0 | -1 | 0 | 1 | 0 | 0 | 0 | 0 | 0 | 0 | |
| 0 | 1 | 2 | 0 | -2 | 0 | 11 | 4 | 3 | 17 | 17 | |
Net Cash Flow Net Cash FlowCr | 0 | 0 | 0 | 0 | 1 | 0 | 8 | -5 | -1 | -2 | 0 |
Free Cash Flow Free Cash FlowCr | -1 | 0 | -1 | 0 | 2 | 0 | -4 | -9 | -4 | -18 | |
CFO To PAT CFO To PAT% | -1,390.2 | -3,691.8 | 985.4 | -87.8 | 14,267.6 | -12.7 | -338.3 | -1,187.1 | -461.5 | -1,478.1 | -1,241.9 |
CFO To EBITDA CFO To EBITDA% | 289.9 | 77.3 | 849.3 | 1,730.2 | -2,669.1 | -10.7 | -917.3 | -626.1 | -162.3 | -585.5 | -632.6 |
| Financial Year | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| -1 | 0 | -1 | 0 | 2 | 0 | -3 | -9 | -4 | -18 | -17 | |
| 1 | 0 | -1 | 0 | 1 | 0 | 0 | 0 | 0 | 0 | 0 | |
| 0 | 1 | 2 | 0 | -2 | 0 | 11 | 4 | 3 | 17 | 17 | |
Net Cash Flow Net Cash FlowCr | 0 | 0 | 0 | 0 | 1 | 0 | 8 | -5 | -1 | -2 | 0 |
Free Cash Flow Free Cash FlowCr | -1 | 0 | -1 | 0 | 2 | 0 | -4 | -9 | -4 | -18 | |
CFO To PAT CFO To PAT% | -1,390.2 | -3,691.8 | 985.4 | -87.8 | 14,267.6 | -12.7 | -338.3 | -1,187.1 | -461.5 | -1,478.1 | -1,241.9 |
CFO To EBITDA CFO To EBITDA% | 289.9 | 77.3 | 849.3 | 1,730.2 | -2,669.1 | -10.7 | -917.3 | -626.1 | -162.3 | -585.5 | -632.6 |
| 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 | 84 | 2 | 2 | 4 | 8 | 116 | 37 | 28 | 28 | 34 | 49 | |
Price To Earnings Price To Earnings | 13.4 | 234.3 | 21.8 | 96.5 | 49.5 | 28.8 | 23.6 | 24.7 | 35.8 | |||
Price To Sales Price To Sales | 52.3 | 3.6 | 0.3 | 0.2 | 3.0 | 0.5 | 0.3 | 0.3 | 0.3 | 0.5 | ||
Price To Book Price To Book | 0.5 | 0.7 | 1.0 | 1.9 | 7.1 | 2.4 | 1.7 | 0.8 | 0.9 | 1.4 | ||
EV To EBITDA EV To EBITDA | -184.6 | -23.1 | -271.3 | -42.0 | 18.0 | 298.5 | 37.1 | 12.9 | 13.4 | 24.8 | 28.0 | |
GPM GPM% | 1.9 | -5.7 | 1.4 | 1.3 | 2.6 | 4.1 | 3.7 | 5.9 | 5.1 | |||
OPM OPM% | -23.3 | -28.6 | -15.1 | -0.6 | 1.2 | 0.9 | 2.1 | 3.2 | 2.8 | 2.3 | 2.7 | |
NPM NPM% | 4.8 | 0.6 | -13.0 | 0.1 | 1.0 | 2.6 | 1.1 | 1.1 | 1.1 | 1.2 | 1.2 | |
ROCE ROCE% | 2.8 | 0.3 | -1.8 | 5.9 | 0.5 | 11.0 | 8.2 | 4.2 | 10.5 | 6.3 | 6.3 | 6.3 |
ROE ROE% | 2.3 | 0.3 | -1.8 | 5.2 | 0.4 | 8.8 | 7.2 | 4.9 | 6.0 | 3.5 | 3.8 | 3.8 |
ROA ROA% | 1.9 | 0.2 | -1.8 | 4.8 | 0.1 | 1.0 | 3.4 | 1.5 | 2.8 | 1.9 | 1.2 | 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 | Current |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
Market Cap Market CapitalizationCr | 84 | 2 | 2 | 4 | 8 | 116 | 37 | 28 | 28 | 34 | 49 | |
Price To Earnings Price To Earnings | 13.4 | 234.3 | 21.8 | 96.5 | 49.5 | 28.8 | 23.6 | 24.7 | 35.8 | |||
Price To Sales Price To Sales | 52.3 | 3.6 | 0.3 | 0.2 | 3.0 | 0.5 | 0.3 | 0.3 | 0.3 | 0.5 | ||
Price To Book Price To Book | 0.5 | 0.7 | 1.0 | 1.9 | 7.1 | 2.4 | 1.7 | 0.8 | 0.9 | 1.4 | ||
EV To EBITDA EV To EBITDA | -184.6 | -23.1 | -271.3 | -42.0 | 18.0 | 298.5 | 37.1 | 12.9 | 13.4 | 24.8 | 28.0 | |
GPM GPM% | 1.9 | -5.7 | 1.4 | 1.3 | 2.6 | 4.1 | 3.7 | 5.9 | 5.1 | |||
OPM OPM% | -23.3 | -28.6 | -15.1 | -0.6 | 1.2 | 0.9 | 2.1 | 3.2 | 2.8 | 2.3 | 2.7 | |
NPM NPM% | 4.8 | 0.6 | -13.0 | 0.1 | 1.0 | 2.6 | 1.1 | 1.1 | 1.1 | 1.2 | 1.2 | |
ROCE ROCE% | 2.8 | 0.3 | -1.8 | 5.9 | 0.5 | 11.0 | 8.2 | 4.2 | 10.5 | 6.3 | 6.3 | 6.3 |
ROE ROE% | 2.3 | 0.3 | -1.8 | 5.2 | 0.4 | 8.8 | 7.2 | 4.9 | 6.0 | 3.5 | 3.8 | 3.8 |
ROA ROA% | 1.9 | 0.2 | -1.8 | 4.8 | 0.1 | 1.0 | 3.4 | 1.5 | 2.8 | 1.9 | 1.2 | 1.2 |
Documents — Danube Industries Ltd