| 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 | 3 | 3 | 2 | 2 | 3 | 3 | 3 | 4 | 3 | 3 | |
Growth YoY Revenue Growth YoY% | -9.6 | 32.5 | 40.4 | 38.0 | -9.3 | -21.6 | 6.7 | 4.5 | 45.1 | 55.8 | -17.8 | 1.1 |
| 3 | 3 | 3 | 3 | 3 | 3 | 3 | 3 | 3 | 3 | 3 | 5 | |
| -1 | 0 | 0 | 0 | -1 | -1 | 1 | 0 | 0 | 1 | 0 | -2 | |
OPM OPM% | -44.0 | 2.0 | 13.0 | -13.2 | -35.4 | -20.8 | 16.3 | -16.3 | 0.7 | 18.2 | -7.6 | -60.7 |
| 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 | -1 | 0 | 0 | 0 | -1 | 0 | 1 | 0 | 0 | 1 | 0 | -2 |
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | |
| -1 | 0 | 0 | 0 | -1 | 0 | 1 | 0 | 0 | 1 | 0 | -2 | |
Growth YoY PAT Growth YoY% | -172.0 | -97.8 | 132.0 | 63.5 | -2.9 | -1,325.0 | 45.0 | -28.6 | 104.3 | 240.8 | -127.6 | -273.3 |
NPM NPM% | -30.0 | 1.3 | 12.7 | -13.2 | -34.0 | -20.4 | 17.2 | -16.3 | 1.0 | 18.4 | -5.8 | -60.0 |
| -0.2 | 0.0 | 0.1 | -0.1 | -0.2 | -0.1 | 0.2 | -0.1 | 0.0 | 0.2 | -0.1 | -0.5 |
| 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 | 3 | 3 | 2 | 2 | 3 | 3 | 3 | 4 | 3 | 3 | |
Growth YoY Revenue Growth YoY% | -9.6 | 32.5 | 40.4 | 38.0 | -9.3 | -21.6 | 6.7 | 4.5 | 45.1 | 55.8 | -17.8 | 1.1 |
| 3 | 3 | 3 | 3 | 3 | 3 | 3 | 3 | 3 | 3 | 3 | 5 | |
| -1 | 0 | 0 | 0 | -1 | -1 | 1 | 0 | 0 | 1 | 0 | -2 | |
OPM OPM% | -44.0 | 2.0 | 13.0 | -13.2 | -35.4 | -20.8 | 16.3 | -16.3 | 0.7 | 18.2 | -7.6 | -60.7 |
| 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 | -1 | 0 | 0 | 0 | -1 | 0 | 1 | 0 | 0 | 1 | 0 | -2 |
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | |
| -1 | 0 | 0 | 0 | -1 | 0 | 1 | 0 | 0 | 1 | 0 | -2 | |
Growth YoY PAT Growth YoY% | -172.0 | -97.8 | 132.0 | 63.5 | -2.9 | -1,325.0 | 45.0 | -28.6 | 104.3 | 240.8 | -127.6 | -273.3 |
NPM NPM% | -30.0 | 1.3 | 12.7 | -13.2 | -34.0 | -20.4 | 17.2 | -16.3 | 1.0 | 18.4 | -5.8 | -60.0 |
| -0.2 | 0.0 | 0.1 | -0.1 | -0.2 | -0.1 | 0.2 | -0.1 | 0.0 | 0.2 | -0.1 | -0.5 |
| Financial Year | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 | TTM |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
Revenue RevenueCr | 34 | 29 | 24 | 20 | 12 | 8 | 9 | 9 | 10 | 10 | 12 | 12 |
Growth Revenue Growth% | -2.2 | -16.8 | -15.8 | -16.4 | -38.6 | -33.5 | 13.8 | 1.5 | 9.9 | 0.4 | 17.1 | 16.0 |
| 39 | 41 | 56 | 47 | 19 | 9 | 11 | 12 | 12 | 12 | 12 | 14 | |
| -4 | -12 | -32 | -27 | -7 | -1 | -2 | -3 | -1 | -1 | 0 | -1 | |
OPM OPM% | -12.7 | -41.7 | -131.4 | -133.2 | -56.5 | -12.1 | -19.5 | -29.1 | -13.4 | -9.9 | 0.2 | -9.8 |
| 12 | 22 | -444 | -87 | 2 | 3 | 0 | 0 | |||||
Interest Expense Interest ExpenseCr | 19 | 27 | 34 | 65 | 24 | 13 | 0 | 0 | 0 | 0 | 0 | 0 |
Depreciation DepreciationCr | 1 | 1 | 1 | 1 | 1 | 1 | 0 | 0 | 0 | 0 | 0 | 0 |
PBT PBTCr | -12 | -18 | -511 | -180 | -30 | -14 | -2 | 0 | -1 | -1 | 0 | -1 |
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | |
PAT PATCr | -12 | -18 | -511 | -180 | -30 | -14 | -2 | 0 | -1 | -1 | 0 | -1 |
Growth PAT Growth% | 2.5 | -49.2 | -2,748.3 | 64.8 | 83.2 | 53.6 | 88.5 | 83.1 | -339.7 | 20.4 | 111.5 | -5.7 |
NPM NPM% | -35.0 | -62.7 | -2,123.7 | -895.2 | -244.6 | -170.8 | -17.3 | -2.9 | -11.6 | -9.2 | 0.9 | -9.1 |
| -3.8 | -5.6 | -158.6 | -55.9 | -9.1 | -0.1 | -0.4 | -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 | 34 | 29 | 24 | 20 | 12 | 8 | 9 | 9 | 10 | 10 | 12 | 12 |
Growth Revenue Growth% | -2.2 | -16.8 | -15.8 | -16.4 | -38.6 | -33.5 | 13.8 | 1.5 | 9.9 | 0.4 | 17.1 | 16.0 |
| 39 | 41 | 56 | 47 | 19 | 9 | 11 | 12 | 12 | 12 | 12 | 14 | |
| -4 | -12 | -32 | -27 | -7 | -1 | -2 | -3 | -1 | -1 | 0 | -1 | |
OPM OPM% | -12.7 | -41.7 | -131.4 | -133.2 | -56.5 | -12.1 | -19.5 | -29.1 | -13.4 | -9.9 | 0.2 | -9.8 |
| 12 | 22 | -444 | -87 | 2 | 3 | 0 | 0 | |||||
Interest Expense Interest ExpenseCr | 19 | 27 | 34 | 65 | 24 | 13 | 0 | 0 | 0 | 0 | 0 | 0 |
Depreciation DepreciationCr | 1 | 1 | 1 | 1 | 1 | 1 | 0 | 0 | 0 | 0 | 0 | 0 |
PBT PBTCr | -12 | -18 | -511 | -180 | -30 | -14 | -2 | 0 | -1 | -1 | 0 | -1 |
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | |
PAT PATCr | -12 | -18 | -511 | -180 | -30 | -14 | -2 | 0 | -1 | -1 | 0 | -1 |
Growth PAT Growth% | 2.5 | -49.2 | -2,748.3 | 64.8 | 83.2 | 53.6 | 88.5 | 83.1 | -339.7 | 20.4 | 111.5 | -5.7 |
NPM NPM% | -35.0 | -62.7 | -2,123.7 | -895.2 | -244.6 | -170.8 | -17.3 | -2.9 | -11.6 | -9.2 | 0.9 | -9.1 |
| -3.8 | -5.6 | -158.6 | -55.9 | -9.1 | -0.1 | -0.4 | -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 |
|---|---|---|---|---|---|---|---|---|---|---|---|
Equity Capital Equity CapitalCr | 32 | 32 | 32 | 32 | 32 | 32 | 32 | 32 | 32 | 32 | 32 |
Reserves ReservesCr | 192 | 131 | -379 | -559 | -589 | -602 | -604 | -604 | -605 | -606 | -606 |
| 155 | 227 | 260 | 367 | 542 | 556 | 557 | 558 | 558 | 558 | 558 | |
| 6 | 29 | 131 | 177 | 26 | 26 | 26 | 26 | 26 | 26 | 26 | |
| 395 | 419 | 43 | 17 | 12 | 11 | 11 | 11 | 11 | 10 | 10 | |
| 126 | 181 | 26 | 6 | 3 | 5 | 6 | 8 | 8 | 7 | 7 | |
| 270 | 239 | 18 | 11 | 8 | 6 | 5 | 4 | 3 | 3 | 3 | |
| 395 | 419 | 43 | 17 | 12 | 11 | 11 | 11 | 11 | 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 |
|---|---|---|---|---|---|---|---|---|---|---|---|
Equity Capital Equity CapitalCr | 32 | 32 | 32 | 32 | 32 | 32 | 32 | 32 | 32 | 32 | 32 |
Reserves ReservesCr | 192 | 131 | -379 | -559 | -589 | -602 | -604 | -604 | -605 | -606 | -606 |
| 155 | 227 | 260 | 367 | 542 | 556 | 557 | 558 | 558 | 558 | 558 | |
| 6 | 29 | 131 | 177 | 26 | 26 | 26 | 26 | 26 | 26 | 26 | |
| 395 | 419 | 43 | 17 | 12 | 11 | 11 | 11 | 11 | 10 | 10 | |
| 126 | 181 | 26 | 6 | 3 | 5 | 6 | 8 | 8 | 7 | 7 | |
| 270 | 239 | 18 | 11 | 8 | 6 | 5 | 4 | 3 | 3 | 3 | |
| 395 | 419 | 43 | 17 | 12 | 11 | 11 | 11 | 11 | 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 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| 1 | -7 | 3 | 6 | 153 | 1 | 0 | 1 | 0 | -1 | 1 | |
| 11 | -35 | -115 | -98 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | |
| -13 | 41 | 111 | 93 | -154 | 0 | 0 | 0 | 0 | 0 | 0 | |
Net Cash Flow Net Cash FlowCr | 0 | 0 | 0 | 1 | -1 | 1 | 0 | 1 | 0 | -1 | 1 |
Free Cash Flow Free Cash FlowCr | 2 | -7 | 3 | 4 | 153 | 1 | 0 | ||||
CFO To PAT CFO To PAT% | -10.9 | 37.6 | -0.7 | -3.3 | -506.3 | -5.5 | 0.0 | -439.6 | 22.3 | 102.1 | 563.6 |
CFO To EBITDA CFO To EBITDA% | -30.1 | 56.6 | -10.8 | -22.2 | -2,190.3 | -77.8 | 0.0 | -43.7 | 19.3 | 94.2 | 3,100.0 |
| Financial Year | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| 1 | -7 | 3 | 6 | 153 | 1 | 0 | 1 | 0 | -1 | 1 | |
| 11 | -35 | -115 | -98 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | |
| -13 | 41 | 111 | 93 | -154 | 0 | 0 | 0 | 0 | 0 | 0 | |
Net Cash Flow Net Cash FlowCr | 0 | 0 | 0 | 1 | -1 | 1 | 0 | 1 | 0 | -1 | 1 |
Free Cash Flow Free Cash FlowCr | 2 | -7 | 3 | 4 | 153 | 1 | 0 | ||||
CFO To PAT CFO To PAT% | -10.9 | 37.6 | -0.7 | -3.3 | -506.3 | -5.5 | 0.0 | -439.6 | 22.3 | 102.1 | 563.6 |
CFO To EBITDA CFO To EBITDA% | -30.1 | 56.6 | -10.8 | -22.2 | -2,190.3 | -77.8 | 0.0 | -43.7 | 19.3 | 94.2 | 3,100.0 |
| Financial Year | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 | Current |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
Market Cap Market CapitalizationCr | 245 | 207 | 76 | 13 | 8 | 7 | ||||||
Price To Earnings Price To Earnings | ||||||||||||
Price To Sales Price To Sales | 7.1 | 7.2 | 3.2 | 0.7 | 0.6 | 0.6 | ||||||
Price To Book Price To Book | 1.1 | 1.3 | -0.2 | 0.0 | 0.0 | 0.0 | ||||||
EV To EBITDA EV To EBITDA | -81.2 | -32.4 | -13.3 | -16.8 | -1.3 | |||||||
GPM GPM% | 95.2 | 96.6 | 97.1 | 96.7 | 96.3 | 97.8 | 98.0 | |||||
OPM OPM% | -12.7 | -41.7 | -131.4 | -133.2 | -56.5 | -12.1 | -19.5 | -29.1 | -13.4 | -9.9 | 0.2 | -9.8 |
NPM NPM% | -35.0 | -62.7 | -2,123.7 | -895.2 | -244.6 | -170.8 | -17.3 | -2.9 | -11.6 | -9.2 | 0.9 | -9.1 |
ROCE ROCE% | 2.0 | 2.5 | 21,526.5 | 129.8 | 1.0 | 0.2 | 0.3 | 0.1 | 0.2 | 0.2 | 0.0 | 0.0 |
ROE ROE% | -5.4 | -11.0 | 147.2 | 34.2 | 5.4 | 2.5 | 0.3 | 0.1 | 0.2 | 0.2 | 0.0 | 0.0 |
ROA ROA% | -3.0 | -4.3 | -1,179.9 | -1,068.8 | -261.4 | -127.5 | -14.4 | -2.4 | -11.3 | -9.8 | 1.1 | 1.1 |
| Financial Year | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 | Current |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
Market Cap Market CapitalizationCr | 245 | 207 | 76 | 13 | 8 | 7 | ||||||
Price To Earnings Price To Earnings | ||||||||||||
Price To Sales Price To Sales | 7.1 | 7.2 | 3.2 | 0.7 | 0.6 | 0.6 | ||||||
Price To Book Price To Book | 1.1 | 1.3 | -0.2 | 0.0 | 0.0 | 0.0 | ||||||
EV To EBITDA EV To EBITDA | -81.2 | -32.4 | -13.3 | -16.8 | -1.3 | |||||||
GPM GPM% | 95.2 | 96.6 | 97.1 | 96.7 | 96.3 | 97.8 | 98.0 | |||||
OPM OPM% | -12.7 | -41.7 | -131.4 | -133.2 | -56.5 | -12.1 | -19.5 | -29.1 | -13.4 | -9.9 | 0.2 | -9.8 |
NPM NPM% | -35.0 | -62.7 | -2,123.7 | -895.2 | -244.6 | -170.8 | -17.3 | -2.9 | -11.6 | -9.2 | 0.9 | -9.1 |
ROCE ROCE% | 2.0 | 2.5 | 21,526.5 | 129.8 | 1.0 | 0.2 | 0.3 | 0.1 | 0.2 | 0.2 | 0.0 | 0.0 |
ROE ROE% | -5.4 | -11.0 | 147.2 | 34.2 | 5.4 | 2.5 | 0.3 | 0.1 | 0.2 | 0.2 | 0.0 | 0.0 |
ROA ROA% | -3.0 | -4.3 | -1,179.9 | -1,068.8 | -261.4 | -127.5 | -14.4 | -2.4 | -11.3 | -9.8 | 1.1 | 1.1 |
Documents — Dion Global Solutions Ltd