| 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 | 1 | 0 | 0 | 0 | 0 | 0 | 0 | |
Growth YoY Revenue Growth YoY% | -50.0 | 0.0 | -92.3 | 0.0 | 0.0 | 5,000.0 | -100.0 | 2,000.0 | 0.0 | -100.0 | -100.0 | |
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | |
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | |
OPM OPM% | -400.0 | -300.0 | -800.0 | -600.0 | -3,200.0 | 78.4 | 61.9 | -300.0 | ||||
| 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 | 0 | 0 | 0 | 0 |
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | |
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | |
Growth YoY PAT Growth YoY% | -25.0 | -200.0 | -60.0 | -540.0 | 1,400.0 | 150.0 | 266.7 | 90.6 | -112.8 | -100.0 | -140.0 | |
NPM NPM% | -500.0 | -300.0 | 400.0 | -600.0 | -3,200.0 | 76.5 | 47.6 | -300.0 | ||||
| 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.1 | 0.0 | 0.0 | 0.0 | 0.0 | 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 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| 0 | 0 | 0 | 0 | 0 | 1 | 0 | 0 | 0 | 0 | 0 | 0 | |
Growth YoY Revenue Growth YoY% | -50.0 | 0.0 | -92.3 | 0.0 | 0.0 | 5,000.0 | -100.0 | 2,000.0 | 0.0 | -100.0 | -100.0 | |
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | |
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | |
OPM OPM% | -400.0 | -300.0 | -800.0 | -600.0 | -3,200.0 | 78.4 | 61.9 | -300.0 | ||||
| 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 | 0 | 0 | 0 | 0 |
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | |
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | |
Growth YoY PAT Growth YoY% | -25.0 | -200.0 | -60.0 | -540.0 | 1,400.0 | 150.0 | 266.7 | 90.6 | -112.8 | -100.0 | -140.0 | |
NPM NPM% | -500.0 | -300.0 | 400.0 | -600.0 | -3,200.0 | 76.5 | 47.6 | -300.0 | ||||
| 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.1 | 0.0 | 0.0 | 0.0 | 0.0 | 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 | 1 | 1 | 1 | 1 | 1 | 0 | 0 | 0 | 0 | 1 | 0 | 0 |
Growth Revenue Growth% | -10.7 | -15.9 | -1.7 | 72.1 | 6.4 | -69.7 | -78.6 | 147.3 | -84.3 | 1,415.2 | -60.0 | -98.6 |
| 1 | 0 | 1 | 1 | 1 | 1 | 1 | 0 | 0 | 1 | 0 | 0 | |
| 0 | 0 | 0 | 0 | 0 | -1 | -1 | 0 | 0 | 0 | 0 | 0 | |
OPM OPM% | 36.9 | 36.4 | 28.5 | 23.3 | 26.7 | -217.5 | -1,578.9 | -16.6 | -664.5 | -63.0 | -21.4 | -2,400.0 |
| 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 | -1 | -1 | 0 | 0 | 0 | 0 | 0 |
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | |
PAT PATCr | 0 | 0 | 0 | 0 | 0 | -1 | -1 | 0 | 0 | 0 | 0 | 0 |
Growth PAT Growth% | -51.2 | 7.6 | -35.6 | 55.1 | 29.0 | -703.1 | -38.1 | 86.6 | 84.7 | 548.3 | -80.2 | -144.4 |
NPM NPM% | 12.8 | 16.4 | 10.7 | 9.7 | 11.7 | -233.7 | -1,509.3 | -82.0 | -79.8 | 23.6 | 11.7 | -1,200.0 |
| 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | -0.1 | -0.2 | 0.0 | 0.0 | 0.0 | 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 | 1 | 1 | 1 | 1 | 1 | 0 | 0 | 0 | 0 | 1 | 0 | 0 |
Growth Revenue Growth% | -10.7 | -15.9 | -1.7 | 72.1 | 6.4 | -69.7 | -78.6 | 147.3 | -84.3 | 1,415.2 | -60.0 | -98.6 |
| 1 | 0 | 1 | 1 | 1 | 1 | 1 | 0 | 0 | 1 | 0 | 0 | |
| 0 | 0 | 0 | 0 | 0 | -1 | -1 | 0 | 0 | 0 | 0 | 0 | |
OPM OPM% | 36.9 | 36.4 | 28.5 | 23.3 | 26.7 | -217.5 | -1,578.9 | -16.6 | -664.5 | -63.0 | -21.4 | -2,400.0 |
| 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 | -1 | -1 | 0 | 0 | 0 | 0 | 0 |
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | |
PAT PATCr | 0 | 0 | 0 | 0 | 0 | -1 | -1 | 0 | 0 | 0 | 0 | 0 |
Growth PAT Growth% | -51.2 | 7.6 | -35.6 | 55.1 | 29.0 | -703.1 | -38.1 | 86.6 | 84.7 | 548.3 | -80.2 | -144.4 |
NPM NPM% | 12.8 | 16.4 | 10.7 | 9.7 | 11.7 | -233.7 | -1,509.3 | -82.0 | -79.8 | 23.6 | 11.7 | -1,200.0 |
| 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | -0.1 | -0.2 | 0.0 | 0.0 | 0.0 | 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 |
|---|---|---|---|---|---|---|---|---|---|---|---|
Equity Capital Equity CapitalCr | 8 | 8 | 8 | 8 | 8 | 8 | 8 | 8 | 8 | 8 | 8 |
Reserves ReservesCr | 5 | 5 | 5 | 0 | 1 | 0 | -1 | -1 | -1 | -1 | -1 |
| 8 | 10 | 10 | 12 | 11 | 2 | 0 | 0 | 0 | 0 | 0 | |
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | |
| 21 | 22 | 23 | 20 | 19 | 10 | 7 | 7 | 7 | 7 | 7 | |
| 16 | 17 | 18 | 20 | 18 | 5 | 1 | 2 | 5 | 5 | 5 | |
| 5 | 5 | 5 | 0 | 1 | 5 | 6 | 5 | 2 | 2 | 2 | |
| 21 | 22 | 23 | 20 | 19 | 10 | 7 | 7 | 7 | 7 | 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 |
|---|---|---|---|---|---|---|---|---|---|---|---|
Equity Capital Equity CapitalCr | 8 | 8 | 8 | 8 | 8 | 8 | 8 | 8 | 8 | 8 | 8 |
Reserves ReservesCr | 5 | 5 | 5 | 0 | 1 | 0 | -1 | -1 | -1 | -1 | -1 |
| 8 | 10 | 10 | 12 | 11 | 2 | 0 | 0 | 0 | 0 | 0 | |
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | |
| 21 | 22 | 23 | 20 | 19 | 10 | 7 | 7 | 7 | 7 | 7 | |
| 16 | 17 | 18 | 20 | 18 | 5 | 1 | 2 | 5 | 5 | 5 | |
| 5 | 5 | 5 | 0 | 1 | 5 | 6 | 5 | 2 | 2 | 2 | |
| 21 | 22 | 23 | 20 | 19 | 10 | 7 | 7 | 7 | 7 | 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 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| 3 | 0 | 0 | 2 | -2 | -7 | 0 | -1 | -3 | -1 | 4 | |
| -4 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 3 | 0 | 0 | |
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | |
Net Cash Flow Net Cash FlowCr | 0 | 0 | 0 | 2 | -2 | -7 | 0 | 0 | 0 | 0 | 4 |
Free Cash Flow Free Cash FlowCr | 3 | 0 | 0 | 2 | -2 | -7 | 0 | -1 | -3 | -1 | 4 |
CFO To PAT CFO To PAT% | 3,023.9 | 251.0 | -496.1 | 1,328.6 | -1,309.0 | 779.2 | 0.4 | 447.0 | 11,721.9 | -454.3 | 16,893.1 |
CFO To EBITDA CFO To EBITDA% | 1,049.3 | 113.1 | -186.7 | 551.1 | -575.3 | 837.5 | 0.4 | 2,210.3 | 1,407.8 | 170.2 | -9,216.8 |
| Financial Year | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| 3 | 0 | 0 | 2 | -2 | -7 | 0 | -1 | -3 | -1 | 4 | |
| -4 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 3 | 0 | 0 | |
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | |
Net Cash Flow Net Cash FlowCr | 0 | 0 | 0 | 2 | -2 | -7 | 0 | 0 | 0 | 0 | 4 |
Free Cash Flow Free Cash FlowCr | 3 | 0 | 0 | 2 | -2 | -7 | 0 | -1 | -3 | -1 | 4 |
CFO To PAT CFO To PAT% | 3,023.9 | 251.0 | -496.1 | 1,328.6 | -1,309.0 | 779.2 | 0.4 | 447.0 | 11,721.9 | -454.3 | 16,893.1 |
CFO To EBITDA CFO To EBITDA% | 1,049.3 | 113.1 | -186.7 | 551.1 | -575.3 | 837.5 | 0.4 | 2,210.3 | 1,407.8 | 170.2 | -9,216.8 |
| 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 | 16 | 14 | 19 | |||||||||
Price To Earnings Price To Earnings | 103.5 | |||||||||||
Price To Sales Price To Sales | 16.3 | 51.8 | 1,909.0 | |||||||||
Price To Book Price To Book | 2.4 | 2.2 | 2.9 | |||||||||
EV To EBITDA EV To EBITDA | -48.5 | -232.8 | -64.8 | |||||||||
GPM GPM% | 100.0 | 100.0 | 100.0 | 100.0 | 100.0 | 100.0 | 100.0 | 100.0 | 100.0 | 100.0 | 100.0 | 100.0 |
OPM OPM% | 36.9 | 36.4 | 28.5 | 23.3 | 26.7 | -217.5 | -1,578.9 | -16.6 | -664.5 | -63.0 | -21.4 | -2,400.0 |
NPM NPM% | 12.8 | 16.4 | 10.7 | 9.7 | 11.7 | -233.7 | -1,509.3 | -82.0 | -79.8 | 23.6 | 11.7 | -1,200.0 |
ROCE ROCE% | 2.4 | 2.7 | 2.3 | 4.9 | 5.6 | -11.0 | -19.4 | 1.1 | -0.4 | 2.3 | 0.5 | 0.5 |
ROE ROE% | 0.9 | 0.9 | 0.6 | 1.5 | 1.9 | -11.8 | -19.4 | -2.7 | -0.4 | 1.8 | 0.4 | 0.4 |
ROA ROA% | 0.5 | 0.5 | 0.3 | 0.6 | 0.8 | -9.7 | -18.3 | -2.6 | -0.4 | 1.7 | 0.4 | 0.4 |
| 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 | 16 | 14 | 19 | |||||||||
Price To Earnings Price To Earnings | 103.5 | |||||||||||
Price To Sales Price To Sales | 16.3 | 51.8 | 1,909.0 | |||||||||
Price To Book Price To Book | 2.4 | 2.2 | 2.9 | |||||||||
EV To EBITDA EV To EBITDA | -48.5 | -232.8 | -64.8 | |||||||||
GPM GPM% | 100.0 | 100.0 | 100.0 | 100.0 | 100.0 | 100.0 | 100.0 | 100.0 | 100.0 | 100.0 | 100.0 | 100.0 |
OPM OPM% | 36.9 | 36.4 | 28.5 | 23.3 | 26.7 | -217.5 | -1,578.9 | -16.6 | -664.5 | -63.0 | -21.4 | -2,400.0 |
NPM NPM% | 12.8 | 16.4 | 10.7 | 9.7 | 11.7 | -233.7 | -1,509.3 | -82.0 | -79.8 | 23.6 | 11.7 | -1,200.0 |
ROCE ROCE% | 2.4 | 2.7 | 2.3 | 4.9 | 5.6 | -11.0 | -19.4 | 1.1 | -0.4 | 2.3 | 0.5 | 0.5 |
ROE ROE% | 0.9 | 0.9 | 0.6 | 1.5 | 1.9 | -11.8 | -19.4 | -2.7 | -0.4 | 1.8 | 0.4 | 0.4 |
ROA ROA% | 0.5 | 0.5 | 0.3 | 0.6 | 0.8 | -9.7 | -18.3 | -2.6 | -0.4 | 1.7 | 0.4 | 0.4 |
Documents — DJS Stock & Shares Ltd