| 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 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| 18 | 15 | 17 | 17 | 21 | 19 | 20 | 21 | 17 | 20 | 23 | 22 | |
Growth YoY Revenue Growth YoY% | 38.1 | 0.9 | -5.0 | -6.6 | 15.9 | 26.1 | 13.1 | 21.1 | -16.7 | 6.3 | 14.8 | 5.9 |
| 17 | 14 | 16 | 16 | 20 | 18 | 19 | 20 | 16 | 19 | 21 | 20 | |
| 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 2 | 2 | |
OPM OPM% | 6.7 | 6.6 | 6.9 | 5.9 | 5.0 | 5.5 | 4.9 | 4.1 | 4.3 | 4.2 | 7.9 | 7.7 |
| 0 | 0 | 69 | 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 | 1 | 0 |
PBT PBTCr | 0 | 0 | 70 | 0 | 1 | 1 | 1 | 0 | 0 | 1 | 1 | 1 |
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | |
| 0 | 0 | 70 | 0 | 1 | 1 | 1 | 0 | 0 | 1 | 1 | 1 | |
Growth YoY PAT Growth YoY% | 146.0 | 141.8 | 2,33,100.0 | -4.2 | 82.5 | 100.0 | -99.2 | -15.2 | -58.9 | -8.9 | 125.5 | 200.0 |
NPM NPM% | 2.3 | 1.9 | 403.7 | 2.7 | 3.6 | 3.0 | 2.8 | 1.9 | 1.8 | 2.5 | 5.5 | 5.4 |
| 0.2 | 0.1 | 34.4 | 0.2 | 0.4 | 0.3 | 0.3 | 0.2 | 0.1 | 0.3 | 0.6 | 0.6 |
| 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 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| 18 | 15 | 17 | 17 | 21 | 19 | 20 | 21 | 17 | 20 | 23 | 22 | |
Growth YoY Revenue Growth YoY% | 38.1 | 0.9 | -5.0 | -6.6 | 15.9 | 26.1 | 13.1 | 21.1 | -16.7 | 6.3 | 14.8 | 5.9 |
| 17 | 14 | 16 | 16 | 20 | 18 | 19 | 20 | 16 | 19 | 21 | 20 | |
| 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 2 | 2 | |
OPM OPM% | 6.7 | 6.6 | 6.9 | 5.9 | 5.0 | 5.5 | 4.9 | 4.1 | 4.3 | 4.2 | 7.9 | 7.7 |
| 0 | 0 | 69 | 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 | 1 | 0 |
PBT PBTCr | 0 | 0 | 70 | 0 | 1 | 1 | 1 | 0 | 0 | 1 | 1 | 1 |
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | |
| 0 | 0 | 70 | 0 | 1 | 1 | 1 | 0 | 0 | 1 | 1 | 1 | |
Growth YoY PAT Growth YoY% | 146.0 | 141.8 | 2,33,100.0 | -4.2 | 82.5 | 100.0 | -99.2 | -15.2 | -58.9 | -8.9 | 125.5 | 200.0 |
NPM NPM% | 2.3 | 1.9 | 403.7 | 2.7 | 3.6 | 3.0 | 2.8 | 1.9 | 1.8 | 2.5 | 5.5 | 5.4 |
| 0.2 | 0.1 | 34.4 | 0.2 | 0.4 | 0.3 | 0.3 | 0.2 | 0.1 | 0.3 | 0.6 | 0.6 |
| Financial Year | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 | TTM |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
Revenue RevenueCr | 39 | 33 | 42 | 50 | 33 | 27 | 40 | 58 | 68 | 76 | 80 | 82 |
Growth Revenue Growth% | -27.9 | -16.0 | 30.4 | 17.2 | -34.1 | -16.8 | 47.8 | 44.9 | 16.9 | 11.4 | 5.6 | 2.4 |
| 43 | 35 | 45 | 49 | 35 | 38 | 39 | 55 | 63 | 72 | 76 | 77 | |
| -4 | -3 | -3 | 1 | -2 | -11 | 1 | 4 | 5 | 4 | 4 | 5 | |
OPM OPM% | -10.2 | -8.7 | -6.1 | 1.6 | -6.6 | -39.2 | 2.6 | 6.6 | 7.3 | 5.3 | 5.3 | 6.2 |
| -1 | -2 | 1 | 30 | 10 | 15 | 2 | -1 | -1 | 1 | 1 | 0 | |
Interest Expense Interest ExpenseCr | 1 | 3 | 3 | 1 | 0 | 0 | 0 | 0 | 0 | 0 | 1 | 0 |
Depreciation DepreciationCr | 10 | 8 | 7 | 7 | 7 | 6 | 6 | 5 | 2 | 2 | 2 | 2 |
PBT PBTCr | -16 | -16 | -12 | 23 | 1 | -2 | -4 | -2 | 71 | 2 | 2 | 3 |
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | |
PAT PATCr | -16 | -16 | -12 | 23 | 1 | -2 | -4 | -2 | 71 | 2 | 2 | 3 |
Growth PAT Growth% | 9.6 | 0.6 | 27.2 | 300.0 | -97.4 | -474.1 | -73.8 | 41.9 | 3,183.4 | -96.8 | 6.0 | 44.4 |
NPM NPM% | -41.5 | -49.1 | -27.4 | 46.7 | 1.9 | -8.4 | -9.8 | -4.0 | 104.1 | 3.0 | 3.0 | 4.0 |
| -7.9 | -7.9 | -5.7 | 11.4 | 0.3 | -1.1 | -1.9 | -1.1 | 35.0 | 1.1 | 1.2 | 1.6 |
| Financial Year | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 | TTM |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
Revenue RevenueCr | 39 | 33 | 42 | 50 | 33 | 27 | 40 | 58 | 68 | 76 | 80 | 82 |
Growth Revenue Growth% | -27.9 | -16.0 | 30.4 | 17.2 | -34.1 | -16.8 | 47.8 | 44.9 | 16.9 | 11.4 | 5.6 | 2.4 |
| 43 | 35 | 45 | 49 | 35 | 38 | 39 | 55 | 63 | 72 | 76 | 77 | |
| -4 | -3 | -3 | 1 | -2 | -11 | 1 | 4 | 5 | 4 | 4 | 5 | |
OPM OPM% | -10.2 | -8.7 | -6.1 | 1.6 | -6.6 | -39.2 | 2.6 | 6.6 | 7.3 | 5.3 | 5.3 | 6.2 |
| -1 | -2 | 1 | 30 | 10 | 15 | 2 | -1 | -1 | 1 | 1 | 0 | |
Interest Expense Interest ExpenseCr | 1 | 3 | 3 | 1 | 0 | 0 | 0 | 0 | 0 | 0 | 1 | 0 |
Depreciation DepreciationCr | 10 | 8 | 7 | 7 | 7 | 6 | 6 | 5 | 2 | 2 | 2 | 2 |
PBT PBTCr | -16 | -16 | -12 | 23 | 1 | -2 | -4 | -2 | 71 | 2 | 2 | 3 |
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | |
PAT PATCr | -16 | -16 | -12 | 23 | 1 | -2 | -4 | -2 | 71 | 2 | 2 | 3 |
Growth PAT Growth% | 9.6 | 0.6 | 27.2 | 300.0 | -97.4 | -474.1 | -73.8 | 41.9 | 3,183.4 | -96.8 | 6.0 | 44.4 |
NPM NPM% | -41.5 | -49.1 | -27.4 | 46.7 | 1.9 | -8.4 | -9.8 | -4.0 | 104.1 | 3.0 | 3.0 | 4.0 |
| -7.9 | -7.9 | -5.7 | 11.4 | 0.3 | -1.1 | -1.9 | -1.1 | 35.0 | 1.1 | 1.2 | 1.6 |
| Financial Year | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 | Jun 2026 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
Equity Capital Equity CapitalCr | 20 | 20 | 20 | 20 | 20 | 20 | 20 | 20 | 20 | 20 | 20 | 20 |
Reserves ReservesCr | -71 | -85 | -96 | -73 | -73 | -75 | -79 | -81 | 2 | 4 | 7 | 8 |
| 107 | 103 | 129 | 110 | 102 | 8 | 8 | 11 | 11 | 10 | 9 | 11 | |
| 74 | 81 | 40 | 26 | 12 | 87 | 87 | 87 | 5 | 5 | 5 | 5 | |
| 143 | 120 | 93 | 84 | 61 | 40 | 37 | 37 | 38 | 39 | 41 | 44 | |
| 42 | 56 | 39 | 35 | 19 | 8 | 10 | 13 | 14 | 16 | 18 | 21 | |
| 101 | 63 | 54 | 49 | 42 | 33 | 27 | 24 | 24 | 23 | 23 | 23 | |
| 143 | 120 | 93 | 84 | 61 | 40 | 37 | 37 | 38 | 39 | 41 | 44 |
| Financial Year | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 | Jun 2026 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
Equity Capital Equity CapitalCr | 20 | 20 | 20 | 20 | 20 | 20 | 20 | 20 | 20 | 20 | 20 | 20 |
Reserves ReservesCr | -71 | -85 | -96 | -73 | -73 | -75 | -79 | -81 | 2 | 4 | 7 | 8 |
| 107 | 103 | 129 | 110 | 102 | 8 | 8 | 11 | 11 | 10 | 9 | 11 | |
| 74 | 81 | 40 | 26 | 12 | 87 | 87 | 87 | 5 | 5 | 5 | 5 | |
| 143 | 120 | 93 | 84 | 61 | 40 | 37 | 37 | 38 | 39 | 41 | 44 | |
| 42 | 56 | 39 | 35 | 19 | 8 | 10 | 13 | 14 | 16 | 18 | 21 | |
| 101 | 63 | 54 | 49 | 42 | 33 | 27 | 24 | 24 | 23 | 23 | 23 | |
| 143 | 120 | 93 | 84 | 61 | 40 | 37 | 37 | 38 | 39 | 41 | 44 |
| Financial Year | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| 6 | 15 | -11 | 36 | 21 | 6 | 0 | 3 | 1 | 2 | 3 | |
| 0 | 3 | 2 | -1 | 0 | 0 | 1 | -2 | 0 | -1 | -1 | |
| -7 | -18 | 10 | -35 | -21 | -5 | 0 | 0 | 0 | 0 | -1 | |
Net Cash Flow Net Cash FlowCr | 0 | 0 | 0 | 0 | 0 | 1 | 1 | 1 | 1 | 1 | 1 |
Free Cash Flow Free Cash FlowCr | 6 | 17 | -9 | 36 | 21 | 6 | -1 | 2 | 1 | 1 | 1 |
CFO To PAT CFO To PAT% | -38.0 | -95.5 | 97.3 | 156.1 | 3,444.8 | -273.4 | -0.4 | -144.8 | 1.7 | 104.7 | 129.0 |
CFO To EBITDA CFO To EBITDA% | -155.0 | -540.1 | 438.3 | 4,639.0 | -976.5 | -58.3 | 1.5 | 86.5 | 24.5 | 59.7 | 74.4 |
| Financial Year | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| 6 | 15 | -11 | 36 | 21 | 6 | 0 | 3 | 1 | 2 | 3 | |
| 0 | 3 | 2 | -1 | 0 | 0 | 1 | -2 | 0 | -1 | -1 | |
| -7 | -18 | 10 | -35 | -21 | -5 | 0 | 0 | 0 | 0 | -1 | |
Net Cash Flow Net Cash FlowCr | 0 | 0 | 0 | 0 | 0 | 1 | 1 | 1 | 1 | 1 | 1 |
Free Cash Flow Free Cash FlowCr | 6 | 17 | -9 | 36 | 21 | 6 | -1 | 2 | 1 | 1 | 1 |
CFO To PAT CFO To PAT% | -38.0 | -95.5 | 97.3 | 156.1 | 3,444.8 | -273.4 | -0.4 | -144.8 | 1.7 | 104.7 | 129.0 |
CFO To EBITDA CFO To EBITDA% | -155.0 | -540.1 | 438.3 | 4,639.0 | -976.5 | -58.3 | 1.5 | 86.5 | 24.5 | 59.7 | 74.4 |
| 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 | 14 | 28 | 41 | 25 | 35 | |||||||
Price To Earnings Price To Earnings | 0.4 | 17.8 | 10.3 | 10.7 | ||||||||
Price To Sales Price To Sales | 0.2 | 0.4 | 0.5 | 0.3 | 0.4 | |||||||
Price To Book Price To Book | -0.2 | 1.3 | 1.6 | 0.9 | 1.2 | |||||||
EV To EBITDA EV To EBITDA | 6.0 | 5.0 | 9.2 | 4.7 | 5.7 | |||||||
GPM GPM% | 17.8 | 20.8 | 19.1 | 23.4 | 24.1 | -13.0 | 27.4 | 28.7 | 26.7 | 25.7 | 28.5 | 28.5 |
OPM OPM% | -10.2 | -8.7 | -6.1 | 1.6 | -6.6 | -39.2 | 2.6 | 6.6 | 7.3 | 5.3 | 5.3 | 6.2 |
NPM NPM% | -41.5 | -49.1 | -27.4 | 46.7 | 1.9 | -8.4 | -9.8 | -4.0 | 104.1 | 3.0 | 3.0 | 4.0 |
ROCE ROCE% | -20.1 | -23.5 | -14.4 | -229.7 | -2.6 | 4.3 | 7.6 | 3.9 | 318.5 | 11.2 | 10.8 | 13.0 |
ROE ROE% | 31.7 | 24.8 | 15.3 | -44.0 | -1.2 | 4.2 | 6.8 | 3.8 | 316.4 | 9.3 | 8.9 | 11.3 |
ROA ROA% | -11.3 | -13.3 | -12.5 | 27.8 | 1.0 | -5.6 | -10.8 | -6.2 | 187.4 | 5.9 | 6.0 | 7.3 |
| Financial Year | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 | Current |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
Market Cap Market CapitalizationCr | 14 | 28 | 41 | 25 | 35 | |||||||
Price To Earnings Price To Earnings | 0.4 | 17.8 | 10.3 | 10.7 | ||||||||
Price To Sales Price To Sales | 0.2 | 0.4 | 0.5 | 0.3 | 0.4 | |||||||
Price To Book Price To Book | -0.2 | 1.3 | 1.6 | 0.9 | 1.2 | |||||||
EV To EBITDA EV To EBITDA | 6.0 | 5.0 | 9.2 | 4.7 | 5.7 | |||||||
GPM GPM% | 17.8 | 20.8 | 19.1 | 23.4 | 24.1 | -13.0 | 27.4 | 28.7 | 26.7 | 25.7 | 28.5 | 28.5 |
OPM OPM% | -10.2 | -8.7 | -6.1 | 1.6 | -6.6 | -39.2 | 2.6 | 6.6 | 7.3 | 5.3 | 5.3 | 6.2 |
NPM NPM% | -41.5 | -49.1 | -27.4 | 46.7 | 1.9 | -8.4 | -9.8 | -4.0 | 104.1 | 3.0 | 3.0 | 4.0 |
ROCE ROCE% | -20.1 | -23.5 | -14.4 | -229.7 | -2.6 | 4.3 | 7.6 | 3.9 | 318.5 | 11.2 | 10.8 | 13.0 |
ROE ROE% | 31.7 | 24.8 | 15.3 | -44.0 | -1.2 | 4.2 | 6.8 | 3.8 | 316.4 | 9.3 | 8.9 | 11.3 |
ROA ROA% | -11.3 | -13.3 | -12.5 | 27.8 | 1.0 | -5.6 | -10.8 | -6.2 | 187.4 | 5.9 | 6.0 | 7.3 |
Documents — EL Forge Ltd