| 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 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| 9 | 17 | 87 | 38 | 46 | 24 | 16 | 27 | 35 | 48 | 44 | 37 | |
Growth YoY Revenue Growth YoY% | 1,337.5 | 298.1 | 4,293.9 | 995.1 | 397.0 | 38.5 | -81.5 | -30.1 | -24.1 | 101.6 | 175.3 | 40.8 |
| 9 | 14 | 88 | 36 | 44 | 24 | 21 | 28 | 32 | 47 | 45 | 38 | |
| 1 | 3 | -1 | 2 | 2 | 0 | -5 | -2 | 3 | 0 | 0 | 0 | |
OPM OPM% | 7.1 | 19.6 | -0.7 | 5.6 | 4.7 | 0.9 | -30.2 | -6.4 | 8.2 | 0.8 | -0.5 | -1.1 |
| 0 | 0 | 3 | 0 | 0 | 1 | 5 | 2 | 0 | 1 | 14 | 2 | |
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 | 3 | 3 | 2 | 2 | 1 | 0 | 0 | 3 | 1 | 14 | 1 |
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | |
| 1 | 3 | 3 | 2 | 2 | 1 | 0 | 0 | 3 | 1 | 14 | 1 | |
Growth YoY PAT Growth YoY% | 1,525.0 | 16,700.0 | 25,100.0 | 430.0 | 229.2 | -68.8 | -103.6 | -92.0 | 32.2 | 1.9 | 15,588.9 | 776.5 |
NPM NPM% | 7.1 | 19.6 | 2.9 | 5.6 | 4.7 | 4.4 | -0.6 | 0.6 | 8.2 | 2.2 | 31.5 | 4.0 |
| 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.1 | 0.0 | 0.0 | 0.0 | 0.0 | 0.1 | 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 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| 9 | 17 | 87 | 38 | 46 | 24 | 16 | 27 | 35 | 48 | 44 | 37 | |
Growth YoY Revenue Growth YoY% | 1,337.5 | 298.1 | 4,293.9 | 995.1 | 397.0 | 38.5 | -81.5 | -30.1 | -24.1 | 101.6 | 175.3 | 40.8 |
| 9 | 14 | 88 | 36 | 44 | 24 | 21 | 28 | 32 | 47 | 45 | 38 | |
| 1 | 3 | -1 | 2 | 2 | 0 | -5 | -2 | 3 | 0 | 0 | 0 | |
OPM OPM% | 7.1 | 19.6 | -0.7 | 5.6 | 4.7 | 0.9 | -30.2 | -6.4 | 8.2 | 0.8 | -0.5 | -1.1 |
| 0 | 0 | 3 | 0 | 0 | 1 | 5 | 2 | 0 | 1 | 14 | 2 | |
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 | 3 | 3 | 2 | 2 | 1 | 0 | 0 | 3 | 1 | 14 | 1 |
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | |
| 1 | 3 | 3 | 2 | 2 | 1 | 0 | 0 | 3 | 1 | 14 | 1 | |
Growth YoY PAT Growth YoY% | 1,525.0 | 16,700.0 | 25,100.0 | 430.0 | 229.2 | -68.8 | -103.6 | -92.0 | 32.2 | 1.9 | 15,588.9 | 776.5 |
NPM NPM% | 7.1 | 19.6 | 2.9 | 5.6 | 4.7 | 4.4 | -0.6 | 0.6 | 8.2 | 2.2 | 31.5 | 4.0 |
| 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.1 | 0.0 | 0.0 | 0.0 | 0.0 | 0.1 | 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 | 103 | 90 | 28 | 1 | 0 | 0 | 6 | 10 | 117 | 124 | 153 | 164 |
Growth Revenue Growth% | -4.5 | -11.9 | -68.9 | -96.7 | -93.9 | -100.0 | 52.9 | 1,100.0 | 6.1 | 23.8 | 46.5 | |
| 103 | 90 | 28 | 1 | 0 | 0 | 6 | 10 | 113 | 124 | 152 | 162 | |
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 4 | 0 | 1 | 3 | |
OPM OPM% | -0.1 | 0.3 | 0.2 | -20.9 | -527.5 | -1.4 | 1.9 | 3.2 | 0.0 | 0.9 | 1.6 | |
| 0 | 0 | 0 | 0 | -13 | -8 | 0 | 0 | 3 | 6 | 17 | 17 | |
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 | -13 | -8 | 0 | 0 | 7 | 6 | 18 | 19 |
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | |
PAT PATCr | 0 | 0 | 0 | 0 | -13 | -8 | 0 | 0 | 7 | 5 | 18 | 19 |
Growth PAT Growth% | -235.6 | 121.0 | -233.8 | 150.3 | -45,304.7 | 43.0 | 98.8 | 282.0 | 4,225.8 | -24.5 | 245.1 | 491.1 |
NPM NPM% | -0.2 | 0.1 | -0.2 | 3.2 | -24,017.5 | -1.4 | 1.6 | 5.9 | 4.2 | 11.7 | 11.8 | |
| 0.0 | 0.0 | 0.0 | 0.0 | -0.1 | -0.1 | 0.0 | 0.0 | 0.1 | 0.0 | 0.1 | 0.2 |
| Financial Year | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 | TTM |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
Revenue RevenueCr | 103 | 90 | 28 | 1 | 0 | 0 | 6 | 10 | 117 | 124 | 153 | 164 |
Growth Revenue Growth% | -4.5 | -11.9 | -68.9 | -96.7 | -93.9 | -100.0 | 52.9 | 1,100.0 | 6.1 | 23.8 | 46.5 | |
| 103 | 90 | 28 | 1 | 0 | 0 | 6 | 10 | 113 | 124 | 152 | 162 | |
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 4 | 0 | 1 | 3 | |
OPM OPM% | -0.1 | 0.3 | 0.2 | -20.9 | -527.5 | -1.4 | 1.9 | 3.2 | 0.0 | 0.9 | 1.6 | |
| 0 | 0 | 0 | 0 | -13 | -8 | 0 | 0 | 3 | 6 | 17 | 17 | |
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 | -13 | -8 | 0 | 0 | 7 | 6 | 18 | 19 |
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | |
PAT PATCr | 0 | 0 | 0 | 0 | -13 | -8 | 0 | 0 | 7 | 5 | 18 | 19 |
Growth PAT Growth% | -235.6 | 121.0 | -233.8 | 150.3 | -45,304.7 | 43.0 | 98.8 | 282.0 | 4,225.8 | -24.5 | 245.1 | 491.1 |
NPM NPM% | -0.2 | 0.1 | -0.2 | 3.2 | -24,017.5 | -1.4 | 1.6 | 5.9 | 4.2 | 11.7 | 11.8 | |
| 0.0 | 0.0 | 0.0 | 0.0 | -0.1 | -0.1 | 0.0 | 0.0 | 0.1 | 0.0 | 0.1 | 0.2 |
| Financial Year | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|---|---|---|---|---|---|---|
Equity Capital Equity CapitalCr | 116 | 116 | 116 | 116 | 116 | 116 | 116 | 116 | 116 | 116 | 116 |
Reserves ReservesCr | 247 | 239 | 222 | 222 | 151 | 142 | 176 | 176 | 183 | 188 | 206 |
| 35 | 48 | 218 | 200 | 194 | 2 | 4 | 6 | 16 | 63 | 71 | |
| 43 | 42 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 36 | |
| 470 | 484 | 556 | 539 | 461 | 261 | 297 | 298 | 316 | 367 | 429 | |
| 8 | 8 | 186 | 171 | 169 | 6 | 6 | 6 | 15 | 58 | 137 | |
| 462 | 475 | 371 | 368 | 292 | 255 | 291 | 293 | 301 | 309 | 292 | |
| 470 | 484 | 556 | 539 | 461 | 261 | 297 | 298 | 316 | 367 | 429 |
| 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 | 116 | 116 | 116 | 116 | 116 | 116 | 116 | 116 | 116 | 116 | 116 |
Reserves ReservesCr | 247 | 239 | 222 | 222 | 151 | 142 | 176 | 176 | 183 | 188 | 206 |
| 35 | 48 | 218 | 200 | 194 | 2 | 4 | 6 | 16 | 63 | 71 | |
| 43 | 42 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 36 | |
| 470 | 484 | 556 | 539 | 461 | 261 | 297 | 298 | 316 | 367 | 429 | |
| 8 | 8 | 186 | 171 | 169 | 6 | 6 | 6 | 15 | 58 | 137 | |
| 462 | 475 | 371 | 368 | 292 | 255 | 291 | 293 | 301 | 309 | 292 | |
| 470 | 484 | 556 | 539 | 461 | 261 | 297 | 298 | 316 | 367 | 429 |
| Financial Year | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| 8 | 5 | -10 | -1 | 14 | -23 | -16 | -1 | -6 | 18 | -36 | |
| -31 | -7 | -34 | 5 | -15 | 189 | 189 | 1 | 8 | 0 | -10 | |
| 25 | 1 | 42 | -4 | 0 | -166 | -166 | 1 | -1 | 21 | 15 | |
Net Cash Flow Net Cash FlowCr | 2 | 0 | -2 | 0 | -1 | 0 | 8 | 0 | 1 | 39 | -31 |
Free Cash Flow Free Cash FlowCr | 3 | -2 | 104 | -1 | -1 | 2 | 10 | 0 | 1 | 18 | -36 |
CFO To PAT CFO To PAT% | -3,923.9 | 12,431.2 | 17,031.9 | -4,085.9 | -105.0 | 305.0 | 17,954.7 | -789.7 | -92.9 | 338.8 | -199.2 |
CFO To EBITDA CFO To EBITDA% | -10,747.4 | 2,171.2 | -16,527.6 | 633.0 | -4,781.2 | 22,797.6 | 18,016.2 | -693.0 | -169.7 | -1,07,132.7 | -2,717.2 |
| Financial Year | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| 8 | 5 | -10 | -1 | 14 | -23 | -16 | -1 | -6 | 18 | -36 | |
| -31 | -7 | -34 | 5 | -15 | 189 | 189 | 1 | 8 | 0 | -10 | |
| 25 | 1 | 42 | -4 | 0 | -166 | -166 | 1 | -1 | 21 | 15 | |
Net Cash Flow Net Cash FlowCr | 2 | 0 | -2 | 0 | -1 | 0 | 8 | 0 | 1 | 39 | -31 |
Free Cash Flow Free Cash FlowCr | 3 | -2 | 104 | -1 | -1 | 2 | 10 | 0 | 1 | 18 | -36 |
CFO To PAT CFO To PAT% | -3,923.9 | 12,431.2 | 17,031.9 | -4,085.9 | -105.0 | 305.0 | 17,954.7 | -789.7 | -92.9 | 338.8 | -199.2 |
CFO To EBITDA CFO To EBITDA% | -10,747.4 | 2,171.2 | -16,527.6 | 633.0 | -4,781.2 | 22,797.6 | 18,016.2 | -693.0 | -169.7 | -1,07,132.7 | -2,717.2 |
| 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 | 41 | 57 | 57 | 22 | 22 | 17 | 17 | 36 | 358 | 175 | 120 | 240 |
Price To Earnings Price To Earnings | 51.3 | 37.5 | 6.9 | 12.9 | ||||||||
Price To Sales Price To Sales | 0.4 | 0.6 | 2.0 | 24.0 | 368.5 | 2.8 | 3.7 | 3.1 | 1.4 | 0.8 | 1.5 | |
Price To Book Price To Book | 0.1 | 0.2 | 0.2 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 1.2 | 0.6 | 0.4 | 0.7 |
EV To EBITDA EV To EBITDA | -1,045.0 | 380.9 | 3,717.8 | -975.6 | -637.5 | -170.1 | -198.8 | 201.8 | 94.5 | -9,461.2 | 111.8 | 113.1 |
GPM GPM% | 0.5 | 0.7 | 1.7 | 2.6 | -127.7 | 1.6 | 4.9 | 3.5 | 0.4 | |||
OPM OPM% | -0.1 | 0.3 | 0.2 | -20.9 | -527.5 | -1.4 | 1.9 | 3.2 | 0.0 | 0.9 | 1.6 | |
NPM NPM% | -0.2 | 0.1 | -0.2 | 3.2 | -24,017.5 | -1.4 | 1.6 | 5.9 | 4.2 | 11.7 | 11.8 | |
ROCE ROCE% | 0.0 | 0.0 | 0.0 | 0.0 | -3.1 | -3.0 | 0.0 | 0.1 | 2.3 | 1.7 | 5.0 | 5.0 |
ROE ROE% | -0.1 | 0.0 | 0.0 | 0.0 | -5.0 | -3.0 | 0.0 | 0.1 | 2.3 | 1.7 | 5.6 | 5.6 |
ROA ROA% | 0.0 | 0.0 | 0.0 | 0.0 | -2.9 | -2.9 | 0.0 | 0.1 | 2.2 | 1.4 | 4.2 | 4.2 |
| 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 | 41 | 57 | 57 | 22 | 22 | 17 | 17 | 36 | 358 | 175 | 120 | 240 |
Price To Earnings Price To Earnings | 51.3 | 37.5 | 6.9 | 12.9 | ||||||||
Price To Sales Price To Sales | 0.4 | 0.6 | 2.0 | 24.0 | 368.5 | 2.8 | 3.7 | 3.1 | 1.4 | 0.8 | 1.5 | |
Price To Book Price To Book | 0.1 | 0.2 | 0.2 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 1.2 | 0.6 | 0.4 | 0.7 |
EV To EBITDA EV To EBITDA | -1,045.0 | 380.9 | 3,717.8 | -975.6 | -637.5 | -170.1 | -198.8 | 201.8 | 94.5 | -9,461.2 | 111.8 | 113.1 |
GPM GPM% | 0.5 | 0.7 | 1.7 | 2.6 | -127.7 | 1.6 | 4.9 | 3.5 | 0.4 | |||
OPM OPM% | -0.1 | 0.3 | 0.2 | -20.9 | -527.5 | -1.4 | 1.9 | 3.2 | 0.0 | 0.9 | 1.6 | |
NPM NPM% | -0.2 | 0.1 | -0.2 | 3.2 | -24,017.5 | -1.4 | 1.6 | 5.9 | 4.2 | 11.7 | 11.8 | |
ROCE ROCE% | 0.0 | 0.0 | 0.0 | 0.0 | -3.1 | -3.0 | 0.0 | 0.1 | 2.3 | 1.7 | 5.0 | 5.0 |
ROE ROE% | -0.1 | 0.0 | 0.0 | 0.0 | -5.0 | -3.0 | 0.0 | 0.1 | 2.3 | 1.7 | 5.6 | 5.6 |
ROA ROA% | 0.0 | 0.0 | 0.0 | 0.0 | -2.9 | -2.9 | 0.0 | 0.1 | 2.2 | 1.4 | 4.2 | 4.2 |
Documents — Empower India Ltd