| 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 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| 16 | 12 | 87 | 36 | 35 | 40 | 89 | 22 | 19 | 18 | 17 | 13 | |
Growth YoY Revenue Growth YoY% | -75.9 | -80.4 | 673.4 | 214.8 | 123.0 | 238.3 | 1.8 | -37.3 | -46.0 | -55.8 | -80.6 | -40.9 |
| 17 | 12 | 81 | 31 | 30 | 37 | 74 | 21 | 16 | 15 | 14 | 12 | |
| -1 | 0 | 6 | 5 | 4 | 3 | 14 | 1 | 3 | 3 | 3 | 1 | |
OPM OPM% | -9.5 | 0.8 | 6.7 | 13.4 | 12.2 | 8.7 | 16.1 | 5.1 | 15.3 | 17.0 | 17.7 | 8.4 |
| 3 | 3 | -3 | 2 | 3 | 10 | -1 | 5 | 6 | 3 | -2 | 4 | |
Interest Expense Interest ExpenseCr | 0 | 0 | 1 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Depreciation DepreciationCr | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 1 | 1 | 1 | 1 | 1 |
PBT PBTCr | 0 | 3 | 1 | 6 | 6 | 13 | 13 | 6 | 8 | 5 | -1 | 4 |
| 0 | -1 | -2 | 1 | 1 | 4 | 5 | 1 | 2 | 1 | 1 | 1 | |
| -23 | 4 | 3 | 5 | 5 | 10 | 103 | 5 | 6 | 4 | -2 | 4 | |
Growth YoY PAT Growth YoY% | -156.8 | 196.3 | -66.9 | -50.9 | 122.6 | 141.7 | 2,933.6 | -8.0 | 23.1 | -55.9 | -101.9 | -25.9 |
NPM NPM% | -146.1 | 33.0 | 3.9 | 14.8 | 14.8 | 23.6 | 116.0 | 21.6 | 33.9 | 23.5 | -11.5 | 27.1 |
| -7.4 | 1.3 | 2.7 | 4.2 | 4.0 | 7.5 | 80.8 | 3.8 | 5.0 | 3.3 | -1.6 | 2.8 |
| 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 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| 16 | 12 | 87 | 36 | 35 | 40 | 89 | 22 | 19 | 18 | 17 | 13 | |
Growth YoY Revenue Growth YoY% | -75.9 | -80.4 | 673.4 | 214.8 | 123.0 | 238.3 | 1.8 | -37.3 | -46.0 | -55.8 | -80.6 | -40.9 |
| 17 | 12 | 81 | 31 | 30 | 37 | 74 | 21 | 16 | 15 | 14 | 12 | |
| -1 | 0 | 6 | 5 | 4 | 3 | 14 | 1 | 3 | 3 | 3 | 1 | |
OPM OPM% | -9.5 | 0.8 | 6.7 | 13.4 | 12.2 | 8.7 | 16.1 | 5.1 | 15.3 | 17.0 | 17.7 | 8.4 |
| 3 | 3 | -3 | 2 | 3 | 10 | -1 | 5 | 6 | 3 | -2 | 4 | |
Interest Expense Interest ExpenseCr | 0 | 0 | 1 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Depreciation DepreciationCr | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 1 | 1 | 1 | 1 | 1 |
PBT PBTCr | 0 | 3 | 1 | 6 | 6 | 13 | 13 | 6 | 8 | 5 | -1 | 4 |
| 0 | -1 | -2 | 1 | 1 | 4 | 5 | 1 | 2 | 1 | 1 | 1 | |
| -23 | 4 | 3 | 5 | 5 | 10 | 103 | 5 | 6 | 4 | -2 | 4 | |
Growth YoY PAT Growth YoY% | -156.8 | 196.3 | -66.9 | -50.9 | 122.6 | 141.7 | 2,933.6 | -8.0 | 23.1 | -55.9 | -101.9 | -25.9 |
NPM NPM% | -146.1 | 33.0 | 3.9 | 14.8 | 14.8 | 23.6 | 116.0 | 21.6 | 33.9 | 23.5 | -11.5 | 27.1 |
| -7.4 | 1.3 | 2.7 | 4.2 | 4.0 | 7.5 | 80.8 | 3.8 | 5.0 | 3.3 | -1.6 | 2.8 |
| Financial Year | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 | TTM |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
Revenue RevenueCr | 3,231 | 2,999 | 2,823 | 2,853 | 2,731 | 932 | 515 | 47 | 125 | 199 | 76 | 67 |
Growth Revenue Growth% | -8.9 | -7.2 | -5.9 | 1.1 | -4.3 | -65.9 | -44.8 | -90.9 | 167.0 | 59.6 | -61.8 | -64.0 |
| 3,100 | 2,892 | 2,693 | 2,711 | 2,697 | 795 | 465 | 76 | 117 | 172 | 66 | 57 | |
| 131 | 106 | 129 | 143 | 33 | 138 | 49 | -29 | 8 | 28 | 10 | 10 | |
OPM OPM% | 4.1 | 3.5 | 4.6 | 5.0 | 1.2 | 14.8 | 9.6 | -62.7 | 6.3 | 13.9 | 13.3 | 15.0 |
| 41 | 134 | 30 | 35 | -171 | -48 | -300 | 231 | 17 | 15 | 12 | 10 | |
Interest Expense Interest ExpenseCr | 107 | 74 | 96 | 89 | 101 | 52 | 42 | 10 | 1 | 1 | 1 | 1 |
Depreciation DepreciationCr | 75 | 71 | 77 | 77 | 98 | 68 | 41 | 6 | 2 | 2 | 3 | 3 |
PBT PBTCr | -9 | 95 | -14 | 12 | -338 | -30 | -334 | 186 | 22 | 40 | 18 | 17 |
| 40 | 24 | 28 | 14 | -2 | 60 | -10 | 6 | 2 | 11 | 5 | 4 | |
PAT PATCr | -49 | 71 | -42 | -3 | -335 | -90 | -324 | 179 | 19 | 29 | 13 | 12 |
Growth PAT Growth% | -233.0 | 243.5 | -158.9 | 92.8 | -11,124.5 | 73.1 | -258.9 | 155.4 | -89.2 | 49.2 | -53.6 | -90.1 |
NPM NPM% | -1.5 | 2.4 | -1.5 | -0.1 | -12.3 | -9.7 | -62.9 | 383.3 | 15.5 | 14.5 | 17.6 | 18.1 |
| -1.2 | 2.2 | -0.5 | 0.2 | -8.0 | -1.9 | 1,368.9 | 62.2 | -3.5 | 96.4 | 10.5 | 9.5 |
| 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 | 3,231 | 2,999 | 2,823 | 2,853 | 2,731 | 932 | 515 | 47 | 125 | 199 | 76 | 67 |
Growth Revenue Growth% | -8.9 | -7.2 | -5.9 | 1.1 | -4.3 | -65.9 | -44.8 | -90.9 | 167.0 | 59.6 | -61.8 | -64.0 |
| 3,100 | 2,892 | 2,693 | 2,711 | 2,697 | 795 | 465 | 76 | 117 | 172 | 66 | 57 | |
| 131 | 106 | 129 | 143 | 33 | 138 | 49 | -29 | 8 | 28 | 10 | 10 | |
OPM OPM% | 4.1 | 3.5 | 4.6 | 5.0 | 1.2 | 14.8 | 9.6 | -62.7 | 6.3 | 13.9 | 13.3 | 15.0 |
| 41 | 134 | 30 | 35 | -171 | -48 | -300 | 231 | 17 | 15 | 12 | 10 | |
Interest Expense Interest ExpenseCr | 107 | 74 | 96 | 89 | 101 | 52 | 42 | 10 | 1 | 1 | 1 | 1 |
Depreciation DepreciationCr | 75 | 71 | 77 | 77 | 98 | 68 | 41 | 6 | 2 | 2 | 3 | 3 |
PBT PBTCr | -9 | 95 | -14 | 12 | -338 | -30 | -334 | 186 | 22 | 40 | 18 | 17 |
| 40 | 24 | 28 | 14 | -2 | 60 | -10 | 6 | 2 | 11 | 5 | 4 | |
PAT PATCr | -49 | 71 | -42 | -3 | -335 | -90 | -324 | 179 | 19 | 29 | 13 | 12 |
Growth PAT Growth% | -233.0 | 243.5 | -158.9 | 92.8 | -11,124.5 | 73.1 | -258.9 | 155.4 | -89.2 | 49.2 | -53.6 | -90.1 |
NPM NPM% | -1.5 | 2.4 | -1.5 | -0.1 | -12.3 | -9.7 | -62.9 | 383.3 | 15.5 | 14.5 | 17.6 | 18.1 |
| -1.2 | 2.2 | -0.5 | 0.2 | -8.0 | -1.9 | 1,368.9 | 62.2 | -3.5 | 96.4 | 10.5 | 9.5 |
| Financial Year | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|---|---|---|---|---|---|---|
Equity Capital Equity CapitalCr | 13 | 13 | 13 | 13 | 13 | 13 | 13 | 13 | 13 | 13 | 13 |
Reserves ReservesCr | 206 | 301 | 303 | 251 | -101 | -154 | 74 | 150 | 66 | 207 | 187 |
| 1,308 | 1,314 | 1,407 | 1,745 | 2,183 | 1,917 | 615 | 461 | 263 | 58 | 35 | |
| 927 | 950 | 921 | 761 | 555 | 203 | 96 | 16 | 17 | 28 | 20 | |
| 2,582 | 2,710 | 2,763 | 2,879 | 2,748 | 2,043 | 797 | 701 | 421 | 305 | 255 | |
| 1,206 | 1,312 | 1,220 | 1,264 | 1,344 | 1,288 | 446 | 508 | 230 | 93 | 82 | |
| 1,376 | 1,398 | 1,543 | 1,615 | 1,404 | 755 | 351 | 193 | 191 | 212 | 172 | |
| 2,582 | 2,710 | 2,763 | 2,879 | 2,748 | 2,043 | 797 | 701 | 421 | 305 | 255 |
| 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 | 13 | 13 | 13 | 13 | 13 | 13 | 13 | 13 | 13 | 13 | 13 |
Reserves ReservesCr | 206 | 301 | 303 | 251 | -101 | -154 | 74 | 150 | 66 | 207 | 187 |
| 1,308 | 1,314 | 1,407 | 1,745 | 2,183 | 1,917 | 615 | 461 | 263 | 58 | 35 | |
| 927 | 950 | 921 | 761 | 555 | 203 | 96 | 16 | 17 | 28 | 20 | |
| 2,582 | 2,710 | 2,763 | 2,879 | 2,748 | 2,043 | 797 | 701 | 421 | 305 | 255 | |
| 1,206 | 1,312 | 1,220 | 1,264 | 1,344 | 1,288 | 446 | 508 | 230 | 93 | 82 | |
| 1,376 | 1,398 | 1,543 | 1,615 | 1,404 | 755 | 351 | 193 | 191 | 212 | 172 | |
| 2,582 | 2,710 | 2,763 | 2,879 | 2,748 | 2,043 | 797 | 701 | 421 | 305 | 255 |
| Financial Year | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| 120 | 67 | 171 | 207 | 229 | 366 | 201 | 55 | -20 | -11 | -6 | |
| -83 | 6 | -129 | -45 | -143 | 77 | 32 | 216 | 8 | 7 | 0 | |
| -36 | -20 | -95 | -230 | -122 | -382 | -275 | -243 | -6 | -1 | -1 | |
Net Cash Flow Net Cash FlowCr | 2 | 53 | -53 | -67 | -36 | 61 | -42 | 28 | -19 | -5 | -7 |
Free Cash Flow Free Cash FlowCr | 130 | -20 | 15 | 163 | 145 | 494 | 150 | 235 | -2 | -3 | -2 |
CFO To PAT CFO To PAT% | -243.0 | 95.0 | -410.1 | -6,950.5 | -68.5 | -405.8 | -62.0 | 30.5 | -103.5 | -38.8 | -45.6 |
CFO To EBITDA CFO To EBITDA% | 91.2 | 63.0 | 131.9 | 145.3 | 686.7 | 265.9 | 406.0 | -186.1 | -255.3 | -40.4 | -60.6 |
| Financial Year | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| 120 | 67 | 171 | 207 | 229 | 366 | 201 | 55 | -20 | -11 | -6 | |
| -83 | 6 | -129 | -45 | -143 | 77 | 32 | 216 | 8 | 7 | 0 | |
| -36 | -20 | -95 | -230 | -122 | -382 | -275 | -243 | -6 | -1 | -1 | |
Net Cash Flow Net Cash FlowCr | 2 | 53 | -53 | -67 | -36 | 61 | -42 | 28 | -19 | -5 | -7 |
Free Cash Flow Free Cash FlowCr | 130 | -20 | 15 | 163 | 145 | 494 | 150 | 235 | -2 | -3 | -2 |
CFO To PAT CFO To PAT% | -243.0 | 95.0 | -410.1 | -6,950.5 | -68.5 | -405.8 | -62.0 | 30.5 | -103.5 | -38.8 | -45.6 |
CFO To EBITDA CFO To EBITDA% | 91.2 | 63.0 | 131.9 | 145.3 | 686.7 | 265.9 | 406.0 | -186.1 | -255.3 | -40.4 | -60.6 |
| 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 | 1,566 | 2,277 | 3,992 | 2,834 | 992 | 2,225 | 529 | 754 | 558 | 376 | 408 | 421 |
Price To Earnings Price To Earnings | -26.4 | 27.0 | 406.9 | 0.1 | 3.9 | 3.1 | 30.4 | 34.2 | ||||
Price To Sales Price To Sales | 0.5 | 0.8 | 1.4 | 1.0 | 0.4 | 2.4 | 1.0 | 16.1 | 4.5 | 1.9 | 5.4 | 6.3 |
Price To Book Price To Book | 7.1 | 7.3 | 12.6 | 10.7 | -11.3 | -15.8 | 6.1 | 4.6 | 7.1 | 1.7 | 2.0 | 2.1 |
EV To EBITDA EV To EBITDA | 18.1 | 29.3 | 37.8 | 25.4 | 52.7 | 19.5 | 16.1 | -24.1 | 67.3 | 12.8 | 39.0 | 40.6 |
GPM GPM% | 49.2 | 48.7 | 50.2 | 50.4 | 49.7 | 49.8 | 56.9 | 48.6 | 28.8 | 27.5 | 52.5 | 52.5 |
OPM OPM% | 4.1 | 3.5 | 4.6 | 5.0 | 1.2 | 14.8 | 9.6 | -62.7 | 6.3 | 13.9 | 13.3 | 15.0 |
NPM NPM% | -1.5 | 2.4 | -1.5 | -0.1 | -12.3 | -9.7 | -62.9 | 383.3 | 15.5 | 14.5 | 17.6 | 18.1 |
ROCE ROCE% | 8.2 | 12.3 | 6.1 | 8.9 | -31.7 | 5.7 | -77.9 | 113.5 | 27.3 | 18.1 | 9.2 | 9.2 |
ROE ROE% | -22.5 | 22.5 | -13.2 | -1.1 | 381.5 | 64.1 | -373.4 | 109.7 | 24.6 | 13.2 | 6.7 | 6.7 |
ROA ROA% | -1.9 | 2.6 | -1.5 | -0.1 | -12.2 | -4.4 | -40.6 | 25.6 | 4.6 | 9.5 | 5.3 | 5.3 |
| 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 | 1,566 | 2,277 | 3,992 | 2,834 | 992 | 2,225 | 529 | 754 | 558 | 376 | 408 | 421 |
Price To Earnings Price To Earnings | -26.4 | 27.0 | 406.9 | 0.1 | 3.9 | 3.1 | 30.4 | 34.2 | ||||
Price To Sales Price To Sales | 0.5 | 0.8 | 1.4 | 1.0 | 0.4 | 2.4 | 1.0 | 16.1 | 4.5 | 1.9 | 5.4 | 6.3 |
Price To Book Price To Book | 7.1 | 7.3 | 12.6 | 10.7 | -11.3 | -15.8 | 6.1 | 4.6 | 7.1 | 1.7 | 2.0 | 2.1 |
EV To EBITDA EV To EBITDA | 18.1 | 29.3 | 37.8 | 25.4 | 52.7 | 19.5 | 16.1 | -24.1 | 67.3 | 12.8 | 39.0 | 40.6 |
GPM GPM% | 49.2 | 48.7 | 50.2 | 50.4 | 49.7 | 49.8 | 56.9 | 48.6 | 28.8 | 27.5 | 52.5 | 52.5 |
OPM OPM% | 4.1 | 3.5 | 4.6 | 5.0 | 1.2 | 14.8 | 9.6 | -62.7 | 6.3 | 13.9 | 13.3 | 15.0 |
NPM NPM% | -1.5 | 2.4 | -1.5 | -0.1 | -12.3 | -9.7 | -62.9 | 383.3 | 15.5 | 14.5 | 17.6 | 18.1 |
ROCE ROCE% | 8.2 | 12.3 | 6.1 | 8.9 | -31.7 | 5.7 | -77.9 | 113.5 | 27.3 | 18.1 | 9.2 | 9.2 |
ROE ROE% | -22.5 | 22.5 | -13.2 | -1.1 | 381.5 | 64.1 | -373.4 | 109.7 | 24.6 | 13.2 | 6.7 | 6.7 |
ROA ROA% | -1.9 | 2.6 | -1.5 | -0.1 | -12.2 | -4.4 | -40.6 | 25.6 | 4.6 | 9.5 | 5.3 | 5.3 |
Documents — Forbes & Company Ltd