| 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 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | |
Growth YoY Revenue Growth YoY% | -25.0 | -25.0 | 25.0 | 133.3 | 133.3 | 150.0 | 10.0 | 35.7 | 0.0 | -6.7 | 54.5 | -26.3 |
Interest Expended Interest ExpendedCr | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Expenses ExpensesCr | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | |
FPM FPM% | 50.0 | 50.0 | 20.0 | 21.4 | 28.6 | 53.3 | 0.0 | 42.1 | 28.6 | 7.1 | -5.9 | 21.4 |
| 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% | 160.0 | -25.0 | -92.1 | 50.0 | 33.3 | 333.3 | 233.3 | 166.7 | 25.0 | -92.3 | -190.0 | 0.0 |
NPM NPM% | 50.0 | 50.0 | 30.0 | 21.4 | 28.6 | 86.7 | 90.9 | 42.1 | 35.7 | 7.1 | -52.9 | 57.1 |
| 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.1 | 0.1 | 0.1 | 0.0 | 0.0 | -0.1 | 0.1 |
| 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 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | |
Growth YoY Revenue Growth YoY% | -25.0 | -25.0 | 25.0 | 133.3 | 133.3 | 150.0 | 10.0 | 35.7 | 0.0 | -6.7 | 54.5 | -26.3 |
Interest Expended Interest ExpendedCr | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Expenses ExpensesCr | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | |
FPM FPM% | 50.0 | 50.0 | 20.0 | 21.4 | 28.6 | 53.3 | 0.0 | 42.1 | 28.6 | 7.1 | -5.9 | 21.4 |
| 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% | 160.0 | -25.0 | -92.1 | 50.0 | 33.3 | 333.3 | 233.3 | 166.7 | 25.0 | -92.3 | -190.0 | 0.0 |
NPM NPM% | 50.0 | 50.0 | 30.0 | 21.4 | 28.6 | 86.7 | 90.9 | 42.1 | 35.7 | 7.1 | -52.9 | 57.1 |
| 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.1 | 0.1 | 0.1 | 0.0 | 0.0 | -0.1 | 0.1 |
| Financial Year | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 | TTM |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
Revenue RevenueCr | 2 | 1 | 0 | 0 | 0 | 0 | 1 | 0 | 0 | 1 | 1 | 1 |
Growth Revenue Growth% | -25.6 | -64.6 | -98.6 | -62.7 | 5,397.5 | 24.1 | 307.3 | -71.9 | -10.0 | 92.2 | 18.4 | 0.0 |
Interest Expended Interest ExpendedCr | 0 | 0 | 0 | 1 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Expenses ExpensesCr | 1 | 2 | 8 | 0 | 1 | 1 | 0 | 1 | 0 | 0 | 0 | 0 |
| 1 | -1 | -8 | -1 | -1 | -1 | 1 | 0 | 0 | 0 | 0 | 0 | |
FPM FPM% | 42.3 | -175.0 | -81,200.0 | -331.8 | -325.9 | 75.7 | -61.3 | 35.7 | 27.8 | 20.3 | 11.9 | |
| 0 | 0 | 0 | 0 | 1 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | |
Depreciation DepreciationCr | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
PBT PBTCr | 1 | -2 | -8 | -1 | -6 | -1 | 1 | 0 | 0 | 0 | 0 | 0 |
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | |
PAT PATCr | 0 | -1 | -9 | -1 | -6 | -1 | 1 | 0 | 0 | 0 | 0 | 0 |
Growth PAT Growth% | 162.0 | -422.6 | -609.6 | 86.5 | -426.7 | 86.5 | 198.5 | -66.0 | -61.4 | 170.2 | -83.9 | -85.7 |
NPM NPM% | 17.9 | -163.4 | -82,179.8 | -29,812.5 | -2,856.0 | -311.0 | 75.2 | 91.0 | 39.0 | 54.9 | 7.5 | 8.5 |
| 14.7 | -47.4 | -336.2 | -45.5 | -6.3 | -0.5 | 0.5 | 0.2 | 0.1 | 0.2 | 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 | 2 | 1 | 0 | 0 | 0 | 0 | 1 | 0 | 0 | 1 | 1 | 1 |
Growth Revenue Growth% | -25.6 | -64.6 | -98.6 | -62.7 | 5,397.5 | 24.1 | 307.3 | -71.9 | -10.0 | 92.2 | 18.4 | 0.0 |
Interest Expended Interest ExpendedCr | 0 | 0 | 0 | 1 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Expenses ExpensesCr | 1 | 2 | 8 | 0 | 1 | 1 | 0 | 1 | 0 | 0 | 0 | 0 |
| 1 | -1 | -8 | -1 | -1 | -1 | 1 | 0 | 0 | 0 | 0 | 0 | |
FPM FPM% | 42.3 | -175.0 | -81,200.0 | -331.8 | -325.9 | 75.7 | -61.3 | 35.7 | 27.8 | 20.3 | 11.9 | |
| 0 | 0 | 0 | 0 | 1 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | |
Depreciation DepreciationCr | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
PBT PBTCr | 1 | -2 | -8 | -1 | -6 | -1 | 1 | 0 | 0 | 0 | 0 | 0 |
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | |
PAT PATCr | 0 | -1 | -9 | -1 | -6 | -1 | 1 | 0 | 0 | 0 | 0 | 0 |
Growth PAT Growth% | 162.0 | -422.6 | -609.6 | 86.5 | -426.7 | 86.5 | 198.5 | -66.0 | -61.4 | 170.2 | -83.9 | -85.7 |
NPM NPM% | 17.9 | -163.4 | -82,179.8 | -29,812.5 | -2,856.0 | -311.0 | 75.2 | 91.0 | 39.0 | 54.9 | 7.5 | 8.5 |
| 14.7 | -47.4 | -336.2 | -45.5 | -6.3 | -0.5 | 0.5 | 0.2 | 0.1 | 0.2 | 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 | 0 | 0 | 0 | 0 | 17 | 17 | 17 | 17 | 17 | 17 | 17 |
Reserves ReservesCr | 4 | 3 | -6 | -8 | -15 | -16 | -15 | -14 | -14 | -23 | -23 |
Borrowings BorrowingsCr | 0 | 1 | 1 | 8 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Other Liabilities Other LiabilitiesCr | 14 | 15 | 23 | 1 | 1 | 1 | 1 | 1 | 1 | 9 | 9 |
Total Liabilities Total LiabilitiesCr | 19 | 19 | 18 | 0 | 3 | 2 | 3 | 3 | 3 | 3 | 3 |
| 1 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | |
Cash Equivalents Cash EquivalentsCr | 0 | 1 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Other Assets Other AssetsCr | 18 | 18 | 18 | 0 | 3 | 2 | 3 | 3 | 3 | 3 | 3 |
Total Assets Total AssetsCr | 19 | 19 | 18 | 0 | 3 | 2 | 3 | 3 | 3 | 3 | 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 | 0 | 0 | 0 | 0 | 17 | 17 | 17 | 17 | 17 | 17 | 17 |
Reserves ReservesCr | 4 | 3 | -6 | -8 | -15 | -16 | -15 | -14 | -14 | -23 | -23 |
Borrowings BorrowingsCr | 0 | 1 | 1 | 8 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Other Liabilities Other LiabilitiesCr | 14 | 15 | 23 | 1 | 1 | 1 | 1 | 1 | 1 | 9 | 9 |
Total Liabilities Total LiabilitiesCr | 19 | 19 | 18 | 0 | 3 | 2 | 3 | 3 | 3 | 3 | 3 |
| 1 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | |
Cash Equivalents Cash EquivalentsCr | 0 | 1 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Other Assets Other AssetsCr | 18 | 18 | 18 | 0 | 3 | 2 | 3 | 3 | 3 | 3 | 3 |
Total Assets Total AssetsCr | 19 | 19 | 18 | 0 | 3 | 2 | 3 | 3 | 3 | 3 | 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 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| 0 | 0 | -1 | 0 | -3 | 0 | 0 | 1 | 0 | 0 | 0 | |
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | |
| 0 | 1 | 0 | 0 | 3 | 0 | 0 | 0 | 0 | 0 | 0 | |
Net Cash Flow Net Cash FlowCr | 0 | 0 | -1 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Free Cash Flow Free Cash FlowCr | 0 | 0 | -1 | 0 | -3 | 0 | 0 | 1 | 0 | 0 | 0 |
CFO To EBITDA CFO To EBITDA% | 17.7 | 5.9 | 8.6 | -0.7 | 344.5 | 5.2 | -27.2 | -326.9 | -308.8 | -80.9 | 122.0 |
| Financial Year | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| 0 | 0 | -1 | 0 | -3 | 0 | 0 | 1 | 0 | 0 | 0 | |
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | |
| 0 | 1 | 0 | 0 | 3 | 0 | 0 | 0 | 0 | 0 | 0 | |
Net Cash Flow Net Cash FlowCr | 0 | 0 | -1 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Free Cash Flow Free Cash FlowCr | 0 | 0 | -1 | 0 | -3 | 0 | 0 | 1 | 0 | 0 | 0 |
CFO To EBITDA CFO To EBITDA% | 17.7 | 5.9 | 8.6 | -0.7 | 344.5 | 5.2 | -27.2 | -326.9 | -308.8 | -80.9 | 122.0 |
| 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 | 4 | 55 | 32 | 15 | 17 | |||||||
Price To Earnings Price To Earnings | 14.7 | 465.0 | 105.6 | 289.3 | 249.3 | |||||||
Price To Sales Price To Sales | 13.5 | 188.1 | 59.0 | 22.4 | 28.3 | |||||||
Price To Book Price To Book | 1.8 | 22.3 | -5.0 | -2.3 | -2.6 | |||||||
EV To EBITDA EV To EBITDA | -20.8 | 530.9 | 210.3 | 112.4 | 227.9 | |||||||
FPM FPM% | 42.6 | -174.4 | -75,730.8 | -28,495.0 | -333.8 | -324.1 | 75.2 | -59.8 | 36.6 | 28.2 | 20.3 | 11.9 |
NPM NPM% | 17.9 | -163.4 | -82,179.8 | -29,812.5 | -2,856.0 | -311.0 | 75.2 | 91.0 | 39.0 | 54.9 | 7.5 | 8.5 |
ROCE ROCE% | 11.2 | -39.9 | 176.0 | 617.1 | -280.9 | -63.7 | 34.4 | 10.1 | 4.3 | -5.0 | -2.6 | -2.6 |
ROE ROE% | 8.2 | -36.2 | 163.7 | 14.6 | -303.0 | -69.3 | 40.6 | 12.1 | 4.5 | -4.7 | -0.8 | -0.8 |
ROA ROA% | 2.0 | -6.4 | -48.4 | -270.6 | -229.7 | -37.5 | 25.1 | 9.7 | 3.5 | 9.7 | 1.5 | 1.5 |
| Financial Year | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 | Current |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
Market Cap Market CapitalizationCr | 4 | 55 | 32 | 15 | 17 | |||||||
Price To Earnings Price To Earnings | 14.7 | 465.0 | 105.6 | 289.3 | 249.3 | |||||||
Price To Sales Price To Sales | 13.5 | 188.1 | 59.0 | 22.4 | 28.3 | |||||||
Price To Book Price To Book | 1.8 | 22.3 | -5.0 | -2.3 | -2.6 | |||||||
EV To EBITDA EV To EBITDA | -20.8 | 530.9 | 210.3 | 112.4 | 227.9 | |||||||
FPM FPM% | 42.6 | -174.4 | -75,730.8 | -28,495.0 | -333.8 | -324.1 | 75.2 | -59.8 | 36.6 | 28.2 | 20.3 | 11.9 |
NPM NPM% | 17.9 | -163.4 | -82,179.8 | -29,812.5 | -2,856.0 | -311.0 | 75.2 | 91.0 | 39.0 | 54.9 | 7.5 | 8.5 |
ROCE ROCE% | 11.2 | -39.9 | 176.0 | 617.1 | -280.9 | -63.7 | 34.4 | 10.1 | 4.3 | -5.0 | -2.6 | -2.6 |
ROE ROE% | 8.2 | -36.2 | 163.7 | 14.6 | -303.0 | -69.3 | 40.6 | 12.1 | 4.5 | -4.7 | -0.8 | -0.8 |
ROA ROA% | 2.0 | -6.4 | -48.4 | -270.6 | -229.7 | -37.5 | 25.1 | 9.7 | 3.5 | 9.7 | 1.5 | 1.5 |
Documents — Frontier Capital Ltd