| 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 | 1 | 2 | 2 | 4 | |
Growth YoY Revenue Growth YoY% | -100.0 | 200.0 | 300.0 | 50.0 | 1,533.3 | 1,087.5 | 3,825.0 | 2,666.7 | 704.1 | |||
Interest Expended Interest ExpendedCr | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 1 | 1 |
Expenses ExpensesCr | 0 | 0 | 1 | 1 | 0 | 0 | 1 | 1 | 2 | 2 | 4 | 5 |
| 0 | 0 | -1 | -1 | 0 | 0 | -1 | -1 | -1 | -1 | -2 | -2 | |
FPM FPM% | -2,100.0 | -1,700.0 | -2,266.7 | -412.5 | -900.0 | -777.8 | -102.0 | -65.3 | -52.9 | -76.3 | -53.3 | |
| 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 | -1 | -1 | 0 | 0 | -1 | -1 | -1 | -1 | -2 | -2 |
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -1 | 0 | |
| 0 | 0 | -1 | -1 | 0 | 0 | -1 | -1 | -1 | -1 | -1 | -2 | |
Growth YoY PAT Growth YoY% | -200.0 | -333.3 | -415.4 | -475.0 | -2.4 | -246.2 | -38.8 | 17.4 | -55.8 | -82.2 | -43.0 | -247.4 |
NPM NPM% | -2,100.0 | -1,116.7 | -2,300.0 | -537.5 | -1,125.0 | -1,033.3 | -116.3 | -70.5 | -52.2 | -53.4 | -50.3 | |
| -1.1 | -0.3 | -1.7 | -1.7 | -0.1 | -0.1 | -0.5 | 0.0 | 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 | 1 | 2 | 2 | 4 | |
Growth YoY Revenue Growth YoY% | -100.0 | 200.0 | 300.0 | 50.0 | 1,533.3 | 1,087.5 | 3,825.0 | 2,666.7 | 704.1 | |||
Interest Expended Interest ExpendedCr | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 1 | 1 |
Expenses ExpensesCr | 0 | 0 | 1 | 1 | 0 | 0 | 1 | 1 | 2 | 2 | 4 | 5 |
| 0 | 0 | -1 | -1 | 0 | 0 | -1 | -1 | -1 | -1 | -2 | -2 | |
FPM FPM% | -2,100.0 | -1,700.0 | -2,266.7 | -412.5 | -900.0 | -777.8 | -102.0 | -65.3 | -52.9 | -76.3 | -53.3 | |
| 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 | -1 | -1 | 0 | 0 | -1 | -1 | -1 | -1 | -2 | -2 |
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -1 | 0 | |
| 0 | 0 | -1 | -1 | 0 | 0 | -1 | -1 | -1 | -1 | -1 | -2 | |
Growth YoY PAT Growth YoY% | -200.0 | -333.3 | -415.4 | -475.0 | -2.4 | -246.2 | -38.8 | 17.4 | -55.8 | -82.2 | -43.0 | -247.4 |
NPM NPM% | -2,100.0 | -1,116.7 | -2,300.0 | -537.5 | -1,125.0 | -1,033.3 | -116.3 | -70.5 | -52.2 | -53.4 | -50.3 | |
| -1.1 | -0.3 | -1.7 | -1.7 | -0.1 | -0.1 | -0.5 | 0.0 | 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 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 5 | 9 |
Growth Revenue Growth% | -1.5 | -10.0 | -28.0 | -3.1 | 68.5 | -10.8 | -8.5 | -3.4 | -75.3 | -80.0 | 33,253.7 | 1,178.6 |
Interest Expended Interest ExpendedCr | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 1 | 2 |
Expenses ExpensesCr | 0 | 1 | 1 | 1 | 0 | 0 | 0 | 0 | 2 | 2 | 9 | 13 |
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -2 | -2 | -4 | -5 | |
FPM FPM% | 22.5 | -38.9 | -180.8 | -104.0 | -16.7 | 18.9 | 97.1 | -15.2 | -1,900.0 | -11,450.0 | -70.7 | -60.9 |
| 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 | -2 | -2 | -4 | -6 |
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -1 | -1 | |
PAT PATCr | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -1 | -2 | -3 | -5 |
Growth PAT Growth% | 23.7 | -75.9 | -154.1 | 30.8 | 68.4 | 122.6 | 1,290.6 | -145.8 | -1,031.0 | -99.1 | -35.7 | -101.7 |
NPM NPM% | -19.8 | -38.7 | -136.5 | -97.6 | -18.3 | 4.6 | 70.5 | -33.4 | -1,527.7 | -15,189.6 | -61.8 | -53.6 |
| 0.0 | 0.0 | -0.9 | -0.6 | -0.2 | 0.0 | 0.0 | 0.0 | -3.1 | -1.3 | -0.2 | -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 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 5 | 9 |
Growth Revenue Growth% | -1.5 | -10.0 | -28.0 | -3.1 | 68.5 | -10.8 | -8.5 | -3.4 | -75.3 | -80.0 | 33,253.7 | 1,178.6 |
Interest Expended Interest ExpendedCr | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 1 | 2 |
Expenses ExpensesCr | 0 | 1 | 1 | 1 | 0 | 0 | 0 | 0 | 2 | 2 | 9 | 13 |
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -2 | -2 | -4 | -5 | |
FPM FPM% | 22.5 | -38.9 | -180.8 | -104.0 | -16.7 | 18.9 | 97.1 | -15.2 | -1,900.0 | -11,450.0 | -70.7 | -60.9 |
| 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 | -2 | -2 | -4 | -6 |
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -1 | -1 | |
PAT PATCr | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -1 | -2 | -3 | -5 |
Growth PAT Growth% | 23.7 | -75.9 | -154.1 | 30.8 | 68.4 | 122.6 | 1,290.6 | -145.8 | -1,031.0 | -99.1 | -35.7 | -101.7 |
NPM NPM% | -19.8 | -38.7 | -136.5 | -97.6 | -18.3 | 4.6 | 70.5 | -33.4 | -1,527.7 | -15,189.6 | -61.8 | -53.6 |
| 0.0 | 0.0 | -0.9 | -0.6 | -0.2 | 0.0 | 0.0 | 0.0 | -3.1 | -1.3 | -0.2 | -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 | Jun 2026 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
Equity Capital Equity CapitalCr | 4 | 4 | 4 | 4 | 4 | 4 | 4 | 4 | 4 | 20 | 20 | 20 |
Reserves ReservesCr | 3 | 3 | 3 | 3 | 3 | 3 | 3 | 3 | 2 | -1 | -4 | -6 |
Borrowings BorrowingsCr | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 1 | 0 | 0 | 22 | 42 |
Other Liabilities Other LiabilitiesCr | 0 | 0 | 1 | 1 | 0 | 0 | 0 | 0 | 0 | 1 | 6 | 8 |
Total Liabilities Total LiabilitiesCr | 8 | 8 | 8 | 8 | 7 | 7 | 7 | 8 | 7 | 20 | 43 | 64 |
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 1 | 1 | 1 | 0 | 1 | |
Cash Equivalents Cash EquivalentsCr | 0 | 0 | 0 | 0 | 0 | 0 | 1 | 0 | 0 | 16 | 5 | 2 |
Other Assets Other AssetsCr | 7 | 7 | 7 | 7 | 6 | 6 | 6 | 6 | 5 | 3 | 38 | 61 |
Total Assets Total AssetsCr | 8 | 8 | 8 | 8 | 7 | 7 | 7 | 8 | 7 | 20 | 43 | 64 |
| 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 | 4 | 4 | 4 | 4 | 4 | 4 | 4 | 4 | 4 | 20 | 20 | 20 |
Reserves ReservesCr | 3 | 3 | 3 | 3 | 3 | 3 | 3 | 3 | 2 | -1 | -4 | -6 |
Borrowings BorrowingsCr | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 1 | 0 | 0 | 22 | 42 |
Other Liabilities Other LiabilitiesCr | 0 | 0 | 1 | 1 | 0 | 0 | 0 | 0 | 0 | 1 | 6 | 8 |
Total Liabilities Total LiabilitiesCr | 8 | 8 | 8 | 8 | 7 | 7 | 7 | 8 | 7 | 20 | 43 | 64 |
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 1 | 1 | 1 | 0 | 1 | |
Cash Equivalents Cash EquivalentsCr | 0 | 0 | 0 | 0 | 0 | 0 | 1 | 0 | 0 | 16 | 5 | 2 |
Other Assets Other AssetsCr | 7 | 7 | 7 | 7 | 6 | 6 | 6 | 6 | 5 | 3 | 38 | 61 |
Total Assets Total AssetsCr | 8 | 8 | 8 | 8 | 7 | 7 | 7 | 8 | 7 | 20 | 43 | 64 |
| Financial Year | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| -1 | 0 | 0 | 0 | 0 | 0 | 1 | -1 | 5 | -3 | -32 | |
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | -1 | -4 | 3 | -1 | |
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 1 | 0 | 16 | 22 | |
Net Cash Flow Net Cash FlowCr | -1 | 0 | 0 | 0 | 0 | 0 | 1 | -1 | 0 | 16 | -11 |
Free Cash Flow Free Cash FlowCr | -1 | 0 | 0 | 0 | 0 | 0 | 1 | -2 | 5 | -3 | |
CFO To EBITDA CFO To EBITDA% | -1,088.3 | 136.4 | -8.0 | -24.5 | -128.0 | 222.9 | 251.0 | 1,694.7 | -304.0 | 119.5 | 815.3 |
| Financial Year | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| -1 | 0 | 0 | 0 | 0 | 0 | 1 | -1 | 5 | -3 | -32 | |
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | -1 | -4 | 3 | -1 | |
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 1 | 0 | 16 | 22 | |
Net Cash Flow Net Cash FlowCr | -1 | 0 | 0 | 0 | 0 | 0 | 1 | -1 | 0 | 16 | -11 |
Free Cash Flow Free Cash FlowCr | -1 | 0 | 0 | 0 | 0 | 0 | 1 | -2 | 5 | -3 | |
CFO To EBITDA CFO To EBITDA% | -1,088.3 | 136.4 | -8.0 | -24.5 | -128.0 | 222.9 | 251.0 | 1,694.7 | -304.0 | 119.5 | 815.3 |
| 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 | 6 | 3 | 4 | 6 | 91 | 133 | ||||||
Price To Earnings Price To Earnings | 14.6 | -26.9 | ||||||||||
Price To Sales Price To Sales | 14.8 | 8.0 | 10.3 | 17.1 | 16.6 | 14.9 | ||||||
Price To Book Price To Book | 0.8 | 0.4 | 0.5 | 0.8 | 5.7 | 9.5 | ||||||
EV To EBITDA EV To EBITDA | 61.6 | -19.6 | 6.6 | -114.5 | -27.9 | -30.9 | ||||||
FPM FPM% | 22.8 | -39.0 | -181.4 | -104.7 | -17.8 | 19.9 | 97.1 | -16.3 | -1,858.0 | -13,941.5 | -70.8 | -60.9 |
NPM NPM% | -19.8 | -38.7 | -136.5 | -97.6 | -18.3 | 4.6 | 70.5 | -33.4 | -1,527.7 | -15,189.6 | -61.8 | -53.6 |
ROCE ROCE% | 1.1 | -2.0 | -6.8 | -4.3 | -1.6 | 0.7 | 4.7 | -1.9 | -25.9 | -12.5 | -9.1 | -7.2 |
ROE ROE% | -1.1 | -1.9 | -5.0 | -3.6 | -1.1 | 0.3 | 3.5 | -1.6 | -22.1 | -13.0 | -21.3 | -34.4 |
ROA ROA% | -1.0 | -1.8 | -4.5 | -3.2 | -1.1 | 0.2 | 3.4 | -1.5 | -19.1 | -12.6 | -7.8 | -7.5 |
| 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 | 6 | 3 | 4 | 6 | 91 | 133 | ||||||
Price To Earnings Price To Earnings | 14.6 | -26.9 | ||||||||||
Price To Sales Price To Sales | 14.8 | 8.0 | 10.3 | 17.1 | 16.6 | 14.9 | ||||||
Price To Book Price To Book | 0.8 | 0.4 | 0.5 | 0.8 | 5.7 | 9.5 | ||||||
EV To EBITDA EV To EBITDA | 61.6 | -19.6 | 6.6 | -114.5 | -27.9 | -30.9 | ||||||
FPM FPM% | 22.8 | -39.0 | -181.4 | -104.7 | -17.8 | 19.9 | 97.1 | -16.3 | -1,858.0 | -13,941.5 | -70.8 | -60.9 |
NPM NPM% | -19.8 | -38.7 | -136.5 | -97.6 | -18.3 | 4.6 | 70.5 | -33.4 | -1,527.7 | -15,189.6 | -61.8 | -53.6 |
ROCE ROCE% | 1.1 | -2.0 | -6.8 | -4.3 | -1.6 | 0.7 | 4.7 | -1.9 | -25.9 | -12.5 | -9.1 | -7.2 |
ROE ROE% | -1.1 | -1.9 | -5.0 | -3.6 | -1.1 | 0.3 | 3.5 | -1.6 | -22.1 | -13.0 | -21.3 | -34.4 |
ROA ROA% | -1.0 | -1.8 | -4.5 | -3.2 | -1.1 | 0.2 | 3.4 | -1.5 | -19.1 | -12.6 | -7.8 | -7.5 |
Documents — Fynx Capital Ltd