| 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 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| 70 | 68 | 40 | 37 | 23 | 5 | -3 | 55 | 87 | 86 | 73 | 114 | |
Growth YoY Revenue Growth YoY% | 282.4 | 197.6 | 32.0 | -14.0 | -67.7 | -92.0 | -108.6 | 49.0 | 285.7 | 1,486.7 | 2,248.7 | 106.2 |
| 59 | 51 | 31 | 13 | 7 | 10 | 18 | 33 | 94 | 87 | 116 | 73 | |
| 11 | 17 | 8 | 24 | 16 | -4 | -21 | 22 | -7 | -1 | -43 | 40 | |
OPM OPM% | 15.3 | 24.9 | 21.1 | 66.0 | 71.0 | -79.0 | 628.5 | 39.5 | -8.1 | -1.1 | -58.2 | 35.7 |
| 1 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | |
Interest Expense Interest ExpenseCr | 2 | 2 | 2 | 2 | 2 | 2 | 2 | 2 | 3 | 5 | 6 | 5 |
Depreciation DepreciationCr | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
PBT PBTCr | 9 | 15 | 7 | 23 | 14 | -6 | -23 | 20 | -10 | -6 | -49 | 35 |
| 1 | 3 | 1 | 4 | 4 | -1 | -5 | 5 | -1 | -1 | 0 | 3 | |
| 8 | 12 | 5 | 19 | 11 | -5 | -18 | 15 | -8 | -5 | -49 | 33 | |
Growth YoY PAT Growth YoY% | -59.5 | 3,310.8 | 162.8 | 137.7 | 30.7 | -141.5 | -433.5 | -20.5 | -179.2 | 3.3 | -171.1 | 118.5 |
NPM NPM% | 11.6 | 17.5 | 13.5 | 50.7 | 46.9 | -90.8 | 525.2 | 27.1 | -9.6 | -5.5 | -66.3 | 28.7 |
| 1.5 | 2.2 | 1.0 | 3.5 | 2.0 | -0.9 | -3.3 | 2.7 | -1.5 | -0.9 | -9.1 | 6.0 |
| 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 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| 70 | 68 | 40 | 37 | 23 | 5 | -3 | 55 | 87 | 86 | 73 | 114 | |
Growth YoY Revenue Growth YoY% | 282.4 | 197.6 | 32.0 | -14.0 | -67.7 | -92.0 | -108.6 | 49.0 | 285.7 | 1,486.7 | 2,248.7 | 106.2 |
| 59 | 51 | 31 | 13 | 7 | 10 | 18 | 33 | 94 | 87 | 116 | 73 | |
| 11 | 17 | 8 | 24 | 16 | -4 | -21 | 22 | -7 | -1 | -43 | 40 | |
OPM OPM% | 15.3 | 24.9 | 21.1 | 66.0 | 71.0 | -79.0 | 628.5 | 39.5 | -8.1 | -1.1 | -58.2 | 35.7 |
| 1 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | |
Interest Expense Interest ExpenseCr | 2 | 2 | 2 | 2 | 2 | 2 | 2 | 2 | 3 | 5 | 6 | 5 |
Depreciation DepreciationCr | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
PBT PBTCr | 9 | 15 | 7 | 23 | 14 | -6 | -23 | 20 | -10 | -6 | -49 | 35 |
| 1 | 3 | 1 | 4 | 4 | -1 | -5 | 5 | -1 | -1 | 0 | 3 | |
| 8 | 12 | 5 | 19 | 11 | -5 | -18 | 15 | -8 | -5 | -49 | 33 | |
Growth YoY PAT Growth YoY% | -59.5 | 3,310.8 | 162.8 | 137.7 | 30.7 | -141.5 | -433.5 | -20.5 | -179.2 | 3.3 | -171.1 | 118.5 |
NPM NPM% | 11.6 | 17.5 | 13.5 | 50.7 | 46.9 | -90.8 | 525.2 | 27.1 | -9.6 | -5.5 | -66.3 | 28.7 |
| 1.5 | 2.2 | 1.0 | 3.5 | 2.0 | -0.9 | -3.3 | 2.7 | -1.5 | -0.9 | -9.1 | 6.0 |
| Financial Year | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 | TTM |
|---|---|---|---|---|---|---|---|---|---|---|---|
Revenue RevenueCr | 5 | 22 | 0 | 32 | 10 | 22 | 84 | 221 | 62 | 301 | 360 |
Growth Revenue Growth% | 375.9 | -99.5 | 32,127.7 | -69.3 | 128.4 | 273.1 | 163.0 | -72.1 | 390.1 | 352.1 | |
| 4 | 21 | 16 | 34 | 10 | 23 | 92 | 175 | 47 | 330 | 370 | |
| 0 | 0 | -16 | -2 | 0 | 0 | -8 | 46 | 15 | -29 | -10 | |
OPM OPM% | 2.6 | 1.7 | -16,362.8 | -6.8 | -2.0 | -0.7 | -9.8 | 20.7 | 23.9 | -9.6 | -2.8 |
| 0 | 0 | 16 | 0 | 0 | 1 | 2 | 0 | 1 | 1 | 1 | |
Interest Expense Interest ExpenseCr | 0 | 0 | 0 | 0 | 0 | 0 | 3 | 7 | 7 | 16 | 19 |
Depreciation DepreciationCr | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 1 | 1 |
PBT PBTCr | 0 | 0 | 0 | -2 | 0 | 0 | -8 | 39 | 8 | -45 | -29 |
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 6 | 1 | 2 | 0 | |
PAT PATCr | 0 | 0 | -1 | -2 | 0 | 0 | -9 | 33 | 6 | -47 | -29 |
Growth PAT Growth% | 555.2 | -327.1 | -326.3 | 93.8 | 194.9 | -6,713.9 | 490.4 | -80.6 | -825.9 | -1,216.9 | |
NPM NPM% | 0.8 | 1.0 | -514.2 | -6.8 | -1.4 | 0.6 | -10.1 | 15.1 | 10.5 | -15.5 | -8.1 |
| 0.1 | 0.0 | -0.1 | -4.5 | 0.0 | 0.0 | -1.6 | 6.2 | 1.2 | -8.7 | -5.5 |
| Financial Year | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 | TTM |
|---|---|---|---|---|---|---|---|---|---|---|---|
Revenue RevenueCr | 5 | 22 | 0 | 32 | 10 | 22 | 84 | 221 | 62 | 301 | 360 |
Growth Revenue Growth% | 375.9 | -99.5 | 32,127.7 | -69.3 | 128.4 | 273.1 | 163.0 | -72.1 | 390.1 | 352.1 | |
| 4 | 21 | 16 | 34 | 10 | 23 | 92 | 175 | 47 | 330 | 370 | |
| 0 | 0 | -16 | -2 | 0 | 0 | -8 | 46 | 15 | -29 | -10 | |
OPM OPM% | 2.6 | 1.7 | -16,362.8 | -6.8 | -2.0 | -0.7 | -9.8 | 20.7 | 23.9 | -9.6 | -2.8 |
| 0 | 0 | 16 | 0 | 0 | 1 | 2 | 0 | 1 | 1 | 1 | |
Interest Expense Interest ExpenseCr | 0 | 0 | 0 | 0 | 0 | 0 | 3 | 7 | 7 | 16 | 19 |
Depreciation DepreciationCr | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 1 | 1 |
PBT PBTCr | 0 | 0 | 0 | -2 | 0 | 0 | -8 | 39 | 8 | -45 | -29 |
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 6 | 1 | 2 | 0 | |
PAT PATCr | 0 | 0 | -1 | -2 | 0 | 0 | -9 | 33 | 6 | -47 | -29 |
Growth PAT Growth% | 555.2 | -327.1 | -326.3 | 93.8 | 194.9 | -6,713.9 | 490.4 | -80.6 | -825.9 | -1,216.9 | |
NPM NPM% | 0.8 | 1.0 | -514.2 | -6.8 | -1.4 | 0.6 | -10.1 | 15.1 | 10.5 | -15.5 | -8.1 |
| 0.1 | 0.0 | -0.1 | -4.5 | 0.0 | 0.0 | -1.6 | 6.2 | 1.2 | -8.7 | -5.5 |
| Financial Year | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|---|---|---|---|---|---|
Equity Capital Equity CapitalCr | 5 | 5 | 5 | 5 | 5 | 5 | 5 | 5 | 11 | 11 |
Reserves ReservesCr | 66 | 67 | 66 | 64 | 64 | 63 | 54 | 87 | 88 | 156 |
| 1 | 4 | 4 | 1 | 0 | 12 | 64 | 71 | 23 | 55 | |
| 0 | 1 | 0 | 0 | 0 | 0 | 0 | 29 | 134 | 287 | |
| 72 | 77 | 75 | 71 | 69 | 81 | 124 | 193 | 257 | 509 | |
| 27 | 31 | 36 | 42 | 43 | 13 | 54 | 61 | 69 | 193 | |
| 45 | 47 | 39 | 29 | 27 | 68 | 70 | 131 | 188 | 316 | |
| 72 | 77 | 75 | 71 | 69 | 81 | 124 | 193 | 257 | 509 |
| Financial Year | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|---|---|---|---|---|---|
Equity Capital Equity CapitalCr | 5 | 5 | 5 | 5 | 5 | 5 | 5 | 5 | 11 | 11 |
Reserves ReservesCr | 66 | 67 | 66 | 64 | 64 | 63 | 54 | 87 | 88 | 156 |
| 1 | 4 | 4 | 1 | 0 | 12 | 64 | 71 | 23 | 55 | |
| 0 | 1 | 0 | 0 | 0 | 0 | 0 | 29 | 134 | 287 | |
| 72 | 77 | 75 | 71 | 69 | 81 | 124 | 193 | 257 | 509 | |
| 27 | 31 | 36 | 42 | 43 | 13 | 54 | 61 | 69 | 193 | |
| 45 | 47 | 39 | 29 | 27 | 68 | 70 | 131 | 188 | 316 | |
| 72 | 77 | 75 | 71 | 69 | 81 | 124 | 193 | 257 | 509 |
| Financial Year | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|---|---|---|---|---|---|
| 60 | 0 | 2 | -10 | -2 | -1 | -6 | 75 | -38 | -35 | |
| -65 | -2 | 0 | 0 | 2 | 2 | 5 | -74 | -13 | -104 | |
| 5 | 2 | -2 | 10 | 0 | 0 | 0 | 0 | 53 | 137 | |
Net Cash Flow Net Cash FlowCr | 1 | 0 | 0 | 0 | 0 | 1 | -1 | 0 | 2 | -1 |
Free Cash Flow Free Cash FlowCr | 59 | 0 | 2 | -10 | -2 | -1 | -6 | 75 | -40 | -54 |
CFO To PAT CFO To PAT% | 1,75,361.6 | -99.6 | -339.5 | 452.5 | 1,783.2 | -1,015.7 | 67.6 | 224.8 | -584.1 | 73.7 |
CFO To EBITDA CFO To EBITDA% | 50,769.1 | -62.3 | -10.7 | 451.8 | 1,211.1 | 821.5 | 70.3 | 163.6 | -256.3 | 119.5 |
| Financial Year | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|---|---|---|---|---|---|
| 60 | 0 | 2 | -10 | -2 | -1 | -6 | 75 | -38 | -35 | |
| -65 | -2 | 0 | 0 | 2 | 2 | 5 | -74 | -13 | -104 | |
| 5 | 2 | -2 | 10 | 0 | 0 | 0 | 0 | 53 | 137 | |
Net Cash Flow Net Cash FlowCr | 1 | 0 | 0 | 0 | 0 | 1 | -1 | 0 | 2 | -1 |
Free Cash Flow Free Cash FlowCr | 59 | 0 | 2 | -10 | -2 | -1 | -6 | 75 | -40 | -54 |
CFO To PAT CFO To PAT% | 1,75,361.6 | -99.6 | -339.5 | 452.5 | 1,783.2 | -1,015.7 | 67.6 | 224.8 | -584.1 | 73.7 |
CFO To EBITDA CFO To EBITDA% | 50,769.1 | -62.3 | -10.7 | 451.8 | 1,211.1 | 821.5 | 70.3 | 163.6 | -256.3 | 119.5 |
| Financial Year | 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 | 7 | 7 | 7 | 18 | 46 | 115 | 238 | 196 | 257 | ||
Price To Earnings Price To Earnings | 34.3 | 137.2 | 3.5 | 36.9 | |||||||
Price To Sales Price To Sales | 0.3 | 0.5 | 0.7 | 0.8 | 0.5 | 0.5 | 3.9 | 0.7 | 0.7 | ||
Price To Book Price To Book | 0.1 | 0.1 | 0.1 | 0.3 | 0.8 | 1.3 | 2.4 | 1.2 | 1.6 | ||
EV To EBITDA EV To EBITDA | 20.9 | -0.6 | -33.6 | -174.2 | -13.3 | 4.6 | 26.2 | -16.7 | -54.3 | ||
GPM GPM% | 110.9 | 109.2 | 100.0 | 100.0 | 100.0 | 100.0 | 100.0 | 100.0 | 100.0 | 100.0 | 100.0 |
OPM OPM% | 2.6 | 1.7 | -16,362.8 | -6.8 | -2.0 | -0.7 | -9.8 | 20.7 | 23.9 | -9.6 | -2.8 |
NPM NPM% | 0.8 | 1.0 | -514.2 | -6.8 | -1.4 | 0.6 | -10.1 | 15.1 | 10.5 | -15.5 | -8.1 |
ROCE ROCE% | 0.1 | 0.5 | -0.4 | -2.8 | 0.0 | 0.5 | -4.7 | 24.2 | 6.1 | -6.3 | -6.3 |
ROE ROE% | 0.1 | 0.3 | -0.7 | -3.2 | -0.2 | 0.2 | -14.5 | 36.0 | 6.5 | -28.1 | -28.1 |
ROA ROA% | 0.1 | 0.3 | -0.7 | -3.1 | -0.2 | 0.2 | -6.9 | 17.2 | 2.5 | -9.2 | -9.2 |
| Financial Year | 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 | 7 | 7 | 7 | 18 | 46 | 115 | 238 | 196 | 257 | ||
Price To Earnings Price To Earnings | 34.3 | 137.2 | 3.5 | 36.9 | |||||||
Price To Sales Price To Sales | 0.3 | 0.5 | 0.7 | 0.8 | 0.5 | 0.5 | 3.9 | 0.7 | 0.7 | ||
Price To Book Price To Book | 0.1 | 0.1 | 0.1 | 0.3 | 0.8 | 1.3 | 2.4 | 1.2 | 1.6 | ||
EV To EBITDA EV To EBITDA | 20.9 | -0.6 | -33.6 | -174.2 | -13.3 | 4.6 | 26.2 | -16.7 | -54.3 | ||
GPM GPM% | 110.9 | 109.2 | 100.0 | 100.0 | 100.0 | 100.0 | 100.0 | 100.0 | 100.0 | 100.0 | 100.0 |
OPM OPM% | 2.6 | 1.7 | -16,362.8 | -6.8 | -2.0 | -0.7 | -9.8 | 20.7 | 23.9 | -9.6 | -2.8 |
NPM NPM% | 0.8 | 1.0 | -514.2 | -6.8 | -1.4 | 0.6 | -10.1 | 15.1 | 10.5 | -15.5 | -8.1 |
ROCE ROCE% | 0.1 | 0.5 | -0.4 | -2.8 | 0.0 | 0.5 | -4.7 | 24.2 | 6.1 | -6.3 | -6.3 |
ROE ROE% | 0.1 | 0.3 | -0.7 | -3.2 | -0.2 | 0.2 | -14.5 | 36.0 | 6.5 | -28.1 | -28.1 |
ROA ROA% | 0.1 | 0.3 | -0.7 | -3.1 | -0.2 | 0.2 | -6.9 | 17.2 | 2.5 | -9.2 | -9.2 |
Documents — Gamco Ltd