| 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 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| 121 | 134 | 253 | 166 | 175 | 356 | 147 | 103 | 98 | 145 | 300 | 187 | |
Growth YoY Revenue Growth YoY% | 112.2 | 176.3 | 59.0 | 21.9 | 44.6 | 166.4 | -41.8 | -37.9 | -44.0 | -59.2 | 104.0 | 81.3 |
| 114 | 130 | 236 | 156 | 163 | 336 | 147 | 97 | 108 | 134 | 280 | 172 | |
| 7 | 4 | 17 | 10 | 12 | 20 | 0 | 6 | -10 | 11 | 20 | 15 | |
OPM OPM% | 5.7 | 3.1 | 6.7 | 6.1 | 7.0 | 5.7 | 0.2 | 6.1 | -10.2 | 7.8 | 6.8 | 8.0 |
| 0 | 1 | 5 | 2 | 0 | 14 | 11 | 9 | 10 | 17 | 9 | 4 | |
Interest Expense Interest ExpenseCr | 3 | 5 | 6 | 5 | 6 | 6 | 9 | 8 | 6 | 6 | 7 | 9 |
Depreciation DepreciationCr | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 2 | 2 |
PBT PBTCr | 3 | -2 | 15 | 6 | 5 | 27 | 1 | 6 | -7 | 21 | 20 | 7 |
| 1 | 0 | 4 | 2 | 1 | 6 | 9 | 3 | 4 | 0 | 1 | 4 | |
| 2 | -2 | 10 | 4 | 4 | 21 | -8 | 3 | -11 | 21 | 19 | 3 | |
Growth YoY PAT Growth YoY% | 629.0 | -201.0 | 5,677.8 | 351.0 | 90.5 | 1,196.9 | -180.9 | -35.3 | -383.8 | -2.4 | 327.5 | 21.0 |
NPM NPM% | 1.7 | -1.4 | 4.1 | 2.7 | 2.2 | 6.0 | -5.7 | 2.8 | -11.1 | 14.3 | 6.4 | 1.9 |
| 2.1 | -2.0 | 11.0 | 4.7 | 4.0 | 7.5 | -8.8 | 2.5 | -8.9 | 16.7 | 15.4 | 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 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| 121 | 134 | 253 | 166 | 175 | 356 | 147 | 103 | 98 | 145 | 300 | 187 | |
Growth YoY Revenue Growth YoY% | 112.2 | 176.3 | 59.0 | 21.9 | 44.6 | 166.4 | -41.8 | -37.9 | -44.0 | -59.2 | 104.0 | 81.3 |
| 114 | 130 | 236 | 156 | 163 | 336 | 147 | 97 | 108 | 134 | 280 | 172 | |
| 7 | 4 | 17 | 10 | 12 | 20 | 0 | 6 | -10 | 11 | 20 | 15 | |
OPM OPM% | 5.7 | 3.1 | 6.7 | 6.1 | 7.0 | 5.7 | 0.2 | 6.1 | -10.2 | 7.8 | 6.8 | 8.0 |
| 0 | 1 | 5 | 2 | 0 | 14 | 11 | 9 | 10 | 17 | 9 | 4 | |
Interest Expense Interest ExpenseCr | 3 | 5 | 6 | 5 | 6 | 6 | 9 | 8 | 6 | 6 | 7 | 9 |
Depreciation DepreciationCr | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 2 | 2 |
PBT PBTCr | 3 | -2 | 15 | 6 | 5 | 27 | 1 | 6 | -7 | 21 | 20 | 7 |
| 1 | 0 | 4 | 2 | 1 | 6 | 9 | 3 | 4 | 0 | 1 | 4 | |
| 2 | -2 | 10 | 4 | 4 | 21 | -8 | 3 | -11 | 21 | 19 | 3 | |
Growth YoY PAT Growth YoY% | 629.0 | -201.0 | 5,677.8 | 351.0 | 90.5 | 1,196.9 | -180.9 | -35.3 | -383.8 | -2.4 | 327.5 | 21.0 |
NPM NPM% | 1.7 | -1.4 | 4.1 | 2.7 | 2.2 | 6.0 | -5.7 | 2.8 | -11.1 | 14.3 | 6.4 | 1.9 |
| 2.1 | -2.0 | 11.0 | 4.7 | 4.0 | 7.5 | -8.8 | 2.5 | -8.9 | 16.7 | 15.4 | 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 | 4 | 200 | 233 | 258 | 288 | 620 | 891 | 365 | 644 | 844 | 646 | 730 |
Growth Revenue Growth% | 134.8 | 4,543.0 | 16.6 | 10.5 | 11.8 | 114.8 | 43.7 | -59.0 | 76.4 | 31.2 | -23.5 | -6.6 |
| 4 | 191 | 223 | 247 | 276 | 590 | 861 | 350 | 610 | 801 | 618 | 694 | |
| 0 | 10 | 11 | 11 | 12 | 30 | 29 | 15 | 34 | 43 | 28 | 36 | |
OPM OPM% | -2.0 | 4.8 | 4.7 | 4.4 | 4.2 | 4.8 | 3.3 | 4.2 | 5.3 | 5.1 | 4.3 | 5.0 |
| 0 | 2 | 2 | 3 | 3 | 5 | 13 | 5 | 7 | 28 | 45 | 40 | |
Interest Expense Interest ExpenseCr | 0 | 5 | 5 | 6 | 6 | 6 | 8 | 8 | 19 | 26 | 27 | 28 |
Depreciation DepreciationCr | 0 | 3 | 3 | 3 | 3 | 3 | 3 | 4 | 5 | 5 | 6 | 7 |
PBT PBTCr | 0 | 4 | 4 | 5 | 6 | 26 | 32 | 8 | 17 | 39 | 40 | 42 |
| 0 | 1 | 1 | 1 | 2 | 7 | 9 | 2 | 6 | 18 | 9 | 9 | |
PAT PATCr | 0 | 3 | 3 | 3 | 5 | 18 | 23 | 6 | 12 | 21 | 32 | 33 |
Growth PAT Growth% | 231.5 | 21,638.3 | 2.3 | 19.3 | 38.3 | 298.1 | 22.4 | -73.7 | 96.8 | 80.9 | 51.1 | 66.2 |
NPM NPM% | 0.3 | 1.4 | 1.2 | 1.3 | 1.6 | 3.0 | 2.5 | 1.6 | 1.8 | 2.5 | 4.9 | 4.5 |
| 0.0 | 8.6 | 3.0 | 3.5 | 4.9 | 19.4 | 23.8 | 6.3 | 12.3 | 7.0 | 25.6 | 25.9 |
| 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 | 4 | 200 | 233 | 258 | 288 | 620 | 891 | 365 | 644 | 844 | 646 | 730 |
Growth Revenue Growth% | 134.8 | 4,543.0 | 16.6 | 10.5 | 11.8 | 114.8 | 43.7 | -59.0 | 76.4 | 31.2 | -23.5 | -6.6 |
| 4 | 191 | 223 | 247 | 276 | 590 | 861 | 350 | 610 | 801 | 618 | 694 | |
| 0 | 10 | 11 | 11 | 12 | 30 | 29 | 15 | 34 | 43 | 28 | 36 | |
OPM OPM% | -2.0 | 4.8 | 4.7 | 4.4 | 4.2 | 4.8 | 3.3 | 4.2 | 5.3 | 5.1 | 4.3 | 5.0 |
| 0 | 2 | 2 | 3 | 3 | 5 | 13 | 5 | 7 | 28 | 45 | 40 | |
Interest Expense Interest ExpenseCr | 0 | 5 | 5 | 6 | 6 | 6 | 8 | 8 | 19 | 26 | 27 | 28 |
Depreciation DepreciationCr | 0 | 3 | 3 | 3 | 3 | 3 | 3 | 4 | 5 | 5 | 6 | 7 |
PBT PBTCr | 0 | 4 | 4 | 5 | 6 | 26 | 32 | 8 | 17 | 39 | 40 | 42 |
| 0 | 1 | 1 | 1 | 2 | 7 | 9 | 2 | 6 | 18 | 9 | 9 | |
PAT PATCr | 0 | 3 | 3 | 3 | 5 | 18 | 23 | 6 | 12 | 21 | 32 | 33 |
Growth PAT Growth% | 231.5 | 21,638.3 | 2.3 | 19.3 | 38.3 | 298.1 | 22.4 | -73.7 | 96.8 | 80.9 | 51.1 | 66.2 |
NPM NPM% | 0.3 | 1.4 | 1.2 | 1.3 | 1.6 | 3.0 | 2.5 | 1.6 | 1.8 | 2.5 | 4.9 | 4.5 |
| 0.0 | 8.6 | 3.0 | 3.5 | 4.9 | 19.4 | 23.8 | 6.3 | 12.3 | 7.0 | 25.6 | 25.9 |
| 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 | 3 | 3 | 3 | 3 | 3 | 3 | 3 | 3 | 4 | 4 | 12 |
Reserves ReservesCr | 38 | 43 | 44 | 45 | 47 | 42 | 47 | 49 | 131 | 149 | 167 |
| 0 | 56 | 88 | 80 | 88 | 185 | 128 | 213 | 294 | 395 | 369 | |
| 0 | 8 | 8 | 6 | 4 | 16 | 22 | 17 | 13 | 43 | 56 | |
| 42 | 130 | 165 | 158 | 169 | 296 | 268 | 353 | 444 | 592 | 608 | |
| 3 | 71 | 106 | 100 | 139 | 256 | 221 | 298 | 371 | 463 | 444 | |
| 39 | 58 | 59 | 58 | 31 | 40 | 48 | 55 | 73 | 129 | 164 | |
| 42 | 130 | 165 | 158 | 169 | 296 | 268 | 353 | 444 | 592 | 608 |
| 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 | 3 | 3 | 3 | 3 | 3 | 3 | 3 | 3 | 4 | 4 | 12 |
Reserves ReservesCr | 38 | 43 | 44 | 45 | 47 | 42 | 47 | 49 | 131 | 149 | 167 |
| 0 | 56 | 88 | 80 | 88 | 185 | 128 | 213 | 294 | 395 | 369 | |
| 0 | 8 | 8 | 6 | 4 | 16 | 22 | 17 | 13 | 43 | 56 | |
| 42 | 130 | 165 | 158 | 169 | 296 | 268 | 353 | 444 | 592 | 608 | |
| 3 | 71 | 106 | 100 | 139 | 256 | 221 | 298 | 371 | 463 | 444 | |
| 39 | 58 | 59 | 58 | 31 | 40 | 48 | 55 | 73 | 129 | 164 | |
| 42 | 130 | 165 | 158 | 169 | 296 | 268 | 353 | 444 | 592 | 608 |
| 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 | -1 | -1 | 11 | -36 | -98 | 115 | -71 | -2 | 25 | 15 | |
| 0 | 4 | 11 | -7 | 25 | -2 | -20 | -11 | -19 | -63 | -40 | |
| 0 | -2 | -5 | -6 | 10 | 102 | -92 | 77 | 26 | 34 | 34 | |
Net Cash Flow Net Cash FlowCr | 0 | 0 | 4 | -3 | -1 | 3 | 3 | -4 | 5 | -4 | 10 |
Free Cash Flow Free Cash FlowCr | 0 | -17 | -6 | 7 | -37 | -98 | 110 | -81 | -12 | -43 | -27 |
CFO To PAT CFO To PAT% | -3,232.6 | -49.2 | -53.1 | 321.5 | -783.7 | -529.8 | 508.5 | -1,192.7 | -15.9 | 118.2 | 48.2 |
CFO To EBITDA CFO To EBITDA% | 460.8 | -13.9 | -13.6 | 95.3 | -298.5 | -326.4 | 390.8 | -466.3 | -5.5 | 58.0 | 55.1 |
| Financial Year | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| 0 | -1 | -1 | 11 | -36 | -98 | 115 | -71 | -2 | 25 | 15 | |
| 0 | 4 | 11 | -7 | 25 | -2 | -20 | -11 | -19 | -63 | -40 | |
| 0 | -2 | -5 | -6 | 10 | 102 | -92 | 77 | 26 | 34 | 34 | |
Net Cash Flow Net Cash FlowCr | 0 | 0 | 4 | -3 | -1 | 3 | 3 | -4 | 5 | -4 | 10 |
Free Cash Flow Free Cash FlowCr | 0 | -17 | -6 | 7 | -37 | -98 | 110 | -81 | -12 | -43 | -27 |
CFO To PAT CFO To PAT% | -3,232.6 | -49.2 | -53.1 | 321.5 | -783.7 | -529.8 | 508.5 | -1,192.7 | -15.9 | 118.2 | 48.2 |
CFO To EBITDA CFO To EBITDA% | 460.8 | -13.9 | -13.6 | 95.3 | -298.5 | -326.4 | 390.8 | -466.3 | -5.5 | 58.0 | 55.1 |
| Financial Year | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 | Current |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
Market Cap Market CapitalizationCr | 2 | 10 | 13 | 37 | 101 | 80 | 86 | 267 | 313 | 349 | ||
Price To Earnings Price To Earnings | 0.8 | 3.1 | 2.9 | 2.0 | 4.5 | 13.5 | 7.4 | 11.8 | 10.2 | 10.8 | ||
Price To Sales Price To Sales | 0.0 | 0.0 | 0.1 | 0.1 | 0.1 | 0.2 | 0.1 | 0.3 | 0.5 | 0.5 | ||
Price To Book Price To Book | 0.1 | 0.2 | 0.3 | 0.8 | 2.0 | 1.5 | 0.6 | 1.6 | 1.6 | 1.9 | ||
EV To EBITDA EV To EBITDA | 6.3 | 6.7 | 7.9 | 7.5 | 6.8 | 17.9 | 9.3 | 12.9 | 23.4 | 18.9 | ||
GPM GPM% | 10.8 | 15.9 | 16.8 | 16.0 | 12.7 | 16.8 | 20.8 | 23.9 | 17.7 | 17.1 | 15.2 | 15.2 |
OPM OPM% | -2.0 | 4.8 | 4.7 | 4.4 | 4.2 | 4.8 | 3.3 | 4.2 | 5.3 | 5.1 | 4.3 | 5.0 |
NPM NPM% | 0.3 | 1.4 | 1.2 | 1.3 | 1.6 | 3.0 | 2.5 | 1.6 | 1.8 | 2.5 | 4.9 | 4.5 |
ROCE ROCE% | 0.1 | 9.0 | 8.0 | 9.3 | 9.4 | 13.7 | 25.2 | 6.7 | 9.7 | 14.6 | 12.4 | 12.4 |
ROE ROE% | 0.0 | 6.0 | 6.0 | 6.9 | 9.3 | 41.2 | 44.9 | 11.3 | 8.6 | 13.8 | 17.9 | 17.9 |
ROA ROA% | 0.0 | 2.1 | 1.7 | 2.1 | 2.7 | 6.2 | 8.4 | 1.7 | 2.6 | 3.6 | 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 | 2 | 10 | 13 | 37 | 101 | 80 | 86 | 267 | 313 | 349 | ||
Price To Earnings Price To Earnings | 0.8 | 3.1 | 2.9 | 2.0 | 4.5 | 13.5 | 7.4 | 11.8 | 10.2 | 10.8 | ||
Price To Sales Price To Sales | 0.0 | 0.0 | 0.1 | 0.1 | 0.1 | 0.2 | 0.1 | 0.3 | 0.5 | 0.5 | ||
Price To Book Price To Book | 0.1 | 0.2 | 0.3 | 0.8 | 2.0 | 1.5 | 0.6 | 1.6 | 1.6 | 1.9 | ||
EV To EBITDA EV To EBITDA | 6.3 | 6.7 | 7.9 | 7.5 | 6.8 | 17.9 | 9.3 | 12.9 | 23.4 | 18.9 | ||
GPM GPM% | 10.8 | 15.9 | 16.8 | 16.0 | 12.7 | 16.8 | 20.8 | 23.9 | 17.7 | 17.1 | 15.2 | 15.2 |
OPM OPM% | -2.0 | 4.8 | 4.7 | 4.4 | 4.2 | 4.8 | 3.3 | 4.2 | 5.3 | 5.1 | 4.3 | 5.0 |
NPM NPM% | 0.3 | 1.4 | 1.2 | 1.3 | 1.6 | 3.0 | 2.5 | 1.6 | 1.8 | 2.5 | 4.9 | 4.5 |
ROCE ROCE% | 0.1 | 9.0 | 8.0 | 9.3 | 9.4 | 13.7 | 25.2 | 6.7 | 9.7 | 14.6 | 12.4 | 12.4 |
ROE ROE% | 0.0 | 6.0 | 6.0 | 6.9 | 9.3 | 41.2 | 44.9 | 11.3 | 8.6 | 13.8 | 17.9 | 17.9 |
ROA ROA% | 0.0 | 2.1 | 1.7 | 2.1 | 2.7 | 6.2 | 8.4 | 1.7 | 2.6 | 3.6 | 5.3 | 5.3 |
Documents — Halder Venture Ltd