| 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 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| 1 | 1 | 5 | 2 | 2 | 1 | 1 | 2 | 0 | 0 | 0 | 0 | |
Growth YoY Revenue Growth YoY% | -41.2 | -49.8 | -29.0 | 86.5 | 113.6 | -22.7 | -85.8 | -30.2 | -84.7 | -92.9 | -91.2 | -100.0 |
| 2 | 2 | 5 | 2 | 2 | 1 | 1 | 2 | 1 | 0 | 0 | 0 | |
| -1 | -1 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | |
OPM OPM% | -68.2 | -68.2 | -6.3 | -6.0 | -6.0 | -18.8 | -16.2 | 3.0 | -136.1 | -33.3 | -283.3 | |
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -1 | 0 | |
Interest Expense Interest ExpenseCr | 0 | 0 | 1 | 1 | 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 | -1 | -1 | -1 | -1 | -1 | 0 | 0 | 0 | 0 | -1 | 0 |
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | |
| -1 | -1 | -1 | -1 | -1 | -1 | 0 | 0 | 0 | 0 | -1 | 0 | |
Growth YoY PAT Growth YoY% | -152.2 | -1,660.0 | 73.7 | -10.3 | 5.6 | -19.2 | 57.1 | 85.3 | 55.9 | 97.8 | -158.3 | 0.0 |
NPM NPM% | -65.5 | -70.9 | -17.6 | -31.9 | -28.9 | -109.4 | -52.9 | -6.7 | -83.3 | -33.3 | -1,550.0 | |
| -7.2 | -7.8 | -8.4 | -7.5 | -7.5 | -6.9 | -3.6 | -1.1 | -3.0 | -0.1 | -4.5 | -0.3 |
| 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 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| 1 | 1 | 5 | 2 | 2 | 1 | 1 | 2 | 0 | 0 | 0 | 0 | |
Growth YoY Revenue Growth YoY% | -41.2 | -49.8 | -29.0 | 86.5 | 113.6 | -22.7 | -85.8 | -30.2 | -84.7 | -92.9 | -91.2 | -100.0 |
| 2 | 2 | 5 | 2 | 2 | 1 | 1 | 2 | 1 | 0 | 0 | 0 | |
| -1 | -1 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | |
OPM OPM% | -68.2 | -68.2 | -6.3 | -6.0 | -6.0 | -18.8 | -16.2 | 3.0 | -136.1 | -33.3 | -283.3 | |
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -1 | 0 | |
Interest Expense Interest ExpenseCr | 0 | 0 | 1 | 1 | 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 | -1 | -1 | -1 | -1 | -1 | 0 | 0 | 0 | 0 | -1 | 0 |
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | |
| -1 | -1 | -1 | -1 | -1 | -1 | 0 | 0 | 0 | 0 | -1 | 0 | |
Growth YoY PAT Growth YoY% | -152.2 | -1,660.0 | 73.7 | -10.3 | 5.6 | -19.2 | 57.1 | 85.3 | 55.9 | 97.8 | -158.3 | 0.0 |
NPM NPM% | -65.5 | -70.9 | -17.6 | -31.9 | -28.9 | -109.4 | -52.9 | -6.7 | -83.3 | -33.3 | -1,550.0 | |
| -7.2 | -7.8 | -8.4 | -7.5 | -7.5 | -6.9 | -3.6 | -1.1 | -3.0 | -0.1 | -4.5 | -0.3 |
| Financial Year | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 | TTM |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
Revenue RevenueCr | 7 | 11 | 13 | 22 | 13 | 8 | 6 | 13 | 9 | 4 | 3 | 0 |
Growth Revenue Growth% | 54.3 | 19.1 | 66.3 | -41.8 | -34.5 | -29.4 | 118.4 | -31.7 | -56.4 | -33.9 | -91.3 | |
| 8 | 10 | 13 | 21 | 11 | 10 | 8 | 14 | 10 | 4 | 3 | 1 | |
| -1 | 1 | 1 | 1 | 2 | -1 | -2 | -1 | -1 | 0 | -1 | -1 | |
OPM OPM% | -14.7 | 6.9 | 5.7 | 4.5 | 11.9 | -12.6 | -31.6 | -8.6 | -10.2 | -10.0 | -19.7 | -156.3 |
| 2 | 0 | 1 | 1 | 1 | 0 | 4 | 0 | 0 | 0 | -1 | -1 | |
Interest Expense Interest ExpenseCr | 0 | 0 | 1 | 1 | 2 | 1 | 1 | 2 | 2 | 1 | 0 | 0 |
Depreciation DepreciationCr | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
PBT PBTCr | 0 | 0 | 0 | 1 | 0 | -2 | 1 | -3 | -3 | -2 | -1 | -1 |
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | |
PAT PATCr | 0 | 0 | 0 | 0 | 0 | -2 | 0 | -3 | -3 | -2 | -1 | -1 |
Growth PAT Growth% | -56.0 | -32.1 | 221.6 | -39.1 | -1,195.9 | 102.7 | -4,746.0 | -9.2 | 40.0 | 33.6 | 34.6 | |
NPM NPM% | 5.0 | 1.4 | 0.8 | 1.6 | 1.7 | -27.7 | 1.0 | -22.1 | -35.3 | -48.7 | -48.8 | -283.3 |
| 3.7 | 1.6 | 1.1 | 3.5 | 2.1 | -23.6 | 0.6 | -28.9 | -31.6 | -16.6 | -15.0 | -8.0 |
| 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 | 7 | 11 | 13 | 22 | 13 | 8 | 6 | 13 | 9 | 4 | 3 | 0 |
Growth Revenue Growth% | 54.3 | 19.1 | 66.3 | -41.8 | -34.5 | -29.4 | 118.4 | -31.7 | -56.4 | -33.9 | -91.3 | |
| 8 | 10 | 13 | 21 | 11 | 10 | 8 | 14 | 10 | 4 | 3 | 1 | |
| -1 | 1 | 1 | 1 | 2 | -1 | -2 | -1 | -1 | 0 | -1 | -1 | |
OPM OPM% | -14.7 | 6.9 | 5.7 | 4.5 | 11.9 | -12.6 | -31.6 | -8.6 | -10.2 | -10.0 | -19.7 | -156.3 |
| 2 | 0 | 1 | 1 | 1 | 0 | 4 | 0 | 0 | 0 | -1 | -1 | |
Interest Expense Interest ExpenseCr | 0 | 0 | 1 | 1 | 2 | 1 | 1 | 2 | 2 | 1 | 0 | 0 |
Depreciation DepreciationCr | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
PBT PBTCr | 0 | 0 | 0 | 1 | 0 | -2 | 1 | -3 | -3 | -2 | -1 | -1 |
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | |
PAT PATCr | 0 | 0 | 0 | 0 | 0 | -2 | 0 | -3 | -3 | -2 | -1 | -1 |
Growth PAT Growth% | -56.0 | -32.1 | 221.6 | -39.1 | -1,195.9 | 102.7 | -4,746.0 | -9.2 | 40.0 | 33.6 | 34.6 | |
NPM NPM% | 5.0 | 1.4 | 0.8 | 1.6 | 1.7 | -27.7 | 1.0 | -22.1 | -35.3 | -48.7 | -48.8 | -283.3 |
| 3.7 | 1.6 | 1.1 | 3.5 | 2.1 | -23.6 | 0.6 | -28.9 | -31.6 | -16.6 | -15.0 | -8.0 |
| 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 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 3 |
Reserves ReservesCr | 1 | 3 | 4 | 4 | 5 | 2 | 0 | -3 | -6 | -8 | -5 |
| 7 | 4 | 3 | 12 | 14 | 12 | 6 | 13 | 18 | 15 | 5 | |
| 1 | 5 | 7 | 5 | 8 | 9 | 9 | 19 | 21 | 22 | 17 | |
| 11 | 13 | 17 | 22 | 27 | 24 | 17 | 30 | 33 | 30 | 20 | |
| 6 | 9 | 12 | 15 | 19 | 17 | 16 | 28 | 24 | 21 | 10 | |
| 4 | 4 | 4 | 7 | 9 | 7 | 1 | 2 | 10 | 10 | 9 | |
| 11 | 13 | 17 | 22 | 27 | 24 | 17 | 30 | 33 | 30 | 20 |
| 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 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 3 |
Reserves ReservesCr | 1 | 3 | 4 | 4 | 5 | 2 | 0 | -3 | -6 | -8 | -5 |
| 7 | 4 | 3 | 12 | 14 | 12 | 6 | 13 | 18 | 15 | 5 | |
| 1 | 5 | 7 | 5 | 8 | 9 | 9 | 19 | 21 | 22 | 17 | |
| 11 | 13 | 17 | 22 | 27 | 24 | 17 | 30 | 33 | 30 | 20 | |
| 6 | 9 | 12 | 15 | 19 | 17 | 16 | 28 | 24 | 21 | 10 | |
| 4 | 4 | 4 | 7 | 9 | 7 | 1 | 2 | 10 | 10 | 9 | |
| 11 | 13 | 17 | 22 | 27 | 24 | 17 | 30 | 33 | 30 | 20 |
| Financial Year | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| -2 | -4 | -5 | -3 | 1 | 0 | -8 | 3 | -2 | -4 | -6 | |
| -1 | -1 | 0 | 0 | 0 | 0 | 8 | 0 | 2 | 0 | 0 | |
| 1 | 5 | 5 | 3 | -1 | 0 | 0 | -2 | 0 | 0 | 6 | |
Net Cash Flow Net Cash FlowCr | -2 | 0 | -1 | 0 | 0 | 0 | 0 | 1 | 0 | -4 | 0 |
Free Cash Flow Free Cash FlowCr | -3 | -4 | -5 | -3 | 1 | 0 | 0 | 3 | -2 | -4 | -6 |
CFO To PAT CFO To PAT% | -476.9 | -2,362.6 | -4,587.1 | -774.2 | 545.3 | 3.8 | -12,950.4 | -99.1 | 60.1 | 198.2 | 505.4 |
CFO To EBITDA CFO To EBITDA% | 163.3 | -493.8 | -663.9 | -270.1 | 76.2 | 8.4 | 426.1 | -255.6 | 207.8 | 963.8 | 1,254.5 |
| Financial Year | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| -2 | -4 | -5 | -3 | 1 | 0 | -8 | 3 | -2 | -4 | -6 | |
| -1 | -1 | 0 | 0 | 0 | 0 | 8 | 0 | 2 | 0 | 0 | |
| 1 | 5 | 5 | 3 | -1 | 0 | 0 | -2 | 0 | 0 | 6 | |
Net Cash Flow Net Cash FlowCr | -2 | 0 | -1 | 0 | 0 | 0 | 0 | 1 | 0 | -4 | 0 |
Free Cash Flow Free Cash FlowCr | -3 | -4 | -5 | -3 | 1 | 0 | 0 | 3 | -2 | -4 | -6 |
CFO To PAT CFO To PAT% | -476.9 | -2,362.6 | -4,587.1 | -774.2 | 545.3 | 3.8 | -12,950.4 | -99.1 | 60.1 | 198.2 | 505.4 |
CFO To EBITDA CFO To EBITDA% | 163.3 | -493.8 | -663.9 | -270.1 | 76.2 | 8.4 | 426.1 | -255.6 | 207.8 | 963.8 | 1,254.5 |
| 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 | 3 | 2 | 3 | 2 | 2 | 4 | 5 | 11 | 11 | 12 | ||
Price To Earnings Price To Earnings | 6.9 | 15.1 | 15.8 | 36.0 | ||||||||
Price To Sales Price To Sales | 0.3 | 0.2 | 0.3 | 0.3 | 0.4 | 0.3 | 0.6 | 2.7 | 4.2 | 24.4 | ||
Price To Book Price To Book | 1.0 | 0.6 | 1.0 | 2.1 | 1.9 | -2.6 | -1.0 | -1.6 | -5.2 | -5.6 | ||
EV To EBITDA EV To EBITDA | -2.4 | 6.7 | 9.2 | -12.5 | -2.9 | -11.7 | -14.7 | -44.6 | -36.3 | -15.3 | ||
GPM GPM% | 28.6 | 41.5 | 44.0 | 30.4 | 50.8 | 36.3 | 29.0 | 23.5 | 23.4 | 36.0 | 14.7 | 14.7 |
OPM OPM% | -14.7 | 6.9 | 5.7 | 4.5 | 11.9 | -12.6 | -31.6 | -8.6 | -10.2 | -10.0 | -19.7 | -156.3 |
NPM NPM% | 5.0 | 1.4 | 0.8 | 1.6 | 1.7 | -27.7 | 1.0 | -22.1 | -35.3 | -48.7 | -48.8 | -283.3 |
ROCE ROCE% | 29.1 | 9.6 | 10.2 | 9.3 | 12.1 | -6.5 | 22.1 | -6.6 | -11.6 | -75.5 | -18.3 | -18.3 |
ROE ROE% | 15.0 | 4.2 | 2.4 | 7.2 | 3.8 | -70.1 | 5.0 | 175.2 | 65.7 | 28.3 | 62.9 | 62.9 |
ROA ROA% | 3.4 | 1.2 | 0.7 | 1.6 | 0.8 | -9.7 | 0.4 | -9.7 | -9.5 | -6.3 | -6.4 | -6.4 |
| 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 | 3 | 2 | 3 | 2 | 2 | 4 | 5 | 11 | 11 | 12 | ||
Price To Earnings Price To Earnings | 6.9 | 15.1 | 15.8 | 36.0 | ||||||||
Price To Sales Price To Sales | 0.3 | 0.2 | 0.3 | 0.3 | 0.4 | 0.3 | 0.6 | 2.7 | 4.2 | 24.4 | ||
Price To Book Price To Book | 1.0 | 0.6 | 1.0 | 2.1 | 1.9 | -2.6 | -1.0 | -1.6 | -5.2 | -5.6 | ||
EV To EBITDA EV To EBITDA | -2.4 | 6.7 | 9.2 | -12.5 | -2.9 | -11.7 | -14.7 | -44.6 | -36.3 | -15.3 | ||
GPM GPM% | 28.6 | 41.5 | 44.0 | 30.4 | 50.8 | 36.3 | 29.0 | 23.5 | 23.4 | 36.0 | 14.7 | 14.7 |
OPM OPM% | -14.7 | 6.9 | 5.7 | 4.5 | 11.9 | -12.6 | -31.6 | -8.6 | -10.2 | -10.0 | -19.7 | -156.3 |
NPM NPM% | 5.0 | 1.4 | 0.8 | 1.6 | 1.7 | -27.7 | 1.0 | -22.1 | -35.3 | -48.7 | -48.8 | -283.3 |
ROCE ROCE% | 29.1 | 9.6 | 10.2 | 9.3 | 12.1 | -6.5 | 22.1 | -6.6 | -11.6 | -75.5 | -18.3 | -18.3 |
ROE ROE% | 15.0 | 4.2 | 2.4 | 7.2 | 3.8 | -70.1 | 5.0 | 175.2 | 65.7 | 28.3 | 62.9 | 62.9 |
ROA ROA% | 3.4 | 1.2 | 0.7 | 1.6 | 0.8 | -9.7 | 0.4 | -9.7 | -9.5 | -6.3 | -6.4 | -6.4 |
Documents — Ind-Agiv Commerce Ltd