| 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 | 2 | 1 | 2 | 2 | 1 | 0 | 0 | 0 | 2 | 0 | 0 | |
Growth YoY Revenue Growth YoY% | 56.8 | 114.2 | 271.4 | 7.7 | 0.7 | -78.5 | -71.2 | -98.9 | -98.7 | 255.8 | -60.0 | 300.0 |
| 0 | 1 | 3 | 0 | 1 | 0 | 1 | 0 | 1 | 1 | 1 | 0 | |
| 1 | 2 | -2 | 1 | 1 | 0 | -1 | 0 | -1 | 1 | -1 | 0 | |
OPM OPM% | 69.8 | 71.1 | -415.4 | 81.4 | 65.3 | 19.2 | -333.3 | -1,900.0 | -2,550.0 | 68.7 | -1,816.7 | -362.5 |
| 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | |
Interest Expense Interest ExpenseCr | 0 | 0 | 1 | 0 | 0 | 0 | 10 | 0 | 0 | 0 | 9 | 0 |
Depreciation DepreciationCr | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
PBT PBTCr | 2 | 2 | -3 | 2 | 2 | 1 | -10 | 0 | 0 | 2 | -10 | 0 |
| 0 | 0 | 0 | 0 | 0 | 0 | 1 | 1 | -1 | 0 | 1 | 0 | |
| 2 | 2 | -2 | 2 | 2 | 1 | -11 | -1 | 1 | 2 | -11 | 0 | |
Growth YoY PAT Growth YoY% | 366.7 | 80.7 | -109.2 | 55.8 | 0.7 | -64.0 | -367.5 | -147.3 | -37.4 | 156.3 | -1.8 | 108.4 |
NPM NPM% | 103.4 | 81.4 | -438.5 | 109.8 | 103.3 | 136.5 | -7,106.7 | -4,750.0 | 4,850.0 | 98.4 | -18,083.3 | 100.0 |
| 0.4 | 0.5 | -0.6 | 0.5 | 0.4 | 0.2 | -2.8 | -0.3 | 0.3 | 0.5 | -2.9 | 0.0 |
| 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 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| 1 | 2 | 1 | 2 | 2 | 1 | 0 | 0 | 0 | 2 | 0 | 0 | |
Growth YoY Revenue Growth YoY% | 56.8 | 114.2 | 271.4 | 7.7 | 0.7 | -78.5 | -71.2 | -98.9 | -98.7 | 255.8 | -60.0 | 300.0 |
| 0 | 1 | 3 | 0 | 1 | 0 | 1 | 0 | 1 | 1 | 1 | 0 | |
| 1 | 2 | -2 | 1 | 1 | 0 | -1 | 0 | -1 | 1 | -1 | 0 | |
OPM OPM% | 69.8 | 71.1 | -415.4 | 81.4 | 65.3 | 19.2 | -333.3 | -1,900.0 | -2,550.0 | 68.7 | -1,816.7 | -362.5 |
| 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | |
Interest Expense Interest ExpenseCr | 0 | 0 | 1 | 0 | 0 | 0 | 10 | 0 | 0 | 0 | 9 | 0 |
Depreciation DepreciationCr | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
PBT PBTCr | 2 | 2 | -3 | 2 | 2 | 1 | -10 | 0 | 0 | 2 | -10 | 0 |
| 0 | 0 | 0 | 0 | 0 | 0 | 1 | 1 | -1 | 0 | 1 | 0 | |
| 2 | 2 | -2 | 2 | 2 | 1 | -11 | -1 | 1 | 2 | -11 | 0 | |
Growth YoY PAT Growth YoY% | 366.7 | 80.7 | -109.2 | 55.8 | 0.7 | -64.0 | -367.5 | -147.3 | -37.4 | 156.3 | -1.8 | 108.4 |
NPM NPM% | 103.4 | 81.4 | -438.5 | 109.8 | 103.3 | 136.5 | -7,106.7 | -4,750.0 | 4,850.0 | 98.4 | -18,083.3 | 100.0 |
| 0.4 | 0.5 | -0.6 | 0.5 | 0.4 | 0.2 | -2.8 | -0.3 | 0.3 | 0.5 | -2.9 | 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 | 38 | 65 | 312 | 231 | 119 | 7 | 6 | -1 | 6 | 4 | 2 | 2 |
Growth Revenue Growth% | 15.1 | 69.0 | 381.1 | -25.9 | -48.5 | -94.2 | -19.1 | -125.8 | 503.2 | -32.0 | -50.9 | -8.2 |
| 45 | 60 | 270 | 153 | 135 | 5 | 6 | 4 | 4 | 2 | 3 | 3 | |
| -6 | 5 | 42 | 78 | -16 | 2 | 0 | -5 | 2 | 2 | -1 | -1 | |
OPM OPM% | -16.2 | 7.0 | 13.6 | 33.6 | -13.2 | 22.5 | 2.1 | 345.0 | 28.5 | 55.1 | -34.2 | -30.9 |
| 21 | 21 | 20 | 11 | 8 | 9 | 3 | 3 | 2 | 3 | 3 | 3 | |
Interest Expense Interest ExpenseCr | 14 | 16 | 41 | 71 | 81 | 17 | 10 | 0 | 1 | 10 | 9 | 9 |
Depreciation DepreciationCr | 1 | 1 | 11 | 5 | 7 | 4 | 1 | 1 | 1 | 1 | 0 | 0 |
PBT PBTCr | -1 | 9 | 6 | 13 | -96 | -10 | -8 | -3 | 2 | -6 | -8 | -8 |
| 1 | 6 | 2 | 5 | -2 | 3 | -4 | 0 | 0 | 1 | 1 | 0 | |
PAT PATCr | -2 | 3 | 4 | 8 | -94 | -13 | -4 | -3 | 3 | -6 | -9 | -8 |
Growth PAT Growth% | -109.4 | 294.2 | 3.4 | 134.6 | -1,221.1 | 86.3 | 69.7 | 25.0 | 186.7 | -352.4 | -41.1 | 14.7 |
NPM NPM% | -4.6 | 5.3 | 1.1 | 3.6 | -78.7 | -184.5 | -69.0 | 200.5 | 43.1 | -160.1 | -459.7 | -397.0 |
| -0.3 | 0.9 | 0.7 | 1.9 | -24.7 | -3.3 | -1.0 | -0.8 | 0.7 | -1.7 | -2.4 | -2.1 |
| 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 | 38 | 65 | 312 | 231 | 119 | 7 | 6 | -1 | 6 | 4 | 2 | 2 |
Growth Revenue Growth% | 15.1 | 69.0 | 381.1 | -25.9 | -48.5 | -94.2 | -19.1 | -125.8 | 503.2 | -32.0 | -50.9 | -8.2 |
| 45 | 60 | 270 | 153 | 135 | 5 | 6 | 4 | 4 | 2 | 3 | 3 | |
| -6 | 5 | 42 | 78 | -16 | 2 | 0 | -5 | 2 | 2 | -1 | -1 | |
OPM OPM% | -16.2 | 7.0 | 13.6 | 33.6 | -13.2 | 22.5 | 2.1 | 345.0 | 28.5 | 55.1 | -34.2 | -30.9 |
| 21 | 21 | 20 | 11 | 8 | 9 | 3 | 3 | 2 | 3 | 3 | 3 | |
Interest Expense Interest ExpenseCr | 14 | 16 | 41 | 71 | 81 | 17 | 10 | 0 | 1 | 10 | 9 | 9 |
Depreciation DepreciationCr | 1 | 1 | 11 | 5 | 7 | 4 | 1 | 1 | 1 | 1 | 0 | 0 |
PBT PBTCr | -1 | 9 | 6 | 13 | -96 | -10 | -8 | -3 | 2 | -6 | -8 | -8 |
| 1 | 6 | 2 | 5 | -2 | 3 | -4 | 0 | 0 | 1 | 1 | 0 | |
PAT PATCr | -2 | 3 | 4 | 8 | -94 | -13 | -4 | -3 | 3 | -6 | -9 | -8 |
Growth PAT Growth% | -109.4 | 294.2 | 3.4 | 134.6 | -1,221.1 | 86.3 | 69.7 | 25.0 | 186.7 | -352.4 | -41.1 | 14.7 |
NPM NPM% | -4.6 | 5.3 | 1.1 | 3.6 | -78.7 | -184.5 | -69.0 | 200.5 | 43.1 | -160.1 | -459.7 | -397.0 |
| -0.3 | 0.9 | 0.7 | 1.9 | -24.7 | -3.3 | -1.0 | -0.8 | 0.7 | -1.7 | -2.4 | -2.1 |
| Financial Year | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|---|---|---|---|---|---|---|
Equity Capital Equity CapitalCr | 4 | 4 | 4 | 4 | 4 | 4 | 4 | 4 | 4 | 4 | 4 |
Reserves ReservesCr | 75 | 78 | 125 | 144 | -1 | -25 | -38 | -41 | -38 | -44 | -53 |
| 196 | 319 | 628 | 305 | 312 | 128 | 5 | 3 | 3 | 2 | ||
| 3 | 2 | 75 | 516 | 196 | 162 | 121 | 123 | 123 | 132 | ||
| 316 | 444 | 886 | 1,033 | 511 | 269 | 92 | 90 | 92 | 93 | 94 | |
| 268 | 367 | 616 | 435 | 324 | 175 | 32 | 27 | 20 | 12 | ||
| 48 | 77 | 270 | 598 | 187 | 94 | 60 | 63 | 72 | 80 | ||
| 316 | 444 | 886 | 1,033 | 511 | 269 | 92 | 90 | 92 | 93 | 94 |
| 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 | 4 | 4 | 4 | 4 | 4 | 4 | 4 | 4 | 4 | 4 | 4 |
Reserves ReservesCr | 75 | 78 | 125 | 144 | -1 | -25 | -38 | -41 | -38 | -44 | -53 |
| 196 | 319 | 628 | 305 | 312 | 128 | 5 | 3 | 3 | 2 | ||
| 3 | 2 | 75 | 516 | 196 | 162 | 121 | 123 | 123 | 132 | ||
| 316 | 444 | 886 | 1,033 | 511 | 269 | 92 | 90 | 92 | 93 | 94 | |
| 268 | 367 | 616 | 435 | 324 | 175 | 32 | 27 | 20 | 12 | ||
| 48 | 77 | 270 | 598 | 187 | 94 | 60 | 63 | 72 | 80 | ||
| 316 | 444 | 886 | 1,033 | 511 | 269 | 92 | 90 | 92 | 93 | 94 |
| Financial Year | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| -58 | -24 | -214 | 4 | 359 | 50 | -66 | -1 | -3 | -10 | -10 | |
| 16 | -27 | -98 | -43 | 112 | 30 | 106 | 1 | 0 | 2 | 1 | |
| 25 | 78 | 296 | 31 | -484 | -81 | -41 | 2 | 0 | 9 | 9 | |
Net Cash Flow Net Cash FlowCr | -17 | 27 | -15 | -8 | -14 | -1 | -1 | 2 | -3 | 0 | 0 |
Free Cash Flow Free Cash FlowCr | -60 | -29 | -232 | 2 | 363 | 64 | -66 | -1 | -4 | -10 | |
CFO To PAT CFO To PAT% | 3,269.2 | -687.9 | -6,001.3 | 49.4 | -383.4 | -390.8 | 1,689.8 | 43.4 | -116.9 | 163.1 | 113.9 |
CFO To EBITDA CFO To EBITDA% | 932.4 | -521.9 | -504.4 | 5.3 | -2,287.3 | 3,202.3 | -54,725.0 | 25.2 | -176.7 | -473.7 | 1,531.3 |
| Financial Year | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| -58 | -24 | -214 | 4 | 359 | 50 | -66 | -1 | -3 | -10 | -10 | |
| 16 | -27 | -98 | -43 | 112 | 30 | 106 | 1 | 0 | 2 | 1 | |
| 25 | 78 | 296 | 31 | -484 | -81 | -41 | 2 | 0 | 9 | 9 | |
Net Cash Flow Net Cash FlowCr | -17 | 27 | -15 | -8 | -14 | -1 | -1 | 2 | -3 | 0 | 0 |
Free Cash Flow Free Cash FlowCr | -60 | -29 | -232 | 2 | 363 | 64 | -66 | -1 | -4 | -10 | |
CFO To PAT CFO To PAT% | 3,269.2 | -687.9 | -6,001.3 | 49.4 | -383.4 | -390.8 | 1,689.8 | 43.4 | -116.9 | 163.1 | 113.9 |
CFO To EBITDA CFO To EBITDA% | 932.4 | -521.9 | -504.4 | 5.3 | -2,287.3 | 3,202.3 | -54,725.0 | 25.2 | -176.7 | -473.7 | 1,531.3 |
| 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 | 176 | 147 | 142 | 252 | 137 | 35 | 66 | 139 | 32 | 44 | 27 | 24 |
Price To Earnings Price To Earnings | 41.9 | 53.9 | 46.0 | 12.7 | -3.0 | |||||||
Price To Sales Price To Sales | 3.0 | 1.7 | 0.4 | 1.1 | 1.1 | 2.6 | 9.4 | -96.7 | 5.2 | 10.8 | 13.7 | 12.0 |
Price To Book Price To Book | 2.1 | 1.7 | 1.1 | 1.6 | 46.7 | -1.6 | -2.0 | -3.8 | -0.9 | -1.1 | -0.5 | -0.5 |
EV To EBITDA EV To EBITDA | -41.9 | 61.8 | 13.2 | 9.7 | -16.6 | 60.2 | 1,544.6 | -51.5 | 92.0 | 79.3 | -248.6 | -261.6 |
GPM GPM% | 100.0 | 100.0 | 100.0 | 100.0 | 100.0 | 100.0 | 100.0 | 100.0 | 100.0 | 100.0 | ||
OPM OPM% | -16.2 | 7.0 | 13.6 | 33.6 | -13.2 | 22.5 | 2.1 | 345.0 | 28.5 | 55.1 | -34.2 | -30.9 |
NPM NPM% | -4.6 | 5.3 | 1.1 | 3.6 | -78.7 | -184.5 | -69.0 | 200.5 | 43.1 | -160.1 | -459.7 | -397.0 |
ROCE ROCE% | 6.2 | 8.3 | 7.4 | 10.7 | -5.9 | 5.0 | 2.3 | -3.8 | 3.8 | 4.6 | 1.8 | 1.8 |
ROE ROE% | -2.3 | 4.2 | 2.8 | 5.7 | -3,183.1 | 60.1 | 11.5 | 7.9 | -7.4 | 15.8 | 18.2 | 18.2 |
ROA ROA% | -0.6 | 0.8 | 0.4 | 0.8 | -18.3 | -4.8 | -4.3 | -3.3 | 2.8 | -6.9 | -9.6 | -9.6 |
| 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 | 176 | 147 | 142 | 252 | 137 | 35 | 66 | 139 | 32 | 44 | 27 | 24 |
Price To Earnings Price To Earnings | 41.9 | 53.9 | 46.0 | 12.7 | -3.0 | |||||||
Price To Sales Price To Sales | 3.0 | 1.7 | 0.4 | 1.1 | 1.1 | 2.6 | 9.4 | -96.7 | 5.2 | 10.8 | 13.7 | 12.0 |
Price To Book Price To Book | 2.1 | 1.7 | 1.1 | 1.6 | 46.7 | -1.6 | -2.0 | -3.8 | -0.9 | -1.1 | -0.5 | -0.5 |
EV To EBITDA EV To EBITDA | -41.9 | 61.8 | 13.2 | 9.7 | -16.6 | 60.2 | 1,544.6 | -51.5 | 92.0 | 79.3 | -248.6 | -261.6 |
GPM GPM% | 100.0 | 100.0 | 100.0 | 100.0 | 100.0 | 100.0 | 100.0 | 100.0 | 100.0 | 100.0 | ||
OPM OPM% | -16.2 | 7.0 | 13.6 | 33.6 | -13.2 | 22.5 | 2.1 | 345.0 | 28.5 | 55.1 | -34.2 | -30.9 |
NPM NPM% | -4.6 | 5.3 | 1.1 | 3.6 | -78.7 | -184.5 | -69.0 | 200.5 | 43.1 | -160.1 | -459.7 | -397.0 |
ROCE ROCE% | 6.2 | 8.3 | 7.4 | 10.7 | -5.9 | 5.0 | 2.3 | -3.8 | 3.8 | 4.6 | 1.8 | 1.8 |
ROE ROE% | -2.3 | 4.2 | 2.8 | 5.7 | -3,183.1 | 60.1 | 11.5 | 7.9 | -7.4 | 15.8 | 18.2 | 18.2 |
ROA ROA% | -0.6 | 0.8 | 0.4 | 0.8 | -18.3 | -4.8 | -4.3 | -3.3 | 2.8 | -6.9 | -9.6 | -9.6 |
Documents — IndiaNivesh Ltd