| 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 | 1 | 0 | 0 | 0 | 3 | 6 | 1 | 2 | 3 | 1 | |
Growth YoY Revenue Growth YoY% | 0.9 | -26.7 | -76.5 | -99.0 | -87.2 | -34.9 | 204.0 | 62,100.0 | 485.7 | 373.2 | -9.6 | -90.2 |
Interest Expended Interest ExpendedCr | 0 | 0 | 0 | 0 | 0 | 0 | 1 | 1 | 1 | 1 | 0 | 0 |
Expenses ExpensesCr | 2 | 1 | 1 | 1 | 1 | 1 | -1 | 0 | 0 | 1 | -4 | 1 |
| -1 | -1 | 0 | -1 | -1 | 0 | 3 | 5 | 0 | 0 | 6 | 0 | |
FPM FPM% | -71.6 | -130.2 | -38.4 | -11,700.0 | -500.0 | -104.9 | 101.7 | 84.2 | -20.7 | -6.7 | 234.6 | -80.3 |
| 0 | 0 | 0 | 0 | 0 | 0 | 1 | 0 | 0 | 0 | 0 | 0 | |
Depreciation DepreciationCr | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
PBT PBTCr | -1 | -1 | 0 | -1 | -1 | -1 | 4 | 4 | 0 | 0 | 6 | -1 |
| 0 | 0 | -2 | 0 | 0 | 0 | 1 | 1 | 0 | 0 | 2 | 0 | |
| -1 | -1 | 2 | -1 | -1 | -1 | 3 | 3 | -1 | 0 | 5 | -1 | |
Growth YoY PAT Growth YoY% | 62.1 | 58.1 | 107.0 | 75.0 | -2.3 | 33.7 | 106.7 | 325.0 | 34.1 | 40.0 | 58.7 | -132.0 |
NPM NPM% | -81.7 | -155.6 | 151.5 | -13,200.0 | -650.0 | -158.5 | 103.0 | 47.8 | -73.2 | -20.1 | 180.9 | -155.7 |
| -0.5 | -0.5 | 0.8 | -0.7 | -0.5 | -0.4 | 1.7 | 1.6 | -0.3 | -0.2 | 2.7 | -0.5 |
| 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 | 1 | 0 | 0 | 0 | 3 | 6 | 1 | 2 | 3 | 1 | |
Growth YoY Revenue Growth YoY% | 0.9 | -26.7 | -76.5 | -99.0 | -87.2 | -34.9 | 204.0 | 62,100.0 | 485.7 | 373.2 | -9.6 | -90.2 |
Interest Expended Interest ExpendedCr | 0 | 0 | 0 | 0 | 0 | 0 | 1 | 1 | 1 | 1 | 0 | 0 |
Expenses ExpensesCr | 2 | 1 | 1 | 1 | 1 | 1 | -1 | 0 | 0 | 1 | -4 | 1 |
| -1 | -1 | 0 | -1 | -1 | 0 | 3 | 5 | 0 | 0 | 6 | 0 | |
FPM FPM% | -71.6 | -130.2 | -38.4 | -11,700.0 | -500.0 | -104.9 | 101.7 | 84.2 | -20.7 | -6.7 | 234.6 | -80.3 |
| 0 | 0 | 0 | 0 | 0 | 0 | 1 | 0 | 0 | 0 | 0 | 0 | |
Depreciation DepreciationCr | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
PBT PBTCr | -1 | -1 | 0 | -1 | -1 | -1 | 4 | 4 | 0 | 0 | 6 | -1 |
| 0 | 0 | -2 | 0 | 0 | 0 | 1 | 1 | 0 | 0 | 2 | 0 | |
| -1 | -1 | 2 | -1 | -1 | -1 | 3 | 3 | -1 | 0 | 5 | -1 | |
Growth YoY PAT Growth YoY% | 62.1 | 58.1 | 107.0 | 75.0 | -2.3 | 33.7 | 106.7 | 325.0 | 34.1 | 40.0 | 58.7 | -132.0 |
NPM NPM% | -81.7 | -155.6 | 151.5 | -13,200.0 | -650.0 | -158.5 | 103.0 | 47.8 | -73.2 | -20.1 | 180.9 | -155.7 |
| -0.5 | -0.5 | 0.8 | -0.7 | -0.5 | -0.4 | 1.7 | 1.6 | -0.3 | -0.2 | 2.7 | -0.5 |
| Financial Year | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 | TTM |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
Revenue RevenueCr | 130 | 96 | 53 | 39 | 15 | 6 | 10 | 7 | 4 | 4 | 12 | 6 |
Growth Revenue Growth% | -4.5 | -26.5 | -44.2 | -26.2 | -62.3 | -60.4 | 65.3 | -29.1 | -45.8 | -4.5 | 227.9 | -37.7 |
Interest Expended Interest ExpendedCr | 68 | 55 | 34 | 20 | 8 | 0 | 0 | 0 | 0 | 1 | 3 | 2 |
Expenses ExpensesCr | 53 | 41 | 59 | 25 | 56 | -11 | 13 | 27 | 12 | 2 | -3 | -2 |
| 9 | 0 | -40 | -6 | -49 | 17 | -4 | -21 | -9 | 1 | 11 | 6 | |
FPM FPM% | 7.2 | 0.3 | -75.0 | -14.0 | -329.8 | 282.7 | -38.2 | -298.5 | -228.6 | 21.0 | 96.8 | 91.8 |
| 0 | 2 | 7 | 3 | 1 | 1 | 0 | 2 | 0 | 1 | 0 | 0 | |
Depreciation DepreciationCr | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 0 | 0 | 0 | 0 |
PBT PBTCr | 9 | 1 | -34 | -4 | -48 | 26 | 2 | -20 | -9 | 1 | 10 | 6 |
| 4 | 1 | -3 | 6 | -11 | 8 | 0 | 9 | -3 | 1 | 3 | 3 | |
PAT PATCr | 5 | 0 | -30 | -9 | -37 | 18 | 2 | -28 | -6 | 0 | 7 | 3 |
Growth PAT Growth% | 0.4 | -93.6 | -8,862.1 | 69.1 | -297.2 | 147.6 | -87.2 | -1,339.4 | 79.9 | 103.9 | 3,047.4 | -33.9 |
NPM NPM% | 4.2 | 0.4 | -57.0 | -23.9 | -251.7 | 302.5 | 23.4 | -408.4 | -151.3 | 6.1 | 59.0 | 48.9 |
| 2.9 | 0.2 | -16.6 | -5.1 | -20.4 | 9.7 | 1.2 | -15.3 | -3.1 | 0.1 | 3.8 | 1.6 |
| Financial Year | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 | TTM |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
Revenue RevenueCr | 130 | 96 | 53 | 39 | 15 | 6 | 10 | 7 | 4 | 4 | 12 | 6 |
Growth Revenue Growth% | -4.5 | -26.5 | -44.2 | -26.2 | -62.3 | -60.4 | 65.3 | -29.1 | -45.8 | -4.5 | 227.9 | -37.7 |
Interest Expended Interest ExpendedCr | 68 | 55 | 34 | 20 | 8 | 0 | 0 | 0 | 0 | 1 | 3 | 2 |
Expenses ExpensesCr | 53 | 41 | 59 | 25 | 56 | -11 | 13 | 27 | 12 | 2 | -3 | -2 |
| 9 | 0 | -40 | -6 | -49 | 17 | -4 | -21 | -9 | 1 | 11 | 6 | |
FPM FPM% | 7.2 | 0.3 | -75.0 | -14.0 | -329.8 | 282.7 | -38.2 | -298.5 | -228.6 | 21.0 | 96.8 | 91.8 |
| 0 | 2 | 7 | 3 | 1 | 1 | 0 | 2 | 0 | 1 | 0 | 0 | |
Depreciation DepreciationCr | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 0 | 0 | 0 | 0 |
PBT PBTCr | 9 | 1 | -34 | -4 | -48 | 26 | 2 | -20 | -9 | 1 | 10 | 6 |
| 4 | 1 | -3 | 6 | -11 | 8 | 0 | 9 | -3 | 1 | 3 | 3 | |
PAT PATCr | 5 | 0 | -30 | -9 | -37 | 18 | 2 | -28 | -6 | 0 | 7 | 3 |
Growth PAT Growth% | 0.4 | -93.6 | -8,862.1 | 69.1 | -297.2 | 147.6 | -87.2 | -1,339.4 | 79.9 | 103.9 | 3,047.4 | -33.9 |
NPM NPM% | 4.2 | 0.4 | -57.0 | -23.9 | -251.7 | 302.5 | 23.4 | -408.4 | -151.3 | 6.1 | 59.0 | 48.9 |
| 2.9 | 0.2 | -16.6 | -5.1 | -20.4 | 9.7 | 1.2 | -15.3 | -3.1 | 0.1 | 3.8 | 1.6 |
| Financial Year | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|---|---|---|---|---|---|---|
Equity Capital Equity CapitalCr | 18 | 18 | 18 | 18 | 18 | 18 | 18 | 18 | 18 | 18 | 18 |
Reserves ReservesCr | 146 | 146 | 118 | 67 | 30 | 48 | 50 | 22 | 16 | 16 | 23 |
Borrowings BorrowingsCr | 399 | 271 | 168 | 109 | 85 | 72 | 57 | 53 | 55 | 41 | 24 |
Other Liabilities Other LiabilitiesCr | 162 | 126 | 154 | 8 | 6 | 4 | 5 | 4 | 6 | 6 | 3 |
Total Liabilities Total LiabilitiesCr | 725 | 561 | 459 | 202 | 139 | 142 | 130 | 97 | 95 | 82 | 69 |
| 11 | 11 | 14 | 14 | 14 | 14 | 13 | 13 | 13 | 12 | ||
Cash Equivalents Cash EquivalentsCr | 17 | 15 | 13 | 3 | 2 | 3 | 4 | 1 | 5 | 1 | 4 |
Other Assets Other AssetsCr | 697 | 535 | 446 | 185 | 122 | 125 | 112 | 83 | 77 | 68 | 53 |
Total Assets Total AssetsCr | 725 | 561 | 459 | 202 | 139 | 142 | 130 | 97 | 95 | 82 | 69 |
| 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 | 18 | 18 | 18 | 18 | 18 | 18 | 18 | 18 | 18 | 18 | 18 |
Reserves ReservesCr | 146 | 146 | 118 | 67 | 30 | 48 | 50 | 22 | 16 | 16 | 23 |
Borrowings BorrowingsCr | 399 | 271 | 168 | 109 | 85 | 72 | 57 | 53 | 55 | 41 | 24 |
Other Liabilities Other LiabilitiesCr | 162 | 126 | 154 | 8 | 6 | 4 | 5 | 4 | 6 | 6 | 3 |
Total Liabilities Total LiabilitiesCr | 725 | 561 | 459 | 202 | 139 | 142 | 130 | 97 | 95 | 82 | 69 |
| 11 | 11 | 14 | 14 | 14 | 14 | 13 | 13 | 13 | 12 | ||
Cash Equivalents Cash EquivalentsCr | 17 | 15 | 13 | 3 | 2 | 3 | 4 | 1 | 5 | 1 | 4 |
Other Assets Other AssetsCr | 697 | 535 | 446 | 185 | 122 | 125 | 112 | 83 | 77 | 68 | 53 |
Total Assets Total AssetsCr | 725 | 561 | 459 | 202 | 139 | 142 | 130 | 97 | 95 | 82 | 69 |
| Financial Year | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| -14 | 158 | 140 | 103 | 32 | 7 | 10 | 2 | 3 | 10 | 24 | |
| 0 | 0 | 0 | 11 | 0 | -1 | 0 | 0 | 0 | 1 | 0 | |
| -18 | -159 | -142 | -113 | -32 | -5 | -8 | -4 | 1 | -15 | -21 | |
Net Cash Flow Net Cash FlowCr | -33 | 0 | -2 | 2 | 0 | 1 | 1 | -3 | 4 | -4 | 3 |
Free Cash Flow Free Cash FlowCr | -14 | 158 | 140 | 103 | 31 | 6 | 9 | 1 | 3 | 10 | 24 |
CFO To EBITDA CFO To EBITDA% | -147.0 | 51,486.0 | -349.4 | -1,861.2 | -64.7 | 39.5 | -256.7 | -7.5 | -31.6 | 1,304.9 | 209.4 |
| Financial Year | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| -14 | 158 | 140 | 103 | 32 | 7 | 10 | 2 | 3 | 10 | 24 | |
| 0 | 0 | 0 | 11 | 0 | -1 | 0 | 0 | 0 | 1 | 0 | |
| -18 | -159 | -142 | -113 | -32 | -5 | -8 | -4 | 1 | -15 | -21 | |
Net Cash Flow Net Cash FlowCr | -33 | 0 | -2 | 2 | 0 | 1 | 1 | -3 | 4 | -4 | 3 |
Free Cash Flow Free Cash FlowCr | -14 | 158 | 140 | 103 | 31 | 6 | 9 | 1 | 3 | 10 | 24 |
CFO To EBITDA CFO To EBITDA% | -147.0 | 51,486.0 | -349.4 | -1,861.2 | -64.7 | 39.5 | -256.7 | -7.5 | -31.6 | 1,304.9 | 209.4 |
| 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 | 124 | 91 | 68 | 62 | 62 | 23 | 48 | 31 | 31 | 30 | 21 | 25 |
Price To Earnings Price To Earnings | 23.0 | 353.6 | 1.3 | 21.0 | 134.6 | 3.0 | 8.4 | |||||
Price To Sales Price To Sales | 0.9 | 0.9 | 1.3 | 1.6 | 4.2 | 3.7 | 4.9 | 4.5 | 8.3 | 6.8 | 1.7 | 4.1 |
Price To Book Price To Book | 0.8 | 0.6 | 0.5 | 0.7 | 1.3 | 0.4 | 0.7 | 0.8 | 0.9 | 0.9 | 0.5 | 0.6 |
EV To EBITDA EV To EBITDA | 54.1 | 1,126.6 | -5.6 | -30.2 | -2.9 | 5.5 | -27.0 | -4.0 | -9.4 | 92.7 | 3.6 | 8.5 |
FPM FPM% | 7.2 | 0.3 | -75.0 | -14.0 | -329.9 | 282.6 | -38.2 | -298.4 | -228.7 | 21.1 | 96.8 | 91.8 |
NPM NPM% | 4.2 | 0.4 | -57.0 | -23.9 | -251.7 | 302.5 | 23.4 | -408.4 | -151.3 | 6.1 | 59.0 | 48.9 |
ROCE ROCE% | 13.6 | 12.9 | 0.2 | 8.6 | -30.5 | 18.8 | 2.0 | -20.8 | -9.7 | 3.1 | 19.9 | 19.9 |
ROE ROE% | 3.3 | 0.2 | -22.2 | -11.0 | -77.8 | 27.0 | 3.3 | -70.5 | -16.5 | 0.6 | 16.7 | 16.7 |
ROA ROA% | 0.8 | 0.1 | -6.6 | -4.7 | -26.9 | 12.5 | 1.8 | -29.0 | -5.9 | 0.3 | 10.0 | 10.0 |
| Financial Year | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 | Current |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
Market Cap Market CapitalizationCr | 124 | 91 | 68 | 62 | 62 | 23 | 48 | 31 | 31 | 30 | 21 | 25 |
Price To Earnings Price To Earnings | 23.0 | 353.6 | 1.3 | 21.0 | 134.6 | 3.0 | 8.4 | |||||
Price To Sales Price To Sales | 0.9 | 0.9 | 1.3 | 1.6 | 4.2 | 3.7 | 4.9 | 4.5 | 8.3 | 6.8 | 1.7 | 4.1 |
Price To Book Price To Book | 0.8 | 0.6 | 0.5 | 0.7 | 1.3 | 0.4 | 0.7 | 0.8 | 0.9 | 0.9 | 0.5 | 0.6 |
EV To EBITDA EV To EBITDA | 54.1 | 1,126.6 | -5.6 | -30.2 | -2.9 | 5.5 | -27.0 | -4.0 | -9.4 | 92.7 | 3.6 | 8.5 |
FPM FPM% | 7.2 | 0.3 | -75.0 | -14.0 | -329.9 | 282.6 | -38.2 | -298.4 | -228.7 | 21.1 | 96.8 | 91.8 |
NPM NPM% | 4.2 | 0.4 | -57.0 | -23.9 | -251.7 | 302.5 | 23.4 | -408.4 | -151.3 | 6.1 | 59.0 | 48.9 |
ROCE ROCE% | 13.6 | 12.9 | 0.2 | 8.6 | -30.5 | 18.8 | 2.0 | -20.8 | -9.7 | 3.1 | 19.9 | 19.9 |
ROE ROE% | 3.3 | 0.2 | -22.2 | -11.0 | -77.8 | 27.0 | 3.3 | -70.5 | -16.5 | 0.6 | 16.7 | 16.7 |
ROA ROA% | 0.8 | 0.1 | -6.6 | -4.7 | -26.9 | 12.5 | 1.8 | -29.0 | -5.9 | 0.3 | 10.0 | 10.0 |
Documents — Intec Capital Ltd