| 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 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | |
Growth YoY Revenue Growth YoY% | ||||||||||||
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | |
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | |
OPM OPM% | ||||||||||||
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | |
Interest Expense Interest ExpenseCr | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Depreciation DepreciationCr | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
PBT PBTCr | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | |
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | |
Growth YoY PAT Growth YoY% | 25.0 | 100.0 | 50.0 | 214.3 | 0.0 | 42.9 | -150.0 | -33.3 | 16.7 | -25.0 | -25.0 | |
NPM NPM% | ||||||||||||
| 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 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 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | |
Growth YoY Revenue Growth YoY% | ||||||||||||
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | |
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | |
OPM OPM% | ||||||||||||
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | |
Interest Expense Interest ExpenseCr | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Depreciation DepreciationCr | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
PBT PBTCr | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | |
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | |
Growth YoY PAT Growth YoY% | 25.0 | 100.0 | 50.0 | 214.3 | 0.0 | 42.9 | -150.0 | -33.3 | 16.7 | -25.0 | -25.0 | |
NPM NPM% | ||||||||||||
| 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 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 | 1 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Growth Revenue Growth% | -60.9 | -46.7 | -70.4 | 99.4 | -99.9 | 1,22,500.0 | -100.0 | |||||
| 0 | 0 | 3 | 0 | 0 | 0 | 0 | 1 | 0 | 0 | 0 | 0 | |
| 0 | 0 | -3 | 0 | 0 | 0 | 0 | -1 | 0 | 0 | 0 | 0 | |
OPM OPM% | 47.5 | -21.7 | -1,740.4 | -697.2 | -286.5 | -2,83,600.0 | -246.7 | |||||
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | ||
Interest Expense Interest ExpenseCr | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Depreciation DepreciationCr | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
PBT PBTCr | 0 | 0 | -3 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| 0 | 0 | -2 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | |
PAT PATCr | 0 | 0 | -1 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Growth PAT Growth% | 519.6 | -116.0 | -1,573.7 | 107.0 | 105.9 | -107.5 | -1,096.2 | -261.6 | 55.5 | 60.8 | -189.7 | -15.0 |
NPM NPM% | 47.8 | -19.5 | -612.6 | 144.4 | 149.1 | -10,500.0 | -102.5 | |||||
| 0.1 | 0.0 | -0.2 | 0.0 | 0.0 | 0.0 | 0.0 | -0.1 | -0.1 | 0.0 | -0.1 | -0.1 |
| 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 | 1 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Growth Revenue Growth% | -60.9 | -46.7 | -70.4 | 99.4 | -99.9 | 1,22,500.0 | -100.0 | |||||
| 0 | 0 | 3 | 0 | 0 | 0 | 0 | 1 | 0 | 0 | 0 | 0 | |
| 0 | 0 | -3 | 0 | 0 | 0 | 0 | -1 | 0 | 0 | 0 | 0 | |
OPM OPM% | 47.5 | -21.7 | -1,740.4 | -697.2 | -286.5 | -2,83,600.0 | -246.7 | |||||
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | ||
Interest Expense Interest ExpenseCr | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Depreciation DepreciationCr | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
PBT PBTCr | 0 | 0 | -3 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| 0 | 0 | -2 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | |
PAT PATCr | 0 | 0 | -1 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Growth PAT Growth% | 519.6 | -116.0 | -1,573.7 | 107.0 | 105.9 | -107.5 | -1,096.2 | -261.6 | 55.5 | 60.8 | -189.7 | -15.0 |
NPM NPM% | 47.8 | -19.5 | -612.6 | 144.4 | 149.1 | -10,500.0 | -102.5 | |||||
| 0.1 | 0.0 | -0.2 | 0.0 | 0.0 | 0.0 | 0.0 | -0.1 | -0.1 | 0.0 | -0.1 | -0.1 |
| 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 | 40 | 40 | 40 | 40 | 40 | 40 | 40 | 40 | 40 | 40 | 40 |
Reserves ReservesCr | -217 | -217 | -218 | -219 | -219 | -219 | -219 | -219 | -219 | -220 | -220 |
| 30 | 38 | 36 | 36 | 35 | 35 | 25 | 25 | 25 | 25 | 25 | |
| 155 | 147 | 148 | 148 | 148 | 148 | 159 | 159 | 159 | 159 | 159 | |
| 8 | 8 | 5 | 5 | 5 | 5 | 5 | 4 | 4 | 4 | 4 | |
| 4 | 3 | 0 | 0 | 0 | 2 | 4 | 2 | 3 | 3 | 1 | |
| 5 | 6 | 5 | 5 | 5 | 3 | 1 | 2 | 1 | 1 | 3 | |
| 8 | 8 | 5 | 5 | 5 | 5 | 5 | 4 | 4 | 4 | 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 |
|---|---|---|---|---|---|---|---|---|---|---|---|
Equity Capital Equity CapitalCr | 40 | 40 | 40 | 40 | 40 | 40 | 40 | 40 | 40 | 40 | 40 |
Reserves ReservesCr | -217 | -217 | -218 | -219 | -219 | -219 | -219 | -219 | -219 | -220 | -220 |
| 30 | 38 | 36 | 36 | 35 | 35 | 25 | 25 | 25 | 25 | 25 | |
| 155 | 147 | 148 | 148 | 148 | 148 | 159 | 159 | 159 | 159 | 159 | |
| 8 | 8 | 5 | 5 | 5 | 5 | 5 | 4 | 4 | 4 | 4 | |
| 4 | 3 | 0 | 0 | 0 | 2 | 4 | 2 | 3 | 3 | 1 | |
| 5 | 6 | 5 | 5 | 5 | 3 | 1 | 2 | 1 | 1 | 3 | |
| 8 | 8 | 5 | 5 | 5 | 5 | 5 | 4 | 4 | 4 | 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 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| 1 | 1 | 0 | 0 | 0 | 0 | 10 | -1 | 1 | 0 | -2 | |
| 0 | 0 | 1 | 0 | 0 | 0 | 4 | 0 | 0 | 0 | 0 | |
| -1 | -1 | 0 | 0 | 0 | 0 | -11 | 0 | 0 | 0 | 0 | |
Net Cash Flow Net Cash FlowCr | 0 | 0 | 0 | 0 | 0 | 0 | 4 | -2 | 1 | 0 | -2 |
Free Cash Flow Free Cash FlowCr | 1 | 1 | 0 | 0 | 0 | 0 | 10 | -1 | 1 | 0 | |
CFO To PAT CFO To PAT% | 303.7 | -2,429.7 | 35.7 | -236.5 | 193.9 | 643.8 | -8,226.3 | 323.5 | -402.6 | 338.3 | 1,043.5 |
CFO To EBITDA CFO To EBITDA% | 306.0 | -2,182.3 | 12.6 | 49.0 | -100.9 | 23.8 | -3,415.6 | 243.4 | -220.5 | 79.6 | 558.1 |
| Financial Year | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| 1 | 1 | 0 | 0 | 0 | 0 | 10 | -1 | 1 | 0 | -2 | |
| 0 | 0 | 1 | 0 | 0 | 0 | 4 | 0 | 0 | 0 | 0 | |
| -1 | -1 | 0 | 0 | 0 | 0 | -11 | 0 | 0 | 0 | 0 | |
Net Cash Flow Net Cash FlowCr | 0 | 0 | 0 | 0 | 0 | 0 | 4 | -2 | 1 | 0 | -2 |
Free Cash Flow Free Cash FlowCr | 1 | 1 | 0 | 0 | 0 | 0 | 10 | -1 | 1 | 0 | |
CFO To PAT CFO To PAT% | 303.7 | -2,429.7 | 35.7 | -236.5 | 193.9 | 643.8 | -8,226.3 | 323.5 | -402.6 | 338.3 | 1,043.5 |
CFO To EBITDA CFO To EBITDA% | 306.0 | -2,182.3 | 12.6 | 49.0 | -100.9 | 23.8 | -3,415.6 | 243.4 | -220.5 | 79.6 | 558.1 |
| 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 | 16 | 50 | 19 | 12 | 7 | 13 | 26 | 20 | 21 | 23 | 20 | 38 |
Price To Earnings Price To Earnings | 43.7 | 152.0 | 54.0 | |||||||||
Price To Sales Price To Sales | 20.8 | 166.5 | 116.5 | 27.8 | 65.2 | 173.3 | 107.8 | 96.8 | 114.9 | 100.4 | ||
Price To Book Price To Book | -0.1 | -0.3 | -0.1 | -0.1 | 0.0 | -0.1 | -0.1 | -0.1 | -0.1 | -0.1 | -0.1 | -0.2 |
EV To EBITDA EV To EBITDA | 69.1 | -912.9 | -10.1 | -66.0 | -58.9 | -78.9 | -104.5 | -45.8 | -75.0 | -88.2 | -69.3 | -115.2 |
GPM GPM% | 100.0 | 100.0 | 100.0 | 100.0 | 100.0 | 100.0 | 100.0 | |||||
OPM OPM% | 47.5 | -21.7 | -1,740.4 | -697.2 | -286.5 | -2,83,600.0 | -246.7 | |||||
NPM NPM% | 47.8 | -19.5 | -612.6 | 144.4 | 149.1 | -10,500.0 | -102.5 | |||||
ROCE ROCE% | -0.2 | 0.0 | 1.6 | 0.0 | -0.1 | 0.0 | 0.1 | 0.3 | 0.1 | 0.0 | 0.1 | 0.1 |
ROE ROE% | -0.2 | 0.0 | 0.6 | 0.0 | -0.1 | 0.0 | 0.1 | 0.3 | 0.1 | 0.0 | 0.1 | 0.1 |
ROA ROA% | 4.3 | -0.7 | -19.0 | 1.4 | 2.9 | -0.2 | -2.7 | -10.7 | -4.9 | -1.9 | -5.6 | -5.6 |
| 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 | 16 | 50 | 19 | 12 | 7 | 13 | 26 | 20 | 21 | 23 | 20 | 38 |
Price To Earnings Price To Earnings | 43.7 | 152.0 | 54.0 | |||||||||
Price To Sales Price To Sales | 20.8 | 166.5 | 116.5 | 27.8 | 65.2 | 173.3 | 107.8 | 96.8 | 114.9 | 100.4 | ||
Price To Book Price To Book | -0.1 | -0.3 | -0.1 | -0.1 | 0.0 | -0.1 | -0.1 | -0.1 | -0.1 | -0.1 | -0.1 | -0.2 |
EV To EBITDA EV To EBITDA | 69.1 | -912.9 | -10.1 | -66.0 | -58.9 | -78.9 | -104.5 | -45.8 | -75.0 | -88.2 | -69.3 | -115.2 |
GPM GPM% | 100.0 | 100.0 | 100.0 | 100.0 | 100.0 | 100.0 | 100.0 | |||||
OPM OPM% | 47.5 | -21.7 | -1,740.4 | -697.2 | -286.5 | -2,83,600.0 | -246.7 | |||||
NPM NPM% | 47.8 | -19.5 | -612.6 | 144.4 | 149.1 | -10,500.0 | -102.5 | |||||
ROCE ROCE% | -0.2 | 0.0 | 1.6 | 0.0 | -0.1 | 0.0 | 0.1 | 0.3 | 0.1 | 0.0 | 0.1 | 0.1 |
ROE ROE% | -0.2 | 0.0 | 0.6 | 0.0 | -0.1 | 0.0 | 0.1 | 0.3 | 0.1 | 0.0 | 0.1 | 0.1 |
ROA ROA% | 4.3 | -0.7 | -19.0 | 1.4 | 2.9 | -0.2 | -2.7 | -10.7 | -4.9 | -1.9 | -5.6 | -5.6 |
Documents — Invigorated Business Consulting Ltd