| 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 | 1 | 3 | 1 | 1 | 0 | 0 | 2 | 1 | 0 | 0 | 0 | |
Growth YoY Revenue Growth YoY% | -60.7 | 50.0 | 53.1 | 240.5 | 37.5 | -130.8 | -87.6 | 29.4 | 33.3 | 86.5 | -123.5 | -75.5 |
| 1 | 1 | 3 | 1 | 1 | 1 | 1 | 2 | 2 | 1 | 1 | 1 | |
| 0 | 1 | -1 | 0 | -1 | -1 | -1 | 0 | -1 | -1 | -1 | -1 | |
OPM OPM% | -8.3 | 41.7 | -23.4 | 17.5 | -80.3 | 267.6 | -267.6 | -4.3 | -79.5 | 1,280.0 | 1,612.5 | -162.5 |
| 3 | 1 | 5 | 4 | 8 | 0 | -2 | 3 | 0 | 0 | 0 | 1 | |
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 | 3 | 2 | 4 | 4 | 8 | -2 | -3 | 2 | -1 | 0 | -1 | 0 |
| 0 | 0 | 1 | 1 | 2 | 0 | 0 | 0 | 0 | -1 | 0 | 0 | |
| 2 | 1 | 3 | 3 | 6 | -1 | -2 | 2 | -1 | 0 | -1 | 0 | |
Growth YoY PAT Growth YoY% | 143.8 | 85.9 | 6.0 | 36.2 | 155.1 | -201.5 | -187.9 | -39.0 | -108.4 | 107.5 | 70.2 | -99.0 |
NPM NPM% | 487.5 | 110.0 | 102.9 | 274.6 | 904.5 | 362.2 | -729.4 | 129.4 | -56.8 | -200.0 | 925.0 | 5.0 |
| 1.7 | 1.0 | 1.1 | 2.5 | 3.4 | -1.0 | -1.6 | 1.3 | -0.4 | -0.1 | -0.7 | -0.2 |
| 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 | 1 | 3 | 1 | 1 | 0 | 0 | 2 | 1 | 0 | 0 | 0 | |
Growth YoY Revenue Growth YoY% | -60.7 | 50.0 | 53.1 | 240.5 | 37.5 | -130.8 | -87.6 | 29.4 | 33.3 | 86.5 | -123.5 | -75.5 |
| 1 | 1 | 3 | 1 | 1 | 1 | 1 | 2 | 2 | 1 | 1 | 1 | |
| 0 | 1 | -1 | 0 | -1 | -1 | -1 | 0 | -1 | -1 | -1 | -1 | |
OPM OPM% | -8.3 | 41.7 | -23.4 | 17.5 | -80.3 | 267.6 | -267.6 | -4.3 | -79.5 | 1,280.0 | 1,612.5 | -162.5 |
| 3 | 1 | 5 | 4 | 8 | 0 | -2 | 3 | 0 | 0 | 0 | 1 | |
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 | 3 | 2 | 4 | 4 | 8 | -2 | -3 | 2 | -1 | 0 | -1 | 0 |
| 0 | 0 | 1 | 1 | 2 | 0 | 0 | 0 | 0 | -1 | 0 | 0 | |
| 2 | 1 | 3 | 3 | 6 | -1 | -2 | 2 | -1 | 0 | -1 | 0 | |
Growth YoY PAT Growth YoY% | 143.8 | 85.9 | 6.0 | 36.2 | 155.1 | -201.5 | -187.9 | -39.0 | -108.4 | 107.5 | 70.2 | -99.0 |
NPM NPM% | 487.5 | 110.0 | 102.9 | 274.6 | 904.5 | 362.2 | -729.4 | 129.4 | -56.8 | -200.0 | 925.0 | 5.0 |
| 1.7 | 1.0 | 1.1 | 2.5 | 3.4 | -1.0 | -1.6 | 1.3 | -0.4 | -0.1 | -0.7 | -0.2 |
| 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 | 1 | 0 | 0 | 2 | 1 | 4 | 5 | 5 | 2 | 2 | 1 |
Growth Revenue Growth% | 34.4 | 16.4 | -27.1 | -10.1 | 262.4 | -35.4 | 346.4 | 24.1 | -10.9 | -60.6 | 25.9 | -49.1 |
| 0 | 0 | 1 | 0 | 3 | 1 | 5 | 4 | 5 | 4 | 5 | 4 | |
| 0 | 0 | 0 | 0 | -1 | 0 | 0 | 1 | 0 | -2 | -3 | -3 | |
OPM OPM% | 36.1 | 26.7 | -33.7 | -13.6 | -79.7 | 34.2 | -10.2 | 18.7 | -4.9 | -116.9 | -113.9 | -285.2 |
| -1 | 2 | 0 | 0 | 0 | 0 | 1 | 6 | 12 | 10 | 4 | 2 | |
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 | -1 | 2 | 0 | 0 | -1 | 1 | 1 | 6 | 11 | 7 | 1 | -2 |
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 1 | 2 | 2 | 0 | -1 | |
PAT PATCr | -1 | 1 | 0 | 0 | -1 | 0 | 0 | 5 | 9 | 6 | 1 | -1 |
Growth PAT Growth% | -1,055.3 | 344.7 | -117.2 | 90.8 | -3,333.5 | 150.0 | 18.6 | 1,026.4 | 72.0 | -37.7 | -82.7 | -126.3 |
NPM NPM% | -108.3 | 227.6 | -53.8 | -5.5 | -52.2 | 40.4 | 10.7 | 97.3 | 187.9 | 297.1 | 40.8 | -97.4 |
| -0.6 | 0.8 | -0.3 | 0.0 | -0.8 | 0.4 | 0.2 | 3.4 | 5.5 | 3.2 | 0.1 | -1.4 |
| Financial Year | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 | TTM |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
Revenue RevenueCr | 1 | 1 | 0 | 0 | 2 | 1 | 4 | 5 | 5 | 2 | 2 | 1 |
Growth Revenue Growth% | 34.4 | 16.4 | -27.1 | -10.1 | 262.4 | -35.4 | 346.4 | 24.1 | -10.9 | -60.6 | 25.9 | -49.1 |
| 0 | 0 | 1 | 0 | 3 | 1 | 5 | 4 | 5 | 4 | 5 | 4 | |
| 0 | 0 | 0 | 0 | -1 | 0 | 0 | 1 | 0 | -2 | -3 | -3 | |
OPM OPM% | 36.1 | 26.7 | -33.7 | -13.6 | -79.7 | 34.2 | -10.2 | 18.7 | -4.9 | -116.9 | -113.9 | -285.2 |
| -1 | 2 | 0 | 0 | 0 | 0 | 1 | 6 | 12 | 10 | 4 | 2 | |
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 | -1 | 2 | 0 | 0 | -1 | 1 | 1 | 6 | 11 | 7 | 1 | -2 |
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 1 | 2 | 2 | 0 | -1 | |
PAT PATCr | -1 | 1 | 0 | 0 | -1 | 0 | 0 | 5 | 9 | 6 | 1 | -1 |
Growth PAT Growth% | -1,055.3 | 344.7 | -117.2 | 90.8 | -3,333.5 | 150.0 | 18.6 | 1,026.4 | 72.0 | -37.7 | -82.7 | -126.3 |
NPM NPM% | -108.3 | 227.6 | -53.8 | -5.5 | -52.2 | 40.4 | 10.7 | 97.3 | 187.9 | 297.1 | 40.8 | -97.4 |
| -0.6 | 0.8 | -0.3 | 0.0 | -0.8 | 0.4 | 0.2 | 3.4 | 5.5 | 3.2 | 0.1 | -1.4 |
| 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 | 10 | 10 | 10 | 10 | 10 | 10 | 10 | 10 | 10 | 10 | 10 |
Reserves ReservesCr | 0 | 1 | 1 | 1 | 0 | 0 | 4 | 7 | 13 | 16 | 16 |
| 0 | 0 | 0 | 1 | 0 | 0 | 0 | 1 | 1 | 0 | 0 | |
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 1 | 1 | 0 | |
| 10 | 11 | 11 | 11 | 10 | 10 | 19 | 25 | 34 | 40 | 40 | |
| 1 | 0 | 0 | 1 | 1 | 2 | 2 | 7 | 9 | 15 | 8 | |
| 9 | 11 | 11 | 11 | 9 | 8 | 17 | 18 | 25 | 26 | 31 | |
| 10 | 11 | 11 | 11 | 10 | 10 | 19 | 25 | 34 | 40 | 40 |
| 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 | 10 | 10 | 10 | 10 | 10 | 10 | 10 | 10 | 10 | 10 | 10 |
Reserves ReservesCr | 0 | 1 | 1 | 1 | 0 | 0 | 4 | 7 | 13 | 16 | 16 |
| 0 | 0 | 0 | 1 | 0 | 0 | 0 | 1 | 1 | 0 | 0 | |
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 1 | 1 | 0 | |
| 10 | 11 | 11 | 11 | 10 | 10 | 19 | 25 | 34 | 40 | 40 | |
| 1 | 0 | 0 | 1 | 1 | 2 | 2 | 7 | 9 | 15 | 8 | |
| 9 | 11 | 11 | 11 | 9 | 8 | 17 | 18 | 25 | 26 | 31 | |
| 10 | 11 | 11 | 11 | 10 | 10 | 19 | 25 | 34 | 40 | 40 |
| 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 | 0 | 1 | -2 | 0 | 0 | 0 | 2 | 6 | 1 | -30 | |
| 1 | -1 | 0 | 1 | 1 | 0 | -7 | -1 | -2 | 1 | 23 | |
| 0 | 0 | 0 | 1 | -1 | 0 | 8 | 0 | 0 | 1 | 2 | |
Net Cash Flow Net Cash FlowCr | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 1 | 4 | 4 | -6 |
Free Cash Flow Free Cash FlowCr | 0 | 0 | 0 | -2 | 0 | 0 | 0 | 3 | 6 | 1 | |
CFO To PAT CFO To PAT% | -30.0 | 13.0 | -232.3 | 8,899.9 | 28.9 | -111.6 | -51.6 | 43.3 | 70.3 | 19.0 | -3,076.3 |
CFO To EBITDA CFO To EBITDA% | 90.0 | 110.6 | -370.9 | 3,609.2 | 18.9 | -131.5 | 54.4 | 224.8 | -2,701.8 | -48.4 | 1,101.1 |
| 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 | 0 | 1 | -2 | 0 | 0 | 0 | 2 | 6 | 1 | -30 | |
| 1 | -1 | 0 | 1 | 1 | 0 | -7 | -1 | -2 | 1 | 23 | |
| 0 | 0 | 0 | 1 | -1 | 0 | 8 | 0 | 0 | 1 | 2 | |
Net Cash Flow Net Cash FlowCr | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 1 | 4 | 4 | -6 |
Free Cash Flow Free Cash FlowCr | 0 | 0 | 0 | -2 | 0 | 0 | 0 | 3 | 6 | 1 | |
CFO To PAT CFO To PAT% | -30.0 | 13.0 | -232.3 | 8,899.9 | 28.9 | -111.6 | -51.6 | 43.3 | 70.3 | 19.0 | -3,076.3 |
CFO To EBITDA CFO To EBITDA% | 90.0 | 110.6 | -370.9 | 3,609.2 | 18.9 | -131.5 | 54.4 | 224.8 | -2,701.8 | -48.4 | 1,101.1 |
| 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 | 26 | 75 | 72 | 61 | 21 | 30 | 21 | 18 | 36 | 42 | 51 | 40 |
Price To Earnings Price To Earnings | 51.7 | 76.9 | 87.3 | 5.2 | 6.6 | 13.2 | 1,021.0 | |||||
Price To Sales Price To Sales | 47.9 | 118.4 | 156.6 | 144.2 | 14.3 | 31.0 | 4.8 | 3.3 | 7.5 | 22.2 | 21.4 | 34.7 |
Price To Book Price To Book | 2.6 | 6.8 | 6.8 | 5.7 | 2.2 | 2.9 | 1.5 | 1.0 | 1.6 | 1.6 | 1.9 | 1.5 |
EV To EBITDA EV To EBITDA | 129.0 | 440.1 | -463.0 | -1,084.4 | -17.8 | 90.1 | -46.4 | 15.8 | -128.1 | -14.6 | -17.4 | -10.8 |
GPM GPM% | 92.6 | 93.5 | 91.4 | 86.7 | -31.5 | 64.0 | 7.5 | 47.6 | 79.1 | 33.1 | ||
OPM OPM% | 36.1 | 26.7 | -33.7 | -13.6 | -79.7 | 34.2 | -10.2 | 18.7 | -4.9 | -116.9 | -113.9 | -285.2 |
NPM NPM% | -108.3 | 227.6 | -53.8 | -5.5 | -52.2 | 40.4 | 10.7 | 97.3 | 187.9 | 297.1 | 40.8 | -97.4 |
ROCE ROCE% | -6.4 | 14.1 | -3.6 | 0.0 | -9.8 | 6.6 | 4.0 | 36.0 | 48.6 | 28.6 | 2.3 | 2.3 |
ROE ROE% | -6.0 | 13.1 | -2.3 | -0.2 | -8.0 | 3.8 | 3.3 | 30.1 | 39.4 | 21.5 | 3.7 | 3.7 |
ROA ROA% | -6.0 | 13.0 | -2.3 | -0.2 | -7.9 | 3.8 | 2.5 | 21.0 | 26.3 | 14.0 | 2.4 | 2.4 |
| 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 | 26 | 75 | 72 | 61 | 21 | 30 | 21 | 18 | 36 | 42 | 51 | 40 |
Price To Earnings Price To Earnings | 51.7 | 76.9 | 87.3 | 5.2 | 6.6 | 13.2 | 1,021.0 | |||||
Price To Sales Price To Sales | 47.9 | 118.4 | 156.6 | 144.2 | 14.3 | 31.0 | 4.8 | 3.3 | 7.5 | 22.2 | 21.4 | 34.7 |
Price To Book Price To Book | 2.6 | 6.8 | 6.8 | 5.7 | 2.2 | 2.9 | 1.5 | 1.0 | 1.6 | 1.6 | 1.9 | 1.5 |
EV To EBITDA EV To EBITDA | 129.0 | 440.1 | -463.0 | -1,084.4 | -17.8 | 90.1 | -46.4 | 15.8 | -128.1 | -14.6 | -17.4 | -10.8 |
GPM GPM% | 92.6 | 93.5 | 91.4 | 86.7 | -31.5 | 64.0 | 7.5 | 47.6 | 79.1 | 33.1 | ||
OPM OPM% | 36.1 | 26.7 | -33.7 | -13.6 | -79.7 | 34.2 | -10.2 | 18.7 | -4.9 | -116.9 | -113.9 | -285.2 |
NPM NPM% | -108.3 | 227.6 | -53.8 | -5.5 | -52.2 | 40.4 | 10.7 | 97.3 | 187.9 | 297.1 | 40.8 | -97.4 |
ROCE ROCE% | -6.4 | 14.1 | -3.6 | 0.0 | -9.8 | 6.6 | 4.0 | 36.0 | 48.6 | 28.6 | 2.3 | 2.3 |
ROE ROE% | -6.0 | 13.1 | -2.3 | -0.2 | -8.0 | 3.8 | 3.3 | 30.1 | 39.4 | 21.5 | 3.7 | 3.7 |
ROA ROA% | -6.0 | 13.0 | -2.3 | -0.2 | -7.9 | 3.8 | 2.5 | 21.0 | 26.3 | 14.0 | 2.4 | 2.4 |
Documents — Jupiter Infomedia Ltd