| 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 | 2 | 1 | 4 | 4 | 2 | 2 | 2 | 3 | 2 | 4 | |
Growth YoY Revenue Growth YoY% | 3.0 | -16.0 | 78.8 | -12.2 | 251.5 | 416.7 | -6.9 | 63.0 | -38.7 | -40.1 | 21.3 | 152.3 |
| 2 | 2 | 2 | 2 | 5 | 6 | 5 | 3 | 4 | 5 | 6 | 6 | |
| -1 | -1 | 0 | -1 | -1 | -1 | -3 | -1 | -2 | -3 | -4 | -1 | |
OPM OPM% | -63.1 | -102.4 | -16.3 | -70.4 | -24.3 | -31.1 | -144.2 | -64.2 | -70.3 | -107.3 | -169.3 | -32.9 |
| 0 | 0 | 0 | 0 | 1 | 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 | -1 | -1 | -1 | -1 | 0 | -2 | -2 | -1 | -2 | -3 | -4 | -2 |
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | |
| -1 | -1 | -1 | -1 | 0 | -2 | -2 | -1 | -2 | -3 | -4 | -1 | |
Growth YoY PAT Growth YoY% | 27.7 | 8.5 | 58.7 | -119.4 | 155.9 | -79.1 | -324.0 | -58.2 | -579.0 | -84.4 | -77.8 | -9.6 |
NPM NPM% | -66.0 | -102.4 | -24.8 | -73.2 | 10.5 | -35.5 | -112.8 | -71.0 | -82.0 | -109.2 | -165.3 | -30.9 |
| -0.4 | -0.6 | -0.3 | -0.6 | 0.1 | -0.3 | -0.7 | -0.3 | -0.5 | -0.8 | -0.8 | -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 | 2 | 1 | 4 | 4 | 2 | 2 | 2 | 3 | 2 | 4 | |
Growth YoY Revenue Growth YoY% | 3.0 | -16.0 | 78.8 | -12.2 | 251.5 | 416.7 | -6.9 | 63.0 | -38.7 | -40.1 | 21.3 | 152.3 |
| 2 | 2 | 2 | 2 | 5 | 6 | 5 | 3 | 4 | 5 | 6 | 6 | |
| -1 | -1 | 0 | -1 | -1 | -1 | -3 | -1 | -2 | -3 | -4 | -1 | |
OPM OPM% | -63.1 | -102.4 | -16.3 | -70.4 | -24.3 | -31.1 | -144.2 | -64.2 | -70.3 | -107.3 | -169.3 | -32.9 |
| 0 | 0 | 0 | 0 | 1 | 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 | -1 | -1 | -1 | -1 | 0 | -2 | -2 | -1 | -2 | -3 | -4 | -2 |
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | |
| -1 | -1 | -1 | -1 | 0 | -2 | -2 | -1 | -2 | -3 | -4 | -1 | |
Growth YoY PAT Growth YoY% | 27.7 | 8.5 | 58.7 | -119.4 | 155.9 | -79.1 | -324.0 | -58.2 | -579.0 | -84.4 | -77.8 | -9.6 |
NPM NPM% | -66.0 | -102.4 | -24.8 | -73.2 | 10.5 | -35.5 | -112.8 | -71.0 | -82.0 | -109.2 | -165.3 | -30.9 |
| -0.4 | -0.6 | -0.3 | -0.6 | 0.1 | -0.3 | -0.7 | -0.3 | -0.5 | -0.8 | -0.8 | -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 | 6 | 9 | 7 | 6 | 6 | 3 | 3 | 4 | 5 | 11 | 9 | 12 |
Growth Revenue Growth% | -17.6 | 45.7 | -22.1 | -10.7 | -8.7 | -54.1 | 21.0 | 16.4 | 42.7 | 113.4 | -18.9 | -0.5 |
| 11 | 15 | 10 | 10 | 10 | 5 | 6 | 8 | 7 | 17 | 18 | 21 | |
| -5 | -6 | -3 | -4 | -4 | -3 | -3 | -4 | -2 | -6 | -9 | -10 | |
OPM OPM% | -77.8 | -68.0 | -47.0 | -67.6 | -80.3 | -112.7 | -86.1 | -110.5 | -42.6 | -52.0 | -105.2 | -83.8 |
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 1 | 0 | 0 | |
Interest Expense Interest ExpenseCr | 1 | 1 | 1 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Depreciation DepreciationCr | 0 | 0 | 0 | 0 | 1 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
PBT PBTCr | -6 | -7 | -4 | -5 | -5 | -3 | -3 | -4 | -2 | -5 | -9 | -10 |
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | |
PAT PATCr | -6 | -7 | -4 | -5 | -5 | -3 | -3 | -4 | -2 | -5 | -10 | -10 |
Growth PAT Growth% | -20.1 | -23.6 | 45.1 | -17.3 | -5.2 | 33.4 | 11.2 | -45.8 | 42.0 | -99.4 | -101.6 | -116.3 |
NPM NPM% | -95.7 | -81.2 | -57.2 | -75.2 | -86.7 | -126.0 | -92.4 | -115.7 | -47.0 | -43.9 | -109.1 | -84.9 |
| -3.8 | -6.6 | -2.2 | -2.9 | -2.6 | -3.0 | -1.6 | -2.5 | -1.8 | -1.3 | -2.1 | -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 | TTM |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
Revenue RevenueCr | 6 | 9 | 7 | 6 | 6 | 3 | 3 | 4 | 5 | 11 | 9 | 12 |
Growth Revenue Growth% | -17.6 | 45.7 | -22.1 | -10.7 | -8.7 | -54.1 | 21.0 | 16.4 | 42.7 | 113.4 | -18.9 | -0.5 |
| 11 | 15 | 10 | 10 | 10 | 5 | 6 | 8 | 7 | 17 | 18 | 21 | |
| -5 | -6 | -3 | -4 | -4 | -3 | -3 | -4 | -2 | -6 | -9 | -10 | |
OPM OPM% | -77.8 | -68.0 | -47.0 | -67.6 | -80.3 | -112.7 | -86.1 | -110.5 | -42.6 | -52.0 | -105.2 | -83.8 |
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 1 | 0 | 0 | |
Interest Expense Interest ExpenseCr | 1 | 1 | 1 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Depreciation DepreciationCr | 0 | 0 | 0 | 0 | 1 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
PBT PBTCr | -6 | -7 | -4 | -5 | -5 | -3 | -3 | -4 | -2 | -5 | -9 | -10 |
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | |
PAT PATCr | -6 | -7 | -4 | -5 | -5 | -3 | -3 | -4 | -2 | -5 | -10 | -10 |
Growth PAT Growth% | -20.1 | -23.6 | 45.1 | -17.3 | -5.2 | 33.4 | 11.2 | -45.8 | 42.0 | -99.4 | -101.6 | -116.3 |
NPM NPM% | -95.7 | -81.2 | -57.2 | -75.2 | -86.7 | -126.0 | -92.4 | -115.7 | -47.0 | -43.9 | -109.1 | -84.9 |
| -3.8 | -6.6 | -2.2 | -2.9 | -2.6 | -3.0 | -1.6 | -2.5 | -1.8 | -1.3 | -2.1 | -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 |
|---|---|---|---|---|---|---|---|---|---|---|---|
Equity Capital Equity CapitalCr | 10 | 10 | 10 | 10 | 10 | 10 | 10 | 10 | 10 | 36 | 46 |
Reserves ReservesCr | -18 | -23 | -20 | -23 | -26 | -28 | -30 | -32 | -34 | -23 | -25 |
| 5 | 4 | 4 | 4 | 5 | 5 | 5 | 5 | 4 | 2 | 4 | |
| 22 | 29 | 23 | 28 | 33 | 36 | 39 | 43 | 47 | 16 | 15 | |
| 20 | 20 | 22 | 22 | 22 | 22 | 22 | 22 | 23 | 32 | 42 | |
| 3 | 2 | 3 | 3 | 3 | 3 | 3 | 3 | 3 | 10 | 14 | |
| 18 | 18 | 19 | 19 | 19 | 19 | 19 | 19 | 20 | 22 | 28 | |
| 20 | 20 | 22 | 22 | 22 | 22 | 22 | 22 | 23 | 32 | 42 |
| 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 | 36 | 46 |
Reserves ReservesCr | -18 | -23 | -20 | -23 | -26 | -28 | -30 | -32 | -34 | -23 | -25 |
| 5 | 4 | 4 | 4 | 5 | 5 | 5 | 5 | 4 | 2 | 4 | |
| 22 | 29 | 23 | 28 | 33 | 36 | 39 | 43 | 47 | 16 | 15 | |
| 20 | 20 | 22 | 22 | 22 | 22 | 22 | 22 | 23 | 32 | 42 | |
| 3 | 2 | 3 | 3 | 3 | 3 | 3 | 3 | 3 | 10 | 14 | |
| 18 | 18 | 19 | 19 | 19 | 19 | 19 | 19 | 20 | 22 | 28 | |
| 20 | 20 | 22 | 22 | 22 | 22 | 22 | 22 | 23 | 32 | 42 |
| Financial Year | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| -4 | -7 | -3 | -4 | -4 | -3 | -3 | -3 | -3 | -1 | -10 | |
| 0 | -1 | -1 | -1 | -1 | 0 | 0 | 0 | -1 | -18 | -15 | |
| 1 | 7 | 5 | 5 | 5 | 3 | 3 | 4 | 4 | 20 | 26 | |
Net Cash Flow Net Cash FlowCr | -3 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 1 |
Free Cash Flow Free Cash FlowCr | -4 | -7 | -5 | -5 | -5 | -3 | -3 | -4 | -4 | -1 | |
CFO To PAT CFO To PAT% | 63.6 | 93.8 | 86.2 | 91.9 | 76.0 | 88.1 | 92.8 | 79.0 | 134.3 | 26.2 | 106.2 |
CFO To EBITDA CFO To EBITDA% | 78.3 | 112.0 | 104.8 | 102.2 | 82.0 | 98.4 | 99.6 | 82.7 | 148.2 | 22.1 | 110.2 |
| Financial Year | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| -4 | -7 | -3 | -4 | -4 | -3 | -3 | -3 | -3 | -1 | -10 | |
| 0 | -1 | -1 | -1 | -1 | 0 | 0 | 0 | -1 | -18 | -15 | |
| 1 | 7 | 5 | 5 | 5 | 3 | 3 | 4 | 4 | 20 | 26 | |
Net Cash Flow Net Cash FlowCr | -3 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 1 |
Free Cash Flow Free Cash FlowCr | -4 | -7 | -5 | -5 | -5 | -3 | -3 | -4 | -4 | -1 | |
CFO To PAT CFO To PAT% | 63.6 | 93.8 | 86.2 | 91.9 | 76.0 | 88.1 | 92.8 | 79.0 | 134.3 | 26.2 | 106.2 |
CFO To EBITDA CFO To EBITDA% | 78.3 | 112.0 | 104.8 | 102.2 | 82.0 | 98.4 | 99.6 | 82.7 | 148.2 | 22.1 | 110.2 |
| Financial Year | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 | Current |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
Market Cap Market CapitalizationCr | 2 | 2 | 5 | 5 | 116 | 87 | 86 | |||||
Price To Earnings Price To Earnings | -9.1 | |||||||||||
Price To Sales Price To Sales | 0.2 | 0.8 | 1.5 | 1.1 | 10.6 | 9.8 | 7.5 | |||||
Price To Book Price To Book | -0.1 | -0.1 | -0.2 | -0.2 | 9.3 | 4.1 | 2.3 | |||||
EV To EBITDA EV To EBITDA | -5.2 | -13.3 | -16.5 | -24.0 | -22.3 | -10.6 | -10.6 | |||||
GPM GPM% | 36.0 | 29.8 | 45.5 | 37.8 | 20.0 | 22.1 | 21.3 | 22.1 | 54.2 | 34.1 | ||
OPM OPM% | -77.8 | -68.0 | -47.0 | -67.6 | -80.3 | -112.7 | -86.1 | -110.5 | -42.6 | -52.0 | -105.2 | -83.8 |
NPM NPM% | -95.7 | -81.2 | -57.2 | -75.2 | -86.7 | -126.0 | -92.4 | -115.7 | -47.0 | -43.9 | -109.1 | -84.9 |
ROCE ROCE% | -32.2 | -36.3 | -24.2 | -26.7 | -25.3 | -16.0 | -13.4 | -18.7 | -9.7 | -19.0 | -26.8 | -26.8 |
ROE ROE% | 73.5 | 57.8 | 39.8 | 35.8 | 30.9 | 18.2 | 14.8 | 19.0 | 10.2 | -38.4 | -45.6 | -45.6 |
ROA ROA% | -28.4 | -35.6 | -18.0 | -20.9 | -21.8 | -14.3 | -12.9 | -18.9 | -10.5 | -14.9 | -23.0 | -23.0 |
| 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 | 2 | 2 | 5 | 5 | 116 | 87 | 86 | |||||
Price To Earnings Price To Earnings | -9.1 | |||||||||||
Price To Sales Price To Sales | 0.2 | 0.8 | 1.5 | 1.1 | 10.6 | 9.8 | 7.5 | |||||
Price To Book Price To Book | -0.1 | -0.1 | -0.2 | -0.2 | 9.3 | 4.1 | 2.3 | |||||
EV To EBITDA EV To EBITDA | -5.2 | -13.3 | -16.5 | -24.0 | -22.3 | -10.6 | -10.6 | |||||
GPM GPM% | 36.0 | 29.8 | 45.5 | 37.8 | 20.0 | 22.1 | 21.3 | 22.1 | 54.2 | 34.1 | ||
OPM OPM% | -77.8 | -68.0 | -47.0 | -67.6 | -80.3 | -112.7 | -86.1 | -110.5 | -42.6 | -52.0 | -105.2 | -83.8 |
NPM NPM% | -95.7 | -81.2 | -57.2 | -75.2 | -86.7 | -126.0 | -92.4 | -115.7 | -47.0 | -43.9 | -109.1 | -84.9 |
ROCE ROCE% | -32.2 | -36.3 | -24.2 | -26.7 | -25.3 | -16.0 | -13.4 | -18.7 | -9.7 | -19.0 | -26.8 | -26.8 |
ROE ROE% | 73.5 | 57.8 | 39.8 | 35.8 | 30.9 | 18.2 | 14.8 | 19.0 | 10.2 | -38.4 | -45.6 | -45.6 |
ROA ROA% | -28.4 | -35.6 | -18.0 | -20.9 | -21.8 | -14.3 | -12.9 | -18.9 | -10.5 | -14.9 | -23.0 | -23.0 |
Documents — Kati patang Lifestyle Ltd