| 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 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| 3 | 3 | 3 | 4 | 5 | 4 | 4 | 6 | 4 | 4 | 11 | 9 | |
Growth YoY Revenue Growth YoY% | 11.0 | 82.7 | 11.4 | 51.4 | 83.7 | 17.4 | 12.7 | 54.5 | -20.7 | 9.6 | 205.0 | 61.3 |
| 2 | 2 | 3 | 2 | 2 | 4 | 5 | 4 | 4 | 4 | 6 | 4 | |
| 1 | 1 | 0 | 1 | 4 | 0 | -2 | 2 | 0 | 0 | 5 | 5 | |
OPM OPM% | 29.4 | 36.1 | 13.7 | 37.7 | 69.7 | 8.1 | -43.5 | 39.5 | 11.7 | -0.2 | 49.0 | 52.3 |
| 0 | 0 | 0 | 1 | 0 | 0 | 0 | 0 | 1 | 1 | 1 | 1 | |
Interest Expense Interest ExpenseCr | 0 | 0 | 0 | 0 | 0 | 1 | 1 | 1 | 1 | 1 | 1 | 1 |
Depreciation DepreciationCr | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
PBT PBTCr | 0 | 1 | 1 | 2 | 4 | 1 | 0 | 2 | 1 | 0 | 4 | 5 |
| 0 | 0 | 6 | 1 | 2 | 1 | -1 | 0 | 0 | 0 | 1 | 1 | |
| 0 | 1 | -5 | 1 | 2 | 0 | 1 | 2 | 0 | 0 | 3 | 4 | |
Growth YoY PAT Growth YoY% | 82.4 | 302.9 | -24,850.0 | 700.0 | 1,184.2 | -113.4 | 123.0 | 71.7 | -84.5 | -26.3 | 160.5 | 98.5 |
NPM NPM% | -6.7 | 43.4 | -153.7 | 32.1 | 39.8 | -5.0 | 31.4 | 35.6 | 7.8 | -5.7 | 26.8 | 43.9 |
| -0.3 | 0.8 | -4.4 | 0.3 | 1.0 | -0.7 | 0.6 | 1.7 | -0.2 | -0.5 | 2.5 | 3.6 |
| 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 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| 3 | 3 | 3 | 4 | 5 | 4 | 4 | 6 | 4 | 4 | 11 | 9 | |
Growth YoY Revenue Growth YoY% | 11.0 | 82.7 | 11.4 | 51.4 | 83.7 | 17.4 | 12.7 | 54.5 | -20.7 | 9.6 | 205.0 | 61.3 |
| 2 | 2 | 3 | 2 | 2 | 4 | 5 | 4 | 4 | 4 | 6 | 4 | |
| 1 | 1 | 0 | 1 | 4 | 0 | -2 | 2 | 0 | 0 | 5 | 5 | |
OPM OPM% | 29.4 | 36.1 | 13.7 | 37.7 | 69.7 | 8.1 | -43.5 | 39.5 | 11.7 | -0.2 | 49.0 | 52.3 |
| 0 | 0 | 0 | 1 | 0 | 0 | 0 | 0 | 1 | 1 | 1 | 1 | |
Interest Expense Interest ExpenseCr | 0 | 0 | 0 | 0 | 0 | 1 | 1 | 1 | 1 | 1 | 1 | 1 |
Depreciation DepreciationCr | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
PBT PBTCr | 0 | 1 | 1 | 2 | 4 | 1 | 0 | 2 | 1 | 0 | 4 | 5 |
| 0 | 0 | 6 | 1 | 2 | 1 | -1 | 0 | 0 | 0 | 1 | 1 | |
| 0 | 1 | -5 | 1 | 2 | 0 | 1 | 2 | 0 | 0 | 3 | 4 | |
Growth YoY PAT Growth YoY% | 82.4 | 302.9 | -24,850.0 | 700.0 | 1,184.2 | -113.4 | 123.0 | 71.7 | -84.5 | -26.3 | 160.5 | 98.5 |
NPM NPM% | -6.7 | 43.4 | -153.7 | 32.1 | 39.8 | -5.0 | 31.4 | 35.6 | 7.8 | -5.7 | 26.8 | 43.9 |
| -0.3 | 0.8 | -4.4 | 0.3 | 1.0 | -0.7 | 0.6 | 1.7 | -0.2 | -0.5 | 2.5 | 3.6 |
| 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 | 7 | 18 | 16 | 15 | 34 | 16 | 11 | 10 | 12 | 16 | 25 | 29 |
Growth Revenue Growth% | -29.3 | 163.4 | -14.3 | -1.9 | 118.7 | -52.2 | -33.2 | -10.4 | 22.0 | 37.5 | 52.2 | 55.8 |
| 5 | 4 | 6 | 12 | 27 | 13 | 8 | 11 | 9 | 12 | 16 | 18 | |
| 2 | 14 | 10 | 4 | 7 | 4 | 3 | -1 | 3 | 4 | 8 | 11 | |
OPM OPM% | 24.5 | 76.8 | 60.6 | 25.0 | 19.3 | 21.9 | 28.5 | -12.5 | 21.9 | 23.1 | 33.3 | 37.5 |
| 0 | 0 | 0 | 0 | 1 | 0 | 1 | 2 | 1 | 2 | 3 | 3 | |
Interest Expense Interest ExpenseCr | 0 | 1 | 1 | 2 | 4 | 1 | 0 | 1 | 1 | 2 | 2 | 2 |
Depreciation DepreciationCr | 0 | 0 | 0 | 0 | 1 | 0 | 0 | 1 | 1 | 1 | 1 | 1 |
PBT PBTCr | 1 | 13 | 8 | 2 | 3 | 2 | 5 | -1 | 2 | 6 | 7 | 10 |
| 0 | 0 | 0 | 0 | 1 | 1 | 1 | 0 | 6 | 2 | 2 | 3 | |
PAT PATCr | 1 | 13 | 7 | 1 | 2 | 2 | 4 | -1 | -4 | 4 | 5 | 7 |
Growth PAT Growth% | 72.6 | 1,033.4 | -43.6 | -82.5 | 24.1 | 1.1 | 125.7 | -135.9 | -199.6 | 207.1 | 21.4 | 40.8 |
NPM NPM% | 16.5 | 71.2 | 46.9 | 8.3 | 4.7 | 10.0 | 33.9 | -13.6 | -33.3 | 26.0 | 20.7 | 24.9 |
| 0.9 | 10.2 | 5.5 | 1.0 | 0.1 | 0.5 | 1.8 | -1.0 | -3.9 | 1.4 | 3.5 | 5.3 |
| 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 | 7 | 18 | 16 | 15 | 34 | 16 | 11 | 10 | 12 | 16 | 25 | 29 |
Growth Revenue Growth% | -29.3 | 163.4 | -14.3 | -1.9 | 118.7 | -52.2 | -33.2 | -10.4 | 22.0 | 37.5 | 52.2 | 55.8 |
| 5 | 4 | 6 | 12 | 27 | 13 | 8 | 11 | 9 | 12 | 16 | 18 | |
| 2 | 14 | 10 | 4 | 7 | 4 | 3 | -1 | 3 | 4 | 8 | 11 | |
OPM OPM% | 24.5 | 76.8 | 60.6 | 25.0 | 19.3 | 21.9 | 28.5 | -12.5 | 21.9 | 23.1 | 33.3 | 37.5 |
| 0 | 0 | 0 | 0 | 1 | 0 | 1 | 2 | 1 | 2 | 3 | 3 | |
Interest Expense Interest ExpenseCr | 0 | 1 | 1 | 2 | 4 | 1 | 0 | 1 | 1 | 2 | 2 | 2 |
Depreciation DepreciationCr | 0 | 0 | 0 | 0 | 1 | 0 | 0 | 1 | 1 | 1 | 1 | 1 |
PBT PBTCr | 1 | 13 | 8 | 2 | 3 | 2 | 5 | -1 | 2 | 6 | 7 | 10 |
| 0 | 0 | 0 | 0 | 1 | 1 | 1 | 0 | 6 | 2 | 2 | 3 | |
PAT PATCr | 1 | 13 | 7 | 1 | 2 | 2 | 4 | -1 | -4 | 4 | 5 | 7 |
Growth PAT Growth% | 72.6 | 1,033.4 | -43.6 | -82.5 | 24.1 | 1.1 | 125.7 | -135.9 | -199.6 | 207.1 | 21.4 | 40.8 |
NPM NPM% | 16.5 | 71.2 | 46.9 | 8.3 | 4.7 | 10.0 | 33.9 | -13.6 | -33.3 | 26.0 | 20.7 | 24.9 |
| 0.9 | 10.2 | 5.5 | 1.0 | 0.1 | 0.5 | 1.8 | -1.0 | -3.9 | 1.4 | 3.5 | 5.3 |
| Financial Year | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|---|---|---|---|---|---|---|
Equity Capital Equity CapitalCr | 13 | 13 | 13 | 13 | 13 | 13 | 13 | 13 | 13 | 11 | 11 |
Reserves ReservesCr | 24 | 37 | 44 | 58 | 44 | 46 | 53 | 54 | 61 | 60 | 61 |
| 4 | 7 | 10 | 6 | 4 | 3 | 4 | 5 | 14 | 12 | 13 | |
| 0 | 4 | 3 | 33 | 19 | 1 | 2 | 2 | 4 | 16 | 18 | |
| 41 | 62 | 71 | 115 | 90 | 68 | 79 | 80 | 100 | 109 | 114 | |
| 14 | 24 | 22 | 15 | 16 | 12 | 10 | 12 | 14 | 10 | 17 | |
| 27 | 37 | 49 | 101 | 74 | 56 | 69 | 67 | 86 | 99 | 97 | |
| 41 | 62 | 71 | 115 | 90 | 68 | 79 | 80 | 100 | 109 | 114 |
| 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 | 13 | 13 | 13 | 13 | 13 | 13 | 13 | 13 | 13 | 11 | 11 |
Reserves ReservesCr | 24 | 37 | 44 | 58 | 44 | 46 | 53 | 54 | 61 | 60 | 61 |
| 4 | 7 | 10 | 6 | 4 | 3 | 4 | 5 | 14 | 12 | 13 | |
| 0 | 4 | 3 | 33 | 19 | 1 | 2 | 2 | 4 | 16 | 18 | |
| 41 | 62 | 71 | 115 | 90 | 68 | 79 | 80 | 100 | 109 | 114 | |
| 14 | 24 | 22 | 15 | 16 | 12 | 10 | 12 | 14 | 10 | 17 | |
| 27 | 37 | 49 | 101 | 74 | 56 | 69 | 67 | 86 | 99 | 97 | |
| 41 | 62 | 71 | 115 | 90 | 68 | 79 | 80 | 100 | 109 | 114 |
| Financial Year | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| -2 | -5 | 6 | 1 | -3 | 3 | 6 | 5 | -8 | 10 | 17 | |
| 0 | 0 | -1 | -31 | 20 | 20 | -8 | -5 | -1 | -7 | -16 | |
| 1 | 5 | 0 | 30 | -19 | -24 | 1 | -1 | 10 | -3 | 0 | |
Net Cash Flow Net Cash FlowCr | -1 | 0 | 4 | -1 | -1 | -1 | -1 | 0 | 1 | 1 | 1 |
Free Cash Flow Free Cash FlowCr | -2 | -5 | 5 | -28 | -4 | 3 | 6 | 3 | -9 | 10 | 16 |
CFO To PAT CFO To PAT% | -129.7 | -36.2 | 75.5 | 43.6 | -214.9 | 177.6 | 169.6 | -417.5 | 207.3 | 247.5 | 342.3 |
CFO To EBITDA CFO To EBITDA% | -87.7 | -33.6 | 58.5 | 14.5 | -52.8 | 81.4 | 201.3 | -454.2 | -315.0 | 279.0 | 213.3 |
| Financial Year | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| -2 | -5 | 6 | 1 | -3 | 3 | 6 | 5 | -8 | 10 | 17 | |
| 0 | 0 | -1 | -31 | 20 | 20 | -8 | -5 | -1 | -7 | -16 | |
| 1 | 5 | 0 | 30 | -19 | -24 | 1 | -1 | 10 | -3 | 0 | |
Net Cash Flow Net Cash FlowCr | -1 | 0 | 4 | -1 | -1 | -1 | -1 | 0 | 1 | 1 | 1 |
Free Cash Flow Free Cash FlowCr | -2 | -5 | 5 | -28 | -4 | 3 | 6 | 3 | -9 | 10 | 16 |
CFO To PAT CFO To PAT% | -129.7 | -36.2 | 75.5 | 43.6 | -214.9 | 177.6 | 169.6 | -417.5 | 207.3 | 247.5 | 342.3 |
CFO To EBITDA CFO To EBITDA% | -87.7 | -33.6 | 58.5 | 14.5 | -52.8 | 81.4 | 201.3 | -454.2 | -315.0 | 279.0 | 213.3 |
| 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 | 18 | 34 | 47 | 35 | 37 | 17 | 31 | 22 | 40 | 47 | 48 | 58 |
Price To Earnings Price To Earnings | 14.7 | 2.6 | 6.7 | 70.8 | 221.2 | 27.7 | 13.3 | 32.6 | 13.2 | 10.2 | ||
Price To Sales Price To Sales | 2.5 | 1.8 | 3.0 | 2.3 | 1.1 | 1.0 | 2.7 | 2.0 | 3.1 | 2.6 | 1.8 | 2.0 |
Price To Book Price To Book | 0.5 | 0.7 | 0.8 | 0.5 | 0.7 | 0.3 | 0.5 | 0.3 | 0.5 | 0.7 | 0.7 | 0.8 |
EV To EBITDA EV To EBITDA | 12.2 | 3.0 | 5.5 | 16.7 | 8.2 | 4.4 | 10.4 | -17.2 | 18.6 | 17.1 | 8.0 | 7.6 |
GPM GPM% | 100.0 | 100.0 | 100.0 | 76.8 | 60.7 | 69.1 | 100.0 | 100.0 | 100.0 | 100.0 | 100.0 | 100.0 |
OPM OPM% | 24.5 | 76.8 | 60.6 | 25.0 | 19.3 | 21.9 | 28.5 | -12.5 | 21.9 | 23.1 | 33.3 | 37.5 |
NPM NPM% | 16.5 | 71.2 | 46.9 | 8.3 | 4.7 | 10.0 | 33.9 | -13.6 | -33.3 | 26.0 | 20.7 | 24.9 |
ROCE ROCE% | 4.1 | 23.9 | 13.7 | 3.8 | 8.8 | 5.1 | 7.6 | -1.1 | 3.3 | 8.8 | 10.2 | 10.2 |
ROE ROE% | 3.1 | 26.1 | 12.9 | 1.8 | 2.8 | 2.7 | 5.5 | -2.0 | -5.3 | 5.9 | 7.2 | 7.2 |
ROA ROA% | 2.8 | 21.2 | 10.4 | 1.1 | 1.8 | 2.4 | 4.6 | -1.6 | -3.9 | 3.9 | 4.5 | 4.5 |
| Financial Year | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 | Current |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
Market Cap Market CapitalizationCr | 18 | 34 | 47 | 35 | 37 | 17 | 31 | 22 | 40 | 47 | 48 | 58 |
Price To Earnings Price To Earnings | 14.7 | 2.6 | 6.7 | 70.8 | 221.2 | 27.7 | 13.3 | 32.6 | 13.2 | 10.2 | ||
Price To Sales Price To Sales | 2.5 | 1.8 | 3.0 | 2.3 | 1.1 | 1.0 | 2.7 | 2.0 | 3.1 | 2.6 | 1.8 | 2.0 |
Price To Book Price To Book | 0.5 | 0.7 | 0.8 | 0.5 | 0.7 | 0.3 | 0.5 | 0.3 | 0.5 | 0.7 | 0.7 | 0.8 |
EV To EBITDA EV To EBITDA | 12.2 | 3.0 | 5.5 | 16.7 | 8.2 | 4.4 | 10.4 | -17.2 | 18.6 | 17.1 | 8.0 | 7.6 |
GPM GPM% | 100.0 | 100.0 | 100.0 | 76.8 | 60.7 | 69.1 | 100.0 | 100.0 | 100.0 | 100.0 | 100.0 | 100.0 |
OPM OPM% | 24.5 | 76.8 | 60.6 | 25.0 | 19.3 | 21.9 | 28.5 | -12.5 | 21.9 | 23.1 | 33.3 | 37.5 |
NPM NPM% | 16.5 | 71.2 | 46.9 | 8.3 | 4.7 | 10.0 | 33.9 | -13.6 | -33.3 | 26.0 | 20.7 | 24.9 |
ROCE ROCE% | 4.1 | 23.9 | 13.7 | 3.8 | 8.8 | 5.1 | 7.6 | -1.1 | 3.3 | 8.8 | 10.2 | 10.2 |
ROE ROE% | 3.1 | 26.1 | 12.9 | 1.8 | 2.8 | 2.7 | 5.5 | -2.0 | -5.3 | 5.9 | 7.2 | 7.2 |
ROA ROA% | 2.8 | 21.2 | 10.4 | 1.1 | 1.8 | 2.4 | 4.6 | -1.6 | -3.9 | 3.9 | 4.5 | 4.5 |
Documents — Ladderup Finance Ltd