| Quarter | Sep 2020 | Mar 2021 | Sep 2021 | Mar 2022 | Sep 2022 | Mar 2023 | Sep 2023 | Mar 2024 | Sep 2024 | Mar 2025 | Sep 2025 | Mar 2026 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| 2 | 2 | 2 | 2 | 2 | 2 | 2 | 2 | 2 | 4 | 4 | 4 | |
Growth YoY Revenue Growth YoY% | -11.3 | 19.8 | 16.0 | 11.3 | -12.4 | 2.1 | 19.9 | -34.9 | -9.2 | 157.3 | 108.7 | -11.6 |
| 2 | 2 | 2 | 2 | 2 | 2 | 2 | 2 | 2 | 4 | 4 | 3 | |
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | |
OPM OPM% | 6.9 | -8.0 | -0.9 | 0.0 | 3.1 | 13.3 | 3.9 | 2.5 | 11.5 | 4.5 | 2.5 | 5.0 |
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 1 | 0 | 1 | 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 | 1 | 0 | 0 | 0 | 0 | 1 | 1 | 1 | 1 | 1 | 1 | 1 |
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | |
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 1 | 1 | 0 | 1 | |
Growth YoY PAT Growth YoY% | -43.1 | -38.5 | -35.1 | 100.0 | 33.3 | 53.1 | 31.3 | -6.1 | 21.4 | 30.4 | -19.6 | 8.3 |
NPM NPM% | 19.7 | 7.5 | 11.0 | 13.6 | 16.8 | 20.3 | 18.3 | 29.3 | 24.5 | 14.8 | 9.4 | 18.2 |
| 0.9 | 0.0 | 0.6 | 0.8 | 0.8 | 1.2 | 1.0 | 1.1 | 1.2 | 1.4 | 0.0 | 0.0 |
| Quarter | Sep 2020 | Mar 2021 | Sep 2021 | Mar 2022 | Sep 2022 | Mar 2023 | Sep 2023 | Mar 2024 | Sep 2024 | Mar 2025 | Sep 2025 | Mar 2026 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| 2 | 2 | 2 | 2 | 2 | 2 | 2 | 2 | 2 | 4 | 4 | 4 | |
Growth YoY Revenue Growth YoY% | -11.3 | 19.8 | 16.0 | 11.3 | -12.4 | 2.1 | 19.9 | -34.9 | -9.2 | 157.3 | 108.7 | -11.6 |
| 2 | 2 | 2 | 2 | 2 | 2 | 2 | 2 | 2 | 4 | 4 | 3 | |
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | |
OPM OPM% | 6.9 | -8.0 | -0.9 | 0.0 | 3.1 | 13.3 | 3.9 | 2.5 | 11.5 | 4.5 | 2.5 | 5.0 |
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 1 | 0 | 1 | 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 | 1 | 0 | 0 | 0 | 0 | 1 | 1 | 1 | 1 | 1 | 1 | 1 |
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | |
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 1 | 1 | 0 | 1 | |
Growth YoY PAT Growth YoY% | -43.1 | -38.5 | -35.1 | 100.0 | 33.3 | 53.1 | 31.3 | -6.1 | 21.4 | 30.4 | -19.6 | 8.3 |
NPM NPM% | 19.7 | 7.5 | 11.0 | 13.6 | 16.8 | 20.3 | 18.3 | 29.3 | 24.5 | 14.8 | 9.4 | 18.2 |
| 0.9 | 0.0 | 0.6 | 0.8 | 0.8 | 1.2 | 1.0 | 1.1 | 1.2 | 1.4 | 0.0 | 0.0 |
| Financial Year | Mar 2015 | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
Revenue RevenueCr | 1 | 1 | 2 | 2 | 2 | 4 | 4 | 5 | 4 | 4 | 7 | 8 |
Growth Revenue Growth% | -2.9 | 20.8 | 7.1 | 23.6 | 78.9 | 2.9 | 13.4 | -4.8 | -10.7 | 85.7 | 10.3 | |
| 1 | 1 | 2 | 2 | 2 | 3 | 4 | 5 | 4 | 4 | 7 | 8 | |
| 0 | 0 | 0 | 0 | 0 | 1 | 0 | 0 | 0 | 0 | 1 | 0 | |
OPM OPM% | 15.8 | 11.6 | 3.7 | 7.9 | -9.8 | 13.6 | -0.8 | 0.7 | 8.8 | 3.1 | 7.2 | 4.0 |
| 0 | 0 | 0 | 0 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 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 | 0 | 0 | 0 | 0 | 0 | 1 | 1 | 1 | 1 | 1 | 2 | 1 |
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | |
PAT PATCr | 0 | 0 | 0 | 0 | 0 | 1 | 1 | 1 | 1 | 1 | 1 | 1 |
Growth PAT Growth% | -3.4 | -37.4 | 133.6 | 64.9 | 229.0 | -42.7 | 6.9 | 44.6 | 8.2 | 35.6 | -11.2 | |
NPM NPM% | 8.5 | 8.5 | 4.4 | 9.6 | 12.8 | 23.5 | 13.1 | 12.3 | 18.8 | 22.7 | 16.6 | 13.3 |
| 2.3 | 2.3 | 1.4 | 0.6 | 0.7 | 2.2 | 1.3 | 1.3 | 1.9 | 2.1 | 2.8 | 2.5 |
| Financial Year | Mar 2015 | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
Revenue RevenueCr | 1 | 1 | 2 | 2 | 2 | 4 | 4 | 5 | 4 | 4 | 7 | 8 |
Growth Revenue Growth% | -2.9 | 20.8 | 7.1 | 23.6 | 78.9 | 2.9 | 13.4 | -4.8 | -10.7 | 85.7 | 10.3 | |
| 1 | 1 | 2 | 2 | 2 | 3 | 4 | 5 | 4 | 4 | 7 | 8 | |
| 0 | 0 | 0 | 0 | 0 | 1 | 0 | 0 | 0 | 0 | 1 | 0 | |
OPM OPM% | 15.8 | 11.6 | 3.7 | 7.9 | -9.8 | 13.6 | -0.8 | 0.7 | 8.8 | 3.1 | 7.2 | 4.0 |
| 0 | 0 | 0 | 0 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 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 | 0 | 0 | 0 | 0 | 0 | 1 | 1 | 1 | 1 | 1 | 2 | 1 |
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | |
PAT PATCr | 0 | 0 | 0 | 0 | 0 | 1 | 1 | 1 | 1 | 1 | 1 | 1 |
Growth PAT Growth% | -3.4 | -37.4 | 133.6 | 64.9 | 229.0 | -42.7 | 6.9 | 44.6 | 8.2 | 35.6 | -11.2 | |
NPM NPM% | 8.5 | 8.5 | 4.4 | 9.6 | 12.8 | 23.5 | 13.1 | 12.3 | 18.8 | 22.7 | 16.6 | 13.3 |
| 2.3 | 2.3 | 1.4 | 0.6 | 0.7 | 2.2 | 1.3 | 1.3 | 1.9 | 2.1 | 2.8 | 2.5 |
| Financial Year | Mar 2015 | 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 | 1 | 1 | 1 | 3 | 4 | 4 | 4 | 4 | 4 | 4 | 4 | 4 |
Reserves ReservesCr | 4 | 4 | 4 | 2 | 7 | 8 | 9 | 9 | 10 | 11 | 12 | 13 |
| 0 | 0 | 0 | 0 | 0 | 0 | 1 | 0 | 0 | 0 | 1 | 1 | |
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | |
| 5 | 5 | 5 | 5 | 12 | 13 | 14 | 14 | 15 | 16 | 18 | 19 | |
| 5 | 5 | 5 | 4 | 1 | 1 | 2 | 7 | 15 | 10 | 17 | 13 | |
| 0 | 0 | 0 | 2 | 11 | 12 | 12 | 8 | 0 | 6 | 1 | 6 | |
| 5 | 5 | 5 | 5 | 12 | 13 | 14 | 14 | 15 | 16 | 18 | 19 |
| Financial Year | Mar 2015 | 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 | 1 | 1 | 1 | 3 | 4 | 4 | 4 | 4 | 4 | 4 | 4 | 4 |
Reserves ReservesCr | 4 | 4 | 4 | 2 | 7 | 8 | 9 | 9 | 10 | 11 | 12 | 13 |
| 0 | 0 | 0 | 0 | 0 | 0 | 1 | 0 | 0 | 0 | 1 | 1 | |
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | |
| 5 | 5 | 5 | 5 | 12 | 13 | 14 | 14 | 15 | 16 | 18 | 19 | |
| 5 | 5 | 5 | 4 | 1 | 1 | 2 | 7 | 15 | 10 | 17 | 13 | |
| 0 | 0 | 0 | 2 | 11 | 12 | 12 | 8 | 0 | 6 | 1 | 6 | |
| 5 | 5 | 5 | 5 | 12 | 13 | 14 | 14 | 15 | 16 | 18 | 19 |
| Financial Year | Mar 2015 | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| -2 | 1 | 1 | -1 | 3 | 0 | 0 | 0 | 0 | 0 | 1 | 0 | |
| 0 | 0 | 0 | 0 | -9 | -1 | 0 | 5 | 9 | -5 | 7 | -3 | |
| 3 | 0 | 0 | 0 | 6 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | |
Net Cash Flow Net Cash FlowCr | 0 | 1 | 1 | -1 | 0 | 0 | 0 | 4 | 8 | -5 | 7 | -4 |
Free Cash Flow Free Cash FlowCr | -2 | 1 | 1 | -1 | 2 | 0 | 0 | 0 | 0 | 0 | 1 | 0 |
CFO To PAT CFO To PAT% | -1,659.7 | 588.8 | 901.6 | -604.8 | 907.7 | 43.8 | 31.9 | -14.2 | -33.4 | 23.0 | 49.5 | -18.6 |
CFO To EBITDA CFO To EBITDA% | -896.1 | 429.4 | 1,058.3 | -731.4 | -1,189.4 | 75.8 | -516.2 | -265.3 | -71.1 | 166.9 | 113.2 | -61.8 |
| Financial Year | Mar 2015 | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| -2 | 1 | 1 | -1 | 3 | 0 | 0 | 0 | 0 | 0 | 1 | 0 | |
| 0 | 0 | 0 | 0 | -9 | -1 | 0 | 5 | 9 | -5 | 7 | -3 | |
| 3 | 0 | 0 | 0 | 6 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | |
Net Cash Flow Net Cash FlowCr | 0 | 1 | 1 | -1 | 0 | 0 | 0 | 4 | 8 | -5 | 7 | -4 |
Free Cash Flow Free Cash FlowCr | -2 | 1 | 1 | -1 | 2 | 0 | 0 | 0 | 0 | 0 | 1 | 0 |
CFO To PAT CFO To PAT% | -1,659.7 | 588.8 | 901.6 | -604.8 | 907.7 | 43.8 | 31.9 | -14.2 | -33.4 | 23.0 | 49.5 | -18.6 |
CFO To EBITDA CFO To EBITDA% | -896.1 | 429.4 | 1,058.3 | -731.4 | -1,189.4 | 75.8 | -516.2 | -265.3 | -71.1 | 166.9 | 113.2 | -61.8 |
| Financial Year | Mar 2015 | 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 | 13 | 18 | 19 | 32 | 35 | 36 | |||||||
Price To Earnings Price To Earnings | 48.5 | 32.1 | 23.1 | 36.6 | 29.5 | 58.1 | |||||||
Price To Sales Price To Sales | 6.2 | 4.0 | 4.3 | 8.3 | 4.9 | 4.5 | |||||||
Price To Book Price To Book | 1.1 | 1.3 | 1.3 | 2.1 | 2.1 | 2.1 | |||||||
EV To EBITDA EV To EBITDA | -61.8 | 430.3 | 13.7 | 196.2 | 37.3 | 75.0 | |||||||
GPM GPM% | 96.0 | 94.7 | 96.2 | 99.6 | 98.8 | 89.4 | 99.9 | 100.0 | 100.0 | 78.5 | 48.0 | 34.3 | 34.3 |
OPM OPM% | 15.8 | 11.6 | 3.7 | 7.9 | -9.8 | 13.6 | -0.8 | 0.7 | 8.8 | 3.1 | 7.2 | 4.0 | 4.0 |
NPM NPM% | 8.5 | 8.5 | 4.4 | 9.6 | 12.8 | 23.5 | 13.1 | 12.3 | 18.8 | 22.7 | 16.6 | 13.3 | 13.3 |
ROCE ROCE% | 3.6 | 2.4 | 2.1 | 6.0 | 3.1 | 9.9 | 5.2 | 5.5 | 7.5 | 7.5 | 9.8 | 8.1 | 8.1 |
ROE ROE% | 2.6 | 2.4 | 1.5 | 3.3 | 2.4 | 7.3 | 4.0 | 4.1 | 5.6 | 5.7 | 7.1 | 6.1 | 6.1 |
ROA ROA% | 2.4 | 2.4 | 1.4 | 3.2 | 2.3 | 6.9 | 3.8 | 3.9 | 5.3 | 5.4 | 6.5 | 5.7 | 5.7 |
| Financial Year | Mar 2015 | 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 | 13 | 18 | 19 | 32 | 35 | 36 | |||||||
Price To Earnings Price To Earnings | 48.5 | 32.1 | 23.1 | 36.6 | 29.5 | 58.1 | |||||||
Price To Sales Price To Sales | 6.2 | 4.0 | 4.3 | 8.3 | 4.9 | 4.5 | |||||||
Price To Book Price To Book | 1.1 | 1.3 | 1.3 | 2.1 | 2.1 | 2.1 | |||||||
EV To EBITDA EV To EBITDA | -61.8 | 430.3 | 13.7 | 196.2 | 37.3 | 75.0 | |||||||
GPM GPM% | 96.0 | 94.7 | 96.2 | 99.6 | 98.8 | 89.4 | 99.9 | 100.0 | 100.0 | 78.5 | 48.0 | 34.3 | 34.3 |
OPM OPM% | 15.8 | 11.6 | 3.7 | 7.9 | -9.8 | 13.6 | -0.8 | 0.7 | 8.8 | 3.1 | 7.2 | 4.0 | 4.0 |
NPM NPM% | 8.5 | 8.5 | 4.4 | 9.6 | 12.8 | 23.5 | 13.1 | 12.3 | 18.8 | 22.7 | 16.6 | 13.3 | 13.3 |
ROCE ROCE% | 3.6 | 2.4 | 2.1 | 6.0 | 3.1 | 9.9 | 5.2 | 5.5 | 7.5 | 7.5 | 9.8 | 8.1 | 8.1 |
ROE ROE% | 2.6 | 2.4 | 1.5 | 3.3 | 2.4 | 7.3 | 4.0 | 4.1 | 5.6 | 5.7 | 7.1 | 6.1 | 6.1 |
ROA ROA% | 2.4 | 2.4 | 1.4 | 3.2 | 2.3 | 6.9 | 3.8 | 3.9 | 5.3 | 5.4 | 6.5 | 5.7 | 5.7 |
Documents — Lex Nimble Solutions Ltd