| 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 | 1 | 1 | 2 | 2 | 3 | 5 | 6 | 6 | |
Growth YoY Revenue Growth YoY% | 0.0 | 0.0 | 50.0 | 500.0 | 2,333.3 | 2,466.7 | 5,733.3 | 1,238.9 | 368.5 | 529.9 | 219.4 | 142.3 |
| 0 | 1 | 1 | 2 | 2 | 3 | 6 | 5 | 5 | 6 | 8 | 7 | |
| 0 | -1 | -1 | -1 | -1 | -2 | -4 | -2 | -2 | -1 | -2 | -1 | |
OPM OPM% | -1,166.7 | -2,500.0 | -2,800.0 | -811.1 | -165.8 | -236.4 | -224.6 | -94.6 | -59.6 | -22.3 | -37.8 | -13.4 |
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | |
Interest Expense Interest ExpenseCr | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 1 | 2 | 3 | 3 |
Depreciation DepreciationCr | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
PBT PBTCr | 0 | -1 | -1 | -2 | -1 | -2 | -4 | -3 | -3 | -3 | -5 | -4 |
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | |
| 0 | -1 | -1 | -2 | -1 | -2 | -4 | -3 | -3 | -3 | -5 | -4 | |
Growth YoY PAT Growth YoY% | -483.3 | -7,600.0 | -260.0 | -149.3 | -354.6 | -61.0 | -154.8 | -59.4 | -20.8 | -54.7 | ||
NPM NPM% | -1,166.7 | -2,566.7 | -2,933.3 | -883.3 | -172.6 | -249.3 | -228.6 | -106.2 | -93.9 | -63.1 | -86.4 | -67.8 |
| -0.8 | -1.7 | -1.9 | -1.1 | -0.6 | -0.8 | -1.5 | -0.8 | -1.0 | -0.9 | -1.4 | -1.2 |
| 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 | 0 | 0 | 0 | 1 | 1 | 2 | 2 | 3 | 5 | 6 | 6 | |
Growth YoY Revenue Growth YoY% | 0.0 | 0.0 | 50.0 | 500.0 | 2,333.3 | 2,466.7 | 5,733.3 | 1,238.9 | 368.5 | 529.9 | 219.4 | 142.3 |
| 0 | 1 | 1 | 2 | 2 | 3 | 6 | 5 | 5 | 6 | 8 | 7 | |
| 0 | -1 | -1 | -1 | -1 | -2 | -4 | -2 | -2 | -1 | -2 | -1 | |
OPM OPM% | -1,166.7 | -2,500.0 | -2,800.0 | -811.1 | -165.8 | -236.4 | -224.6 | -94.6 | -59.6 | -22.3 | -37.8 | -13.4 |
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | |
Interest Expense Interest ExpenseCr | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 1 | 2 | 3 | 3 |
Depreciation DepreciationCr | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
PBT PBTCr | 0 | -1 | -1 | -2 | -1 | -2 | -4 | -3 | -3 | -3 | -5 | -4 |
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | |
| 0 | -1 | -1 | -2 | -1 | -2 | -4 | -3 | -3 | -3 | -5 | -4 | |
Growth YoY PAT Growth YoY% | -483.3 | -7,600.0 | -260.0 | -149.3 | -354.6 | -61.0 | -154.8 | -59.4 | -20.8 | -54.7 | ||
NPM NPM% | -1,166.7 | -2,566.7 | -2,933.3 | -883.3 | -172.6 | -249.3 | -228.6 | -106.2 | -93.9 | -63.1 | -86.4 | -67.8 |
| -0.8 | -1.7 | -1.9 | -1.1 | -0.6 | -0.8 | -1.5 | -0.8 | -1.0 | -0.9 | -1.4 | -1.2 |
| 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 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 3 | 16 | 20 |
Growth Revenue Growth% | 23.8 | -11.3 | -14.0 | -15.9 | 8.3 | -6.4 | -10.6 | -2.1 | 6.3 | 2,805.3 | 376.0 | 248.1 |
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 2 | 12 | 24 | 26 | |
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -2 | -8 | -7 | -6 | |
OPM OPM% | 48.1 | 41.8 | 36.1 | 2.4 | 14.4 | 35.3 | 12.8 | -66.8 | -1,637.0 | -245.8 | -44.7 | -30.5 |
| 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 | 6 | 9 |
Depreciation DepreciationCr | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
PBT PBTCr | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -2 | -9 | -14 | -15 |
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | |
PAT PATCr | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -2 | -9 | -13 | -15 |
Growth PAT Growth% | 32.6 | -22.7 | -25.1 | -94.4 | 611.1 | 110.2 | -66.8 | -587.4 | -2,617.7 | -339.3 | -53.2 | -54.6 |
NPM NPM% | 48.4 | 42.2 | 36.7 | 2.4 | 16.0 | 35.9 | 13.3 | -66.3 | -1,695.1 | -256.3 | -82.5 | -76.5 |
| 0.2 | 0.1 | 0.1 | 0.0 | 0.0 | 0.1 | 0.0 | -0.2 | -4.3 | -3.4 | -4.2 | -4.6 |
| 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 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 3 | 16 | 20 |
Growth Revenue Growth% | 23.8 | -11.3 | -14.0 | -15.9 | 8.3 | -6.4 | -10.6 | -2.1 | 6.3 | 2,805.3 | 376.0 | 248.1 |
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 2 | 12 | 24 | 26 | |
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -2 | -8 | -7 | -6 | |
OPM OPM% | 48.1 | 41.8 | 36.1 | 2.4 | 14.4 | 35.3 | 12.8 | -66.8 | -1,637.0 | -245.8 | -44.7 | -30.5 |
| 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 | 6 | 9 |
Depreciation DepreciationCr | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
PBT PBTCr | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -2 | -9 | -14 | -15 |
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | |
PAT PATCr | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -2 | -9 | -13 | -15 |
Growth PAT Growth% | 32.6 | -22.7 | -25.1 | -94.4 | 611.1 | 110.2 | -66.8 | -587.4 | -2,617.7 | -339.3 | -53.2 | -54.6 |
NPM NPM% | 48.4 | 42.2 | 36.7 | 2.4 | 16.0 | 35.9 | 13.3 | -66.3 | -1,695.1 | -256.3 | -82.5 | -76.5 |
| 0.2 | 0.1 | 0.1 | 0.0 | 0.0 | 0.1 | 0.0 | -0.2 | -4.3 | -3.4 | -4.2 | -4.6 |
| Financial Year | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|---|---|---|---|---|---|---|
Equity Capital Equity CapitalCr | 4 | 4 | 4 | 4 | 4 | 4 | 4 | 4 | 4 | 32 | 32 |
Reserves ReservesCr | -2 | -2 | -2 | -2 | -2 | -2 | -2 | -2 | -4 | 8 | -5 |
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 3 | ||
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 2 | 5 | ||
| 2 | 2 | 2 | 2 | 2 | 2 | 2 | 2 | 3 | 48 | 121 | |
| 2 | 2 | 2 | 2 | 2 | 1 | 0 | 2 | 3 | 8 | ||
| 0 | 0 | 0 | 1 | 0 | 2 | 2 | 0 | 0 | 40 | ||
| 2 | 2 | 2 | 2 | 2 | 2 | 2 | 2 | 3 | 48 | 121 |
| 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 | 4 | 4 | 4 | 4 | 4 | 4 | 4 | 4 | 4 | 32 | 32 |
Reserves ReservesCr | -2 | -2 | -2 | -2 | -2 | -2 | -2 | -2 | -4 | 8 | -5 |
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 3 | ||
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 2 | 5 | ||
| 2 | 2 | 2 | 2 | 2 | 2 | 2 | 2 | 3 | 48 | 121 | |
| 2 | 2 | 2 | 2 | 2 | 1 | 0 | 2 | 3 | 8 | ||
| 0 | 0 | 0 | 1 | 0 | 2 | 2 | 0 | 0 | 40 | ||
| 2 | 2 | 2 | 2 | 2 | 2 | 2 | 2 | 3 | 48 | 121 |
| Financial Year | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 |
|---|---|---|---|---|---|---|---|---|---|---|
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -2 | -8 | |
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -37 | |
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 2 | 51 | |
Net Cash Flow Net Cash FlowCr | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 6 |
Free Cash Flow Free Cash FlowCr | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -2 | -10 |
CFO To PAT CFO To PAT% | 100.8 | 125.3 | -109.7 | 450.1 | 248.6 | 111.4 | 268.9 | 114.0 | 102.8 | 94.4 |
CFO To EBITDA CFO To EBITDA% | 101.6 | 126.3 | -111.7 | 450.1 | 276.1 | 113.4 | 280.0 | 113.2 | 106.5 | 98.4 |
| Financial Year | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 |
|---|---|---|---|---|---|---|---|---|---|---|
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -2 | -8 | |
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -37 | |
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 2 | 51 | |
Net Cash Flow Net Cash FlowCr | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 6 |
Free Cash Flow Free Cash FlowCr | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -2 | -10 |
CFO To PAT CFO To PAT% | 100.8 | 125.3 | -109.7 | 450.1 | 248.6 | 111.4 | 268.9 | 114.0 | 102.8 | 94.4 |
CFO To EBITDA CFO To EBITDA% | 101.6 | 126.3 | -111.7 | 450.1 | 276.1 | 113.4 | 280.0 | 113.2 | 106.5 | 98.4 |
| 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 | 3 | 5 | 3 | 3 | 4 | 4 | 6 | 8 | 45 | 43 | 58 | |
Price To Earnings Price To Earnings | 26.3 | 75.8 | 52.9 | 730.0 | 182.4 | 94.2 | 352.5 | -3.2 | ||||
Price To Sales Price To Sales | 12.6 | 32.1 | 19.7 | 22.5 | 26.1 | 31.9 | 51.3 | 69.4 | 13.2 | 2.7 | 2.9 | |
Price To Book Price To Book | 1.3 | 2.7 | 1.4 | 1.4 | 1.7 | 1.9 | 2.6 | 83.3 | 1.1 | 1.6 | 1.7 | |
EV To EBITDA EV To EBITDA | 6.3 | 47.5 | 18.6 | 474.3 | 96.0 | 83.0 | 363.3 | -4.3 | -5.1 | -17.8 | -25.4 | |
GPM GPM% | 100.0 | 100.0 | 100.0 | 100.0 | 100.0 | 100.0 | 100.0 | 100.0 | 100.0 | 100.0 | ||
OPM OPM% | 48.1 | 41.8 | 36.1 | 2.4 | 14.4 | 35.3 | 12.8 | -66.8 | -1,637.0 | -245.8 | -44.7 | -30.5 |
NPM NPM% | 48.4 | 42.2 | 36.7 | 2.4 | 16.0 | 35.9 | 13.3 | -66.3 | -1,695.1 | -256.3 | -82.5 | -76.5 |
ROCE ROCE% | 4.8 | 3.6 | 2.6 | 0.1 | 1.0 | 2.1 | 0.7 | -3.5 | -83.4 | -19.4 | -6.5 | -6.5 |
ROE ROE% | 4.8 | 3.6 | 2.6 | 0.1 | 1.0 | 2.1 | 0.7 | -3.5 | -1,962.9 | -22.0 | -50.6 | -50.6 |
ROA ROA% | 4.8 | 3.5 | 2.6 | 0.1 | 1.0 | 2.1 | 0.7 | -3.5 | -75.0 | -18.2 | -11.1 | -11.1 |
| 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 | 3 | 5 | 3 | 3 | 4 | 4 | 6 | 8 | 45 | 43 | 58 | |
Price To Earnings Price To Earnings | 26.3 | 75.8 | 52.9 | 730.0 | 182.4 | 94.2 | 352.5 | -3.2 | ||||
Price To Sales Price To Sales | 12.6 | 32.1 | 19.7 | 22.5 | 26.1 | 31.9 | 51.3 | 69.4 | 13.2 | 2.7 | 2.9 | |
Price To Book Price To Book | 1.3 | 2.7 | 1.4 | 1.4 | 1.7 | 1.9 | 2.6 | 83.3 | 1.1 | 1.6 | 1.7 | |
EV To EBITDA EV To EBITDA | 6.3 | 47.5 | 18.6 | 474.3 | 96.0 | 83.0 | 363.3 | -4.3 | -5.1 | -17.8 | -25.4 | |
GPM GPM% | 100.0 | 100.0 | 100.0 | 100.0 | 100.0 | 100.0 | 100.0 | 100.0 | 100.0 | 100.0 | ||
OPM OPM% | 48.1 | 41.8 | 36.1 | 2.4 | 14.4 | 35.3 | 12.8 | -66.8 | -1,637.0 | -245.8 | -44.7 | -30.5 |
NPM NPM% | 48.4 | 42.2 | 36.7 | 2.4 | 16.0 | 35.9 | 13.3 | -66.3 | -1,695.1 | -256.3 | -82.5 | -76.5 |
ROCE ROCE% | 4.8 | 3.6 | 2.6 | 0.1 | 1.0 | 2.1 | 0.7 | -3.5 | -83.4 | -19.4 | -6.5 | -6.5 |
ROE ROE% | 4.8 | 3.6 | 2.6 | 0.1 | 1.0 | 2.1 | 0.7 | -3.5 | -1,962.9 | -22.0 | -50.6 | -50.6 |
ROA ROA% | 4.8 | 3.5 | 2.6 | 0.1 | 1.0 | 2.1 | 0.7 | -3.5 | -75.0 | -18.2 | -11.1 | -11.1 |
Documents — Mantra Capital Limited