| 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 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| 2 | 2 | 2 | 2 | 2 | 2 | 7 | 1 | 1 | 0 | 1 | 2 | |
Growth YoY Revenue Growth YoY% | 14.7 | 54.4 | 7.4 | 66.7 | 33.1 | 0.0 | 247.6 | -25.3 | -47.2 | -93.2 | -79.4 | 19.7 |
| 2 | 2 | 2 | 2 | 2 | 2 | 7 | 2 | 1 | 0 | 1 | 2 | |
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | |
OPM OPM% | 5.8 | 4.5 | -12.8 | 6.3 | 9.6 | 4.5 | -0.4 | -7.8 | -20.7 | -8.3 | 3.4 | -0.6 |
| 0 | 0 | 0 | 0 | 0 | 0 | 1 | 0 | 0 | 0 | 0 | 0 | |
Interest Expense Interest ExpenseCr | 0 | 0 | 0 | 0 | 0 | 0 | 1 | 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 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | |
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | |
Growth YoY PAT Growth YoY% | -64.7 | 262.5 | -400.0 | 200.0 | 83.3 | 0.0 | 200.0 | -220.0 | -209.1 | -100.0 | -27.8 | 83.3 |
NPM NPM% | 7.0 | 7.4 | -8.8 | 5.3 | 9.6 | 7.4 | 2.5 | -8.4 | -19.8 | 0.0 | 8.9 | -1.2 |
| 0.1 | 0.1 | -0.2 | 0.1 | 0.2 | 0.1 | -0.2 | -0.1 | -0.2 | 0.0 | -0.2 | 0.0 |
| 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 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| 2 | 2 | 2 | 2 | 2 | 2 | 7 | 1 | 1 | 0 | 1 | 2 | |
Growth YoY Revenue Growth YoY% | 14.7 | 54.4 | 7.4 | 66.7 | 33.1 | 0.0 | 247.6 | -25.3 | -47.2 | -93.2 | -79.4 | 19.7 |
| 2 | 2 | 2 | 2 | 2 | 2 | 7 | 2 | 1 | 0 | 1 | 2 | |
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | |
OPM OPM% | 5.8 | 4.5 | -12.8 | 6.3 | 9.6 | 4.5 | -0.4 | -7.8 | -20.7 | -8.3 | 3.4 | -0.6 |
| 0 | 0 | 0 | 0 | 0 | 0 | 1 | 0 | 0 | 0 | 0 | 0 | |
Interest Expense Interest ExpenseCr | 0 | 0 | 0 | 0 | 0 | 0 | 1 | 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 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | |
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | |
Growth YoY PAT Growth YoY% | -64.7 | 262.5 | -400.0 | 200.0 | 83.3 | 0.0 | 200.0 | -220.0 | -209.1 | -100.0 | -27.8 | 83.3 |
NPM NPM% | 7.0 | 7.4 | -8.8 | 5.3 | 9.6 | 7.4 | 2.5 | -8.4 | -19.8 | 0.0 | 8.9 | -1.2 |
| 0.1 | 0.1 | -0.2 | 0.1 | 0.2 | 0.1 | -0.2 | -0.1 | -0.2 | 0.0 | -0.2 | 0.0 |
| Financial Year | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 | TTM |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
Revenue RevenueCr | 5 | 6 | 6 | 5 | 5 | 6 | 7 | 5 | 7 | 7 | 5 | 4 |
Growth Revenue Growth% | -22.6 | 10.2 | 17.6 | -29.6 | 0.7 | 22.6 | 32.3 | -29.9 | 27.5 | 6.4 | -25.5 | -64.3 |
| 5 | 5 | 6 | 5 | 5 | 6 | 7 | 6 | 7 | 7 | 6 | 5 | |
| 0 | 0 | 1 | 0 | 0 | 0 | 1 | 0 | 0 | 0 | 0 | 0 | |
OPM OPM% | -2.9 | 7.0 | 10.4 | -7.7 | -10.5 | 1.0 | 7.2 | -7.6 | -2.9 | -0.3 | -7.8 | -4.9 |
| 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | |
Interest Expense Interest ExpenseCr | 1 | 1 | 1 | 1 | 0 | 1 | 1 | 1 | 1 | 1 | 1 | 1 |
Depreciation DepreciationCr | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
PBT PBTCr | -1 | 0 | 0 | 0 | 0 | -1 | 1 | 0 | 0 | 0 | 0 | 0 |
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | |
PAT PATCr | -1 | 0 | 0 | 0 | 0 | -1 | 1 | 0 | 0 | 0 | 0 | 0 |
Growth PAT Growth% | -1,347.8 | 117.6 | -91.0 | -40.0 | 53.4 | -8,385.7 | 189.3 | -90.6 | -134.9 | 642.4 | -219.9 | -131.7 |
NPM NPM% | -18.3 | 2.9 | 0.2 | 0.2 | 0.3 | -19.5 | 13.2 | 1.8 | -0.5 | 2.5 | -4.0 | -2.9 |
| -1.9 | 0.3 | 0.0 | 0.0 | 0.0 | -0.7 | 0.9 | 0.1 | 0.0 | 0.2 | -0.2 | -0.4 |
| 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 | 5 | 6 | 6 | 5 | 5 | 6 | 7 | 5 | 7 | 7 | 5 | 4 |
Growth Revenue Growth% | -22.6 | 10.2 | 17.6 | -29.6 | 0.7 | 22.6 | 32.3 | -29.9 | 27.5 | 6.4 | -25.5 | -64.3 |
| 5 | 5 | 6 | 5 | 5 | 6 | 7 | 6 | 7 | 7 | 6 | 5 | |
| 0 | 0 | 1 | 0 | 0 | 0 | 1 | 0 | 0 | 0 | 0 | 0 | |
OPM OPM% | -2.9 | 7.0 | 10.4 | -7.7 | -10.5 | 1.0 | 7.2 | -7.6 | -2.9 | -0.3 | -7.8 | -4.9 |
| 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | |
Interest Expense Interest ExpenseCr | 1 | 1 | 1 | 1 | 0 | 1 | 1 | 1 | 1 | 1 | 1 | 1 |
Depreciation DepreciationCr | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
PBT PBTCr | -1 | 0 | 0 | 0 | 0 | -1 | 1 | 0 | 0 | 0 | 0 | 0 |
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | |
PAT PATCr | -1 | 0 | 0 | 0 | 0 | -1 | 1 | 0 | 0 | 0 | 0 | 0 |
Growth PAT Growth% | -1,347.8 | 117.6 | -91.0 | -40.0 | 53.4 | -8,385.7 | 189.3 | -90.6 | -134.9 | 642.4 | -219.9 | -131.7 |
NPM NPM% | -18.3 | 2.9 | 0.2 | 0.2 | 0.3 | -19.5 | 13.2 | 1.8 | -0.5 | 2.5 | -4.0 | -2.9 |
| -1.9 | 0.3 | 0.0 | 0.0 | 0.0 | -0.7 | 0.9 | 0.1 | 0.0 | 0.2 | -0.2 | -0.4 |
| 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 | 5 | 5 | 11 | 11 | 11 | 11 | 11 | 11 | 11 | 11 | 11 |
Reserves ReservesCr | 0 | 0 | 0 | 0 | 0 | -1 | 0 | 0 | 0 | 0 | 0 |
| 13 | 14 | 12 | 6 | 9 | 11 | 17 | 18 | 22 | 25 | ||
| 0 | 0 | 0 | 0 | 2 | 3 | 3 | 5 | 5 | 6 | ||
| 18 | 19 | 23 | 16 | 21 | 23 | 31 | 33 | 38 | 42 | 49 | |
| 16 | 17 | 21 | 15 | 19 | 21 | 29 | 31 | 36 | 40 | ||
| 2 | 2 | 2 | 2 | 2 | 2 | 2 | 2 | 2 | 2 | ||
| 18 | 19 | 23 | 16 | 21 | 23 | 31 | 33 | 38 | 42 | 49 |
| 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 | 5 | 5 | 11 | 11 | 11 | 11 | 11 | 11 | 11 | 11 | 11 |
Reserves ReservesCr | 0 | 0 | 0 | 0 | 0 | -1 | 0 | 0 | 0 | 0 | 0 |
| 13 | 14 | 12 | 6 | 9 | 11 | 17 | 18 | 22 | 25 | ||
| 0 | 0 | 0 | 0 | 2 | 3 | 3 | 5 | 5 | 6 | ||
| 18 | 19 | 23 | 16 | 21 | 23 | 31 | 33 | 38 | 42 | 49 | |
| 16 | 17 | 21 | 15 | 19 | 21 | 29 | 31 | 36 | 40 | ||
| 2 | 2 | 2 | 2 | 2 | 2 | 2 | 2 | 2 | 2 | ||
| 18 | 19 | 23 | 16 | 21 | 23 | 31 | 33 | 38 | 42 | 49 |
| 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 | -3 | 5 | 1 | 0 | -3 | -3 | 0 | -10 | |
| 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | |
| -1 | -1 | 4 | -1 | 0 | -1 | -1 | -1 | -1 | -1 | -1 | |
Net Cash Flow Net Cash FlowCr | -1 | 0 | 4 | -3 | 5 | 1 | 0 | -3 | -3 | 0 | -10 |
Free Cash Flow Free Cash FlowCr | 0 | 0 | -1 | -3 | 5 | 1 | 0 | -3 | -3 | 0 | -10 |
CFO To PAT CFO To PAT% | -8.1 | -46.5 | -4,957.6 | -37,673.1 | 35,774.6 | -98.9 | 50.2 | -3,606.2 | 10,340.3 | 79.1 | 4,684.7 |
CFO To EBITDA CFO To EBITDA% | -51.5 | -19.3 | -106.7 | 935.3 | -982.6 | 1,982.3 | 92.2 | 836.0 | 1,726.0 | -597.4 | 2,399.5 |
| Financial Year | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| 0 | 0 | -1 | -3 | 5 | 1 | 0 | -3 | -3 | 0 | -10 | |
| 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | |
| -1 | -1 | 4 | -1 | 0 | -1 | -1 | -1 | -1 | -1 | -1 | |
Net Cash Flow Net Cash FlowCr | -1 | 0 | 4 | -3 | 5 | 1 | 0 | -3 | -3 | 0 | -10 |
Free Cash Flow Free Cash FlowCr | 0 | 0 | -1 | -3 | 5 | 1 | 0 | -3 | -3 | 0 | -10 |
CFO To PAT CFO To PAT% | -8.1 | -46.5 | -4,957.6 | -37,673.1 | 35,774.6 | -98.9 | 50.2 | -3,606.2 | 10,340.3 | 79.1 | 4,684.7 |
CFO To EBITDA CFO To EBITDA% | -51.5 | -19.3 | -106.7 | 935.3 | -982.6 | 1,982.3 | 92.2 | 836.0 | 1,726.0 | -597.4 | 2,399.5 |
| 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 | 2 | 2 | 3 | 4 | 12 | 10 | 10 | 15 | 12 | 17 | ||
Price To Earnings Price To Earnings | 12.3 | 525.0 | 11.7 | 105.4 | 84.0 | |||||||
Price To Sales Price To Sales | 0.3 | 0.3 | 0.4 | 0.6 | 1.4 | 1.5 | 1.3 | 1.8 | 1.8 | 3.8 | ||
Price To Book Price To Book | 0.3 | 0.4 | 0.5 | 0.4 | 1.1 | 0.9 | 1.0 | 1.4 | 1.1 | 1.6 | ||
EV To EBITDA EV To EBITDA | 18.6 | -5.5 | -8.4 | -84.1 | 5.4 | 1.7 | -17.1 | -371.4 | -36.5 | -91.4 | ||
GPM GPM% | 100.0 | 100.0 | 100.0 | 100.0 | 100.0 | 100.0 | 100.0 | 100.0 | 100.0 | 100.0 | ||
OPM OPM% | -2.9 | 7.0 | 10.4 | -7.7 | -10.5 | 1.0 | 7.2 | -7.6 | -2.9 | -0.3 | -7.8 | -4.9 |
NPM NPM% | -18.3 | 2.9 | 0.2 | 0.2 | 0.3 | -19.5 | 13.2 | 1.8 | -0.5 | 2.5 | -4.0 | -2.9 |
ROCE ROCE% | 10.6 | 29.2 | 13.9 | 7.7 | 1.6 | -1.5 | 9.4 | 5.9 | 6.6 | 8.1 | 5.3 | 5.3 |
ROE ROE% | -18.5 | 3.1 | 0.1 | 0.1 | 0.1 | -11.5 | 9.3 | 0.9 | -0.3 | 1.6 | -2.0 | -2.0 |
ROA ROA% | -5.1 | 0.8 | 0.1 | 0.1 | 0.1 | -4.8 | 3.2 | 0.3 | -0.1 | 0.4 | -0.4 | -0.4 |
| 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 | 2 | 2 | 3 | 4 | 12 | 10 | 10 | 15 | 12 | 17 | ||
Price To Earnings Price To Earnings | 12.3 | 525.0 | 11.7 | 105.4 | 84.0 | |||||||
Price To Sales Price To Sales | 0.3 | 0.3 | 0.4 | 0.6 | 1.4 | 1.5 | 1.3 | 1.8 | 1.8 | 3.8 | ||
Price To Book Price To Book | 0.3 | 0.4 | 0.5 | 0.4 | 1.1 | 0.9 | 1.0 | 1.4 | 1.1 | 1.6 | ||
EV To EBITDA EV To EBITDA | 18.6 | -5.5 | -8.4 | -84.1 | 5.4 | 1.7 | -17.1 | -371.4 | -36.5 | -91.4 | ||
GPM GPM% | 100.0 | 100.0 | 100.0 | 100.0 | 100.0 | 100.0 | 100.0 | 100.0 | 100.0 | 100.0 | ||
OPM OPM% | -2.9 | 7.0 | 10.4 | -7.7 | -10.5 | 1.0 | 7.2 | -7.6 | -2.9 | -0.3 | -7.8 | -4.9 |
NPM NPM% | -18.3 | 2.9 | 0.2 | 0.2 | 0.3 | -19.5 | 13.2 | 1.8 | -0.5 | 2.5 | -4.0 | -2.9 |
ROCE ROCE% | 10.6 | 29.2 | 13.9 | 7.7 | 1.6 | -1.5 | 9.4 | 5.9 | 6.6 | 8.1 | 5.3 | 5.3 |
ROE ROE% | -18.5 | 3.1 | 0.1 | 0.1 | 0.1 | -11.5 | 9.3 | 0.9 | -0.3 | 1.6 | -2.0 | -2.0 |
ROA ROA% | -5.1 | 0.8 | 0.1 | 0.1 | 0.1 | -4.8 | 3.2 | 0.3 | -0.1 | 0.4 | -0.4 | -0.4 |
Documents — Market Creators Ltd