| 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 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| 636 | 197 | 280 | 231 | 1,126 | 258 | 272 | 234 | 386 | 336 | 301 | 428 | |
Growth YoY Revenue Growth YoY% | 242.8 | -38.6 | 7.6 | -23.2 | 76.9 | 30.9 | -3.0 | 1.0 | -65.7 | 30.2 | 10.6 | 83.4 |
| 632 | 196 | 276 | 227 | 1,121 | 254 | 266 | 229 | 380 | 332 | 295 | 422 | |
| 4 | 2 | 4 | 4 | 5 | 4 | 5 | 5 | 6 | 4 | 5 | 6 | |
OPM OPM% | 0.7 | 0.9 | 1.5 | 1.9 | 0.5 | 1.6 | 2.0 | 2.0 | 1.6 | 1.2 | 1.8 | 1.5 |
| 1 | 2 | 2 | 1 | 1 | 1 | 0 | 1 | 1 | 1 | 1 | 2 | |
Interest Expense Interest ExpenseCr | 2 | 1 | 3 | 3 | 3 | 3 | 4 | 4 | 4 | 3 | 4 | 4 |
Depreciation DepreciationCr | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
PBT PBTCr | 3 | 2 | 2 | 2 | 3 | 1 | 2 | 2 | 3 | 3 | 3 | 4 |
| 1 | 0 | 0 | 0 | 1 | 0 | 2 | 0 | 1 | 0 | 1 | 1 | |
| 2 | 2 | 2 | 2 | 2 | 1 | 0 | 2 | 2 | 2 | 2 | 4 | |
Growth YoY PAT Growth YoY% | 77.7 | 86.4 | 1,892.3 | 47.6 | 12.6 | -36.6 | -120.6 | -1.1 | -0.5 | 99.0 | 533.3 | 97.8 |
NPM NPM% | 0.3 | 0.8 | 0.8 | 0.8 | 0.2 | 0.4 | -0.2 | 0.8 | 0.5 | 0.6 | 0.7 | 0.8 |
| 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 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 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| 636 | 197 | 280 | 231 | 1,126 | 258 | 272 | 234 | 386 | 336 | 301 | 428 | |
Growth YoY Revenue Growth YoY% | 242.8 | -38.6 | 7.6 | -23.2 | 76.9 | 30.9 | -3.0 | 1.0 | -65.7 | 30.2 | 10.6 | 83.4 |
| 632 | 196 | 276 | 227 | 1,121 | 254 | 266 | 229 | 380 | 332 | 295 | 422 | |
| 4 | 2 | 4 | 4 | 5 | 4 | 5 | 5 | 6 | 4 | 5 | 6 | |
OPM OPM% | 0.7 | 0.9 | 1.5 | 1.9 | 0.5 | 1.6 | 2.0 | 2.0 | 1.6 | 1.2 | 1.8 | 1.5 |
| 1 | 2 | 2 | 1 | 1 | 1 | 0 | 1 | 1 | 1 | 1 | 2 | |
Interest Expense Interest ExpenseCr | 2 | 1 | 3 | 3 | 3 | 3 | 4 | 4 | 4 | 3 | 4 | 4 |
Depreciation DepreciationCr | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
PBT PBTCr | 3 | 2 | 2 | 2 | 3 | 1 | 2 | 2 | 3 | 3 | 3 | 4 |
| 1 | 0 | 0 | 0 | 1 | 0 | 2 | 0 | 1 | 0 | 1 | 1 | |
| 2 | 2 | 2 | 2 | 2 | 1 | 0 | 2 | 2 | 2 | 2 | 4 | |
Growth YoY PAT Growth YoY% | 77.7 | 86.4 | 1,892.3 | 47.6 | 12.6 | -36.6 | -120.6 | -1.1 | -0.5 | 99.0 | 533.3 | 97.8 |
NPM NPM% | 0.3 | 0.8 | 0.8 | 0.8 | 0.2 | 0.4 | -0.2 | 0.8 | 0.5 | 0.6 | 0.7 | 0.8 |
| 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 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 | 137 | 264 | 648 | 1,425 | 981 | 1,111 | 582 | 947 | 1,415 | 1,887 | 1,257 | 1,452 |
Growth Revenue Growth% | -14.9 | 91.9 | 145.5 | 120.0 | -31.1 | 13.3 | -47.6 | 62.8 | 49.5 | 33.3 | -33.4 | -23.2 |
| 144 | 241 | 650 | 1,424 | 974 | 1,099 | 578 | 935 | 1,401 | 1,868 | 1,236 | 1,429 | |
| -7 | 23 | -3 | 0 | 7 | 12 | 3 | 11 | 14 | 19 | 21 | 22 | |
OPM OPM% | -4.8 | 8.7 | -0.4 | 0.0 | 0.7 | 1.0 | 0.6 | 1.2 | 1.0 | 1.0 | 1.6 | 1.5 |
| 1 | 7 | -22 | 106 | 9 | 4 | 7 | 2 | 4 | 3 | 5 | 5 | |
Interest Expense Interest ExpenseCr | 4 | 6 | 5 | 4 | 2 | 2 | 4 | 7 | 9 | 14 | 14 | 15 |
Depreciation DepreciationCr | 15 | 13 | 4 | 2 | 2 | 2 | 2 | 2 | 1 | 1 | 1 | 1 |
PBT PBTCr | -25 | 11 | -35 | 100 | 12 | 12 | 4 | 5 | 9 | 8 | 10 | 12 |
| 0 | 0 | 0 | -1 | 4 | 8 | 2 | 2 | 2 | 3 | 2 | 2 | |
PAT PATCr | -25 | 10 | -35 | 101 | 8 | 4 | 2 | 2 | 7 | 4 | 8 | 10 |
Growth PAT Growth% | 25.0 | 140.0 | -445.6 | 388.2 | -91.6 | -53.6 | -38.6 | -2.1 | 198.2 | -36.8 | 80.0 | 120.8 |
NPM NPM% | -18.4 | 3.8 | -5.4 | 7.1 | 0.9 | 0.3 | 0.4 | 0.3 | 0.5 | 0.2 | 0.6 | 0.7 |
| -0.2 | 0.1 | -0.3 | 0.3 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.1 | 0.1 |
| Financial Year | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 | TTM |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
Revenue RevenueCr | 137 | 264 | 648 | 1,425 | 981 | 1,111 | 582 | 947 | 1,415 | 1,887 | 1,257 | 1,452 |
Growth Revenue Growth% | -14.9 | 91.9 | 145.5 | 120.0 | -31.1 | 13.3 | -47.6 | 62.8 | 49.5 | 33.3 | -33.4 | -23.2 |
| 144 | 241 | 650 | 1,424 | 974 | 1,099 | 578 | 935 | 1,401 | 1,868 | 1,236 | 1,429 | |
| -7 | 23 | -3 | 0 | 7 | 12 | 3 | 11 | 14 | 19 | 21 | 22 | |
OPM OPM% | -4.8 | 8.7 | -0.4 | 0.0 | 0.7 | 1.0 | 0.6 | 1.2 | 1.0 | 1.0 | 1.6 | 1.5 |
| 1 | 7 | -22 | 106 | 9 | 4 | 7 | 2 | 4 | 3 | 5 | 5 | |
Interest Expense Interest ExpenseCr | 4 | 6 | 5 | 4 | 2 | 2 | 4 | 7 | 9 | 14 | 14 | 15 |
Depreciation DepreciationCr | 15 | 13 | 4 | 2 | 2 | 2 | 2 | 2 | 1 | 1 | 1 | 1 |
PBT PBTCr | -25 | 11 | -35 | 100 | 12 | 12 | 4 | 5 | 9 | 8 | 10 | 12 |
| 0 | 0 | 0 | -1 | 4 | 8 | 2 | 2 | 2 | 3 | 2 | 2 | |
PAT PATCr | -25 | 10 | -35 | 101 | 8 | 4 | 2 | 2 | 7 | 4 | 8 | 10 |
Growth PAT Growth% | 25.0 | 140.0 | -445.6 | 388.2 | -91.6 | -53.6 | -38.6 | -2.1 | 198.2 | -36.8 | 80.0 | 120.8 |
NPM NPM% | -18.4 | 3.8 | -5.4 | 7.1 | 0.9 | 0.3 | 0.4 | 0.3 | 0.5 | 0.2 | 0.6 | 0.7 |
| -0.2 | 0.1 | -0.3 | 0.3 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.1 | 0.1 |
| Financial Year | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|---|---|---|---|---|---|---|
Equity Capital Equity CapitalCr | 113 | 113 | 113 | 113 | 113 | 113 | 113 | 113 | 113 | 113 | 113 |
Reserves ReservesCr | -94 | -79 | -85 | -46 | -77 | -36 | 109 | 16 | 153 | -7 | -46 |
| 78 | 111 | 370 | 213 | 153 | 181 | 35 | 54 | 85 | 64 | 141 | |
| 25 | 15 | 86 | 20 | 3 | 18 | 74 | 100 | 115 | 167 | 4 | |
| 122 | 161 | 485 | 300 | 202 | 282 | 339 | 295 | 489 | 362 | 238 | |
| 70 | 116 | 369 | 184 | 46 | 216 | 112 | 204 | 206 | 256 | 207 | |
| 52 | 45 | 116 | 116 | 156 | 66 | 227 | 90 | 283 | 105 | 31 | |
| 122 | 161 | 485 | 300 | 202 | 282 | 339 | 295 | 489 | 362 | 238 |
| 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 | 113 | 113 | 113 | 113 | 113 | 113 | 113 | 113 | 113 | 113 | 113 |
Reserves ReservesCr | -94 | -79 | -85 | -46 | -77 | -36 | 109 | 16 | 153 | -7 | -46 |
| 78 | 111 | 370 | 213 | 153 | 181 | 35 | 54 | 85 | 64 | 141 | |
| 25 | 15 | 86 | 20 | 3 | 18 | 74 | 100 | 115 | 167 | 4 | |
| 122 | 161 | 485 | 300 | 202 | 282 | 339 | 295 | 489 | 362 | 238 | |
| 70 | 116 | 369 | 184 | 46 | 216 | 112 | 204 | 206 | 256 | 207 | |
| 52 | 45 | 116 | 116 | 156 | 66 | 227 | 90 | 283 | 105 | 31 | |
| 122 | 161 | 485 | 300 | 202 | 282 | 339 | 295 | 489 | 362 | 238 |
| Financial Year | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| -3 | 15 | 53 | 42 | 93 | -137 | -170 | -59 | 31 | -26 | 14 | |
| 0 | -13 | -89 | 43 | -69 | 134 | 106 | 38 | -56 | -6 | 48 | |
| 1 | -1 | 36 | -83 | -21 | 14 | 54 | 24 | 17 | 42 | -72 | |
Net Cash Flow Net Cash FlowCr | -2 | 0 | 0 | 1 | 2 | 10 | -10 | 4 | -8 | 10 | -10 |
Free Cash Flow Free Cash FlowCr | -7 | 8 | 50 | 48 | 93 | -137 | -170 | -59 | 28 | -26 | 15 |
CFO To PAT CFO To PAT% | 12.4 | 148.6 | -150.3 | 41.9 | 1,096.2 | -3,490.1 | -7,055.0 | -2,482.9 | 434.3 | -581.9 | 179.4 |
CFO To EBITDA CFO To EBITDA% | 47.3 | 65.3 | -1,822.7 | 24,745.2 | 1,393.5 | -1,183.1 | -5,349.5 | -513.4 | 215.5 | -136.7 | 70.0 |
| Financial Year | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| -3 | 15 | 53 | 42 | 93 | -137 | -170 | -59 | 31 | -26 | 14 | |
| 0 | -13 | -89 | 43 | -69 | 134 | 106 | 38 | -56 | -6 | 48 | |
| 1 | -1 | 36 | -83 | -21 | 14 | 54 | 24 | 17 | 42 | -72 | |
Net Cash Flow Net Cash FlowCr | -2 | 0 | 0 | 1 | 2 | 10 | -10 | 4 | -8 | 10 | -10 |
Free Cash Flow Free Cash FlowCr | -7 | 8 | 50 | 48 | 93 | -137 | -170 | -59 | 28 | -26 | 15 |
CFO To PAT CFO To PAT% | 12.4 | 148.6 | -150.3 | 41.9 | 1,096.2 | -3,490.1 | -7,055.0 | -2,482.9 | 434.3 | -581.9 | 179.4 |
CFO To EBITDA CFO To EBITDA% | 47.3 | 65.3 | -1,822.7 | 24,745.2 | 1,393.5 | -1,183.1 | -5,349.5 | -513.4 | 215.5 | -136.7 | 70.0 |
| 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 | 904 | 890 | 601 | 427 | 540 | 1,308 | 1,357 | 1,875 | 922 | 975 | 1,531 | |
Price To Earnings Price To Earnings | 87.3 | 6.0 | 53.9 | 238.5 | 1,155.0 | 1,198.0 | 413.8 | 271.3 | 172.2 | 270.4 | ||
Price To Sales Price To Sales | 6.6 | 3.4 | 0.4 | 0.4 | 0.5 | 2.3 | 1.4 | 1.3 | 0.5 | 0.8 | 1.1 | |
Price To Book Price To Book | 46.9 | 26.2 | 9.0 | 11.8 | 7.0 | 5.9 | 10.5 | 7.0 | 8.7 | 14.6 | 22.9 | |
EV To EBITDA EV To EBITDA | -145.2 | 41.0 | 3,628.6 | 63.8 | 46.8 | 432.4 | 126.2 | 139.9 | 55.5 | 52.6 | 71.8 | |
GPM GPM% | 77.5 | 53.3 | 7.3 | 2.0 | 3.9 | 3.2 | 4.8 | 6.5 | 3.9 | 3.6 | ||
OPM OPM% | -4.8 | 8.7 | -0.4 | 0.0 | 0.7 | 1.0 | 0.6 | 1.2 | 1.0 | 1.0 | 1.6 | 1.5 |
NPM NPM% | -18.4 | 3.8 | -5.4 | 7.1 | 0.9 | 0.3 | 0.4 | 0.3 | 0.5 | 0.2 | 0.6 | 0.7 |
ROCE ROCE% | -26.7 | 17.6 | -23.0 | 119.3 | 36.8 | 14.7 | 2.7 | 5.0 | 4.7 | 7.9 | 14.0 | 14.0 |
ROE ROE% | -129.7 | 29.4 | -122.1 | 149.6 | 23.1 | 5.1 | 1.1 | 1.8 | 2.6 | 4.2 | 11.9 | 11.9 |
ROA ROA% | -20.6 | 6.3 | -7.2 | 33.6 | 4.2 | 1.4 | 0.7 | 0.8 | 1.4 | 1.2 | 3.4 | 3.4 |
| 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 | 904 | 890 | 601 | 427 | 540 | 1,308 | 1,357 | 1,875 | 922 | 975 | 1,531 | |
Price To Earnings Price To Earnings | 87.3 | 6.0 | 53.9 | 238.5 | 1,155.0 | 1,198.0 | 413.8 | 271.3 | 172.2 | 270.4 | ||
Price To Sales Price To Sales | 6.6 | 3.4 | 0.4 | 0.4 | 0.5 | 2.3 | 1.4 | 1.3 | 0.5 | 0.8 | 1.1 | |
Price To Book Price To Book | 46.9 | 26.2 | 9.0 | 11.8 | 7.0 | 5.9 | 10.5 | 7.0 | 8.7 | 14.6 | 22.9 | |
EV To EBITDA EV To EBITDA | -145.2 | 41.0 | 3,628.6 | 63.8 | 46.8 | 432.4 | 126.2 | 139.9 | 55.5 | 52.6 | 71.8 | |
GPM GPM% | 77.5 | 53.3 | 7.3 | 2.0 | 3.9 | 3.2 | 4.8 | 6.5 | 3.9 | 3.6 | ||
OPM OPM% | -4.8 | 8.7 | -0.4 | 0.0 | 0.7 | 1.0 | 0.6 | 1.2 | 1.0 | 1.0 | 1.6 | 1.5 |
NPM NPM% | -18.4 | 3.8 | -5.4 | 7.1 | 0.9 | 0.3 | 0.4 | 0.3 | 0.5 | 0.2 | 0.6 | 0.7 |
ROCE ROCE% | -26.7 | 17.6 | -23.0 | 119.3 | 36.8 | 14.7 | 2.7 | 5.0 | 4.7 | 7.9 | 14.0 | 14.0 |
ROE ROE% | -129.7 | 29.4 | -122.1 | 149.6 | 23.1 | 5.1 | 1.1 | 1.8 | 2.6 | 4.2 | 11.9 | 11.9 |
ROA ROA% | -20.6 | 6.3 | -7.2 | 33.6 | 4.2 | 1.4 | 0.7 | 0.8 | 1.4 | 1.2 | 3.4 | 3.4 |
Documents — Media Matrix Worldwide Ltd