| 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 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| 1 | 1 | 2 | 15 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 2 | |
Growth YoY Revenue Growth YoY% | 111.1 | 555.6 | 443.3 | 7,636.8 | -77.6 | -94.9 | -111.7 | -97.7 | 64.7 | 166.7 | -15.8 | 358.8 |
| 0 | 0 | 1 | 1 | 0 | 1 | 2 | 2 | 0 | 0 | 0 | 0 | |
| 1 | 0 | 1 | 14 | 0 | -1 | -2 | -1 | 0 | 0 | 0 | 1 | |
OPM OPM% | 69.7 | 52.5 | 66.3 | 93.5 | -141.2 | -4,666.7 | 1,115.8 | -358.8 | 71.4 | 250.0 | 127.3 | 71.8 |
| 0 | 0 | 0 | 0 | 1 | -1 | 0 | 1 | 0 | 2 | 3 | 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 | 1 | 14 | 1 | -2 | -2 | -1 | 0 | 2 | 3 | 2 |
| 0 | 0 | 0 | 4 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | |
| 0 | 0 | 1 | 10 | 1 | -2 | -2 | -1 | 0 | 2 | 3 | 2 | |
Growth YoY PAT Growth YoY% | 123.8 | 740.0 | 323.3 | 51,950.0 | 106.4 | -796.9 | -277.9 | -107.5 | -67.0 | 181.2 | 226.6 | 361.5 |
NPM NPM% | 61.8 | 54.2 | 77.9 | 70.8 | 570.6 | -7,433.3 | 1,189.5 | -229.4 | 114.3 | 2,262.5 | -1,300.0 | 130.8 |
| 0.3 | 0.2 | 0.8 | 6.2 | 0.6 | -1.3 | -1.4 | -0.5 | 0.2 | 1.1 | 1.7 | 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 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| 1 | 1 | 2 | 15 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 2 | |
Growth YoY Revenue Growth YoY% | 111.1 | 555.6 | 443.3 | 7,636.8 | -77.6 | -94.9 | -111.7 | -97.7 | 64.7 | 166.7 | -15.8 | 358.8 |
| 0 | 0 | 1 | 1 | 0 | 1 | 2 | 2 | 0 | 0 | 0 | 0 | |
| 1 | 0 | 1 | 14 | 0 | -1 | -2 | -1 | 0 | 0 | 0 | 1 | |
OPM OPM% | 69.7 | 52.5 | 66.3 | 93.5 | -141.2 | -4,666.7 | 1,115.8 | -358.8 | 71.4 | 250.0 | 127.3 | 71.8 |
| 0 | 0 | 0 | 0 | 1 | -1 | 0 | 1 | 0 | 2 | 3 | 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 | 1 | 14 | 1 | -2 | -2 | -1 | 0 | 2 | 3 | 2 |
| 0 | 0 | 0 | 4 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | |
| 0 | 0 | 1 | 10 | 1 | -2 | -2 | -1 | 0 | 2 | 3 | 2 | |
Growth YoY PAT Growth YoY% | 123.8 | 740.0 | 323.3 | 51,950.0 | 106.4 | -796.9 | -277.9 | -107.5 | -67.0 | 181.2 | 226.6 | 361.5 |
NPM NPM% | 61.8 | 54.2 | 77.9 | 70.8 | 570.6 | -7,433.3 | 1,189.5 | -229.4 | 114.3 | 2,262.5 | -1,300.0 | 130.8 |
| 0.3 | 0.2 | 0.8 | 6.2 | 0.6 | -1.3 | -1.4 | -0.5 | 0.2 | 1.1 | 1.7 | 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 | 1 | 1 | 1 | 0 | -1 | 0 | 2 | 1 | 3 | 15 | 0 | 2 |
Growth Revenue Growth% | -24.0 | 3.5 | -8.5 | -65.2 | -457.6 | 152.9 | 363.1 | -59.0 | 322.9 | 362.8 | -96.7 | 385.7 |
| 1 | 1 | 1 | 2 | 1 | 1 | 1 | 1 | 1 | 5 | 2 | 0 | |
| 0 | 0 | -1 | -1 | -2 | 0 | 1 | 0 | 2 | 10 | -1 | 1 | |
OPM OPM% | -1.0 | 0.0 | -88.9 | -628.2 | 230.8 | -44.6 | 47.0 | -2.1 | 60.3 | 67.8 | -225.0 | 72.9 |
| 0 | 1 | 0 | 0 | 0 | 0 | 0 | 0 | 1 | 1 | 6 | 6 | |
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 | 1 | 0 | -1 | -1 | 0 | 1 | 0 | 2 | 11 | 4 | 7 |
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 4 | 0 | 0 | |
PAT PATCr | 0 | 1 | 0 | -1 | -1 | 0 | 1 | 0 | 2 | 7 | 4 | 7 |
Growth PAT Growth% | -23.3 | 1,823.3 | -137.7 | -252.5 | -33.5 | 103.3 | 1,789.9 | -71.7 | 690.3 | 231.1 | -38.9 | 263.5 |
NPM NPM% | 6.8 | 125.9 | -51.9 | -526.7 | 196.6 | 12.4 | 50.8 | 35.0 | 65.5 | 46.9 | 877.1 | 413.5 |
| 0.0 | 0.8 | -0.3 | -1.1 | -1.5 | 0.1 | 0.7 | 0.2 | 1.2 | 4.1 | 2.5 | 4.2 |
| 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 | 1 | 1 | 1 | 0 | -1 | 0 | 2 | 1 | 3 | 15 | 0 | 2 |
Growth Revenue Growth% | -24.0 | 3.5 | -8.5 | -65.2 | -457.6 | 152.9 | 363.1 | -59.0 | 322.9 | 362.8 | -96.7 | 385.7 |
| 1 | 1 | 1 | 2 | 1 | 1 | 1 | 1 | 1 | 5 | 2 | 0 | |
| 0 | 0 | -1 | -1 | -2 | 0 | 1 | 0 | 2 | 10 | -1 | 1 | |
OPM OPM% | -1.0 | 0.0 | -88.9 | -628.2 | 230.8 | -44.6 | 47.0 | -2.1 | 60.3 | 67.8 | -225.0 | 72.9 |
| 0 | 1 | 0 | 0 | 0 | 0 | 0 | 0 | 1 | 1 | 6 | 6 | |
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 | 1 | 0 | -1 | -1 | 0 | 1 | 0 | 2 | 11 | 4 | 7 |
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 4 | 0 | 0 | |
PAT PATCr | 0 | 1 | 0 | -1 | -1 | 0 | 1 | 0 | 2 | 7 | 4 | 7 |
Growth PAT Growth% | -23.3 | 1,823.3 | -137.7 | -252.5 | -33.5 | 103.3 | 1,789.9 | -71.7 | 690.3 | 231.1 | -38.9 | 263.5 |
NPM NPM% | 6.8 | 125.9 | -51.9 | -526.7 | 196.6 | 12.4 | 50.8 | 35.0 | 65.5 | 46.9 | 877.1 | 413.5 |
| 0.0 | 0.8 | -0.3 | -1.1 | -1.5 | 0.1 | 0.7 | 0.2 | 1.2 | 4.1 | 2.5 | 4.2 |
| Financial Year | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|---|---|---|---|---|---|---|
Equity Capital Equity CapitalCr | 10 | 10 | 10 | 10 | 10 | 10 | 14 | 16 | 17 | 17 | 17 |
Reserves ReservesCr | 1 | 1 | 1 | 0 | -2 | -2 | 0 | 1 | 3 | 10 | 14 |
| 2 | 2 | 3 | 3 | 3 | 2 | 2 | 3 | 2 | 6 | ||
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | ||
| 13 | 14 | 14 | 13 | 11 | 11 | 18 | 20 | 22 | 33 | 32 | |
| 8 | 8 | 9 | 10 | 9 | 8 | 15 | 16 | 18 | 21 | ||
| 5 | 5 | 4 | 3 | 3 | 2 | 2 | 4 | 4 | 12 | ||
| 13 | 14 | 14 | 13 | 11 | 11 | 18 | 20 | 22 | 33 | 32 |
| 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 | 10 | 10 | 10 | 10 | 10 | 10 | 14 | 16 | 17 | 17 | 17 |
Reserves ReservesCr | 1 | 1 | 1 | 0 | -2 | -2 | 0 | 1 | 3 | 10 | 14 |
| 2 | 2 | 3 | 3 | 3 | 2 | 2 | 3 | 2 | 6 | ||
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | ||
| 13 | 14 | 14 | 13 | 11 | 11 | 18 | 20 | 22 | 33 | 32 | |
| 8 | 8 | 9 | 10 | 9 | 8 | 15 | 16 | 18 | 21 | ||
| 5 | 5 | 4 | 3 | 3 | 2 | 2 | 4 | 4 | 12 | ||
| 13 | 14 | 14 | 13 | 11 | 11 | 18 | 20 | 22 | 33 | 32 |
| Financial Year | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| 1 | -1 | -1 | 0 | 0 | -1 | -4 | 1 | -2 | 13 | -10 | |
| 0 | 0 | 1 | 1 | 0 | 0 | 0 | -2 | 0 | -11 | 7 | |
| 0 | 0 | 0 | 0 | 0 | 0 | 6 | 2 | 0 | 0 | 0 | |
Net Cash Flow Net Cash FlowCr | 1 | -1 | 0 | 1 | 1 | -1 | 2 | 1 | -1 | 3 | -3 |
Free Cash Flow Free Cash FlowCr | 1 | -1 | -1 | 0 | 0 | -1 | -4 | 1 | -3 | 13 | |
CFO To PAT CFO To PAT% | 2,440.5 | -63.0 | 272.1 | -16.4 | -28.9 | -1,875.7 | -424.5 | 335.7 | -101.2 | 194.6 | -228.5 |
CFO To EBITDA CFO To EBITDA% | -16,134.2 | 18,78,059.0 | 158.9 | -13.7 | -24.6 | 523.1 | -458.8 | -5,472.3 | -109.9 | 134.4 | 890.7 |
| Financial Year | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| 1 | -1 | -1 | 0 | 0 | -1 | -4 | 1 | -2 | 13 | -10 | |
| 0 | 0 | 1 | 1 | 0 | 0 | 0 | -2 | 0 | -11 | 7 | |
| 0 | 0 | 0 | 0 | 0 | 0 | 6 | 2 | 0 | 0 | 0 | |
Net Cash Flow Net Cash FlowCr | 1 | -1 | 0 | 1 | 1 | -1 | 2 | 1 | -1 | 3 | -3 |
Free Cash Flow Free Cash FlowCr | 1 | -1 | -1 | 0 | 0 | -1 | -4 | 1 | -3 | 13 | |
CFO To PAT CFO To PAT% | 2,440.5 | -63.0 | 272.1 | -16.4 | -28.9 | -1,875.7 | -424.5 | 335.7 | -101.2 | 194.6 | -228.5 |
CFO To EBITDA CFO To EBITDA% | -16,134.2 | 18,78,059.0 | 158.9 | -13.7 | -24.6 | 523.1 | -458.8 | -5,472.3 | -109.9 | 134.4 | 890.7 |
| 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 | 23 | 26 | 44 | 76 | 63 | |||||||
Price To Earnings Price To Earnings | 12.4 | 6.4 | 18.1 | 9.0 | ||||||||
Price To Sales Price To Sales | -41.9 | 7.0 | 2.9 | 158.4 | 37.2 | |||||||
Price To Book Price To Book | 2.8 | 1.3 | 1.6 | 2.5 | 2.0 | |||||||
EV To EBITDA EV To EBITDA | -11.7 | 11.7 | 3.8 | -66.4 | 45.6 | |||||||
GPM GPM% | 100.0 | 100.0 | 100.0 | 100.0 | 100.0 | 100.0 | 100.0 | 100.0 | 100.0 | 100.0 | ||
OPM OPM% | -1.0 | 0.0 | -88.9 | -628.2 | 230.8 | -44.6 | 47.0 | -2.1 | 60.3 | 67.8 | -225.0 | 72.9 |
NPM NPM% | 6.8 | 125.9 | -51.9 | -526.7 | 196.6 | 12.4 | 50.8 | 35.0 | 65.5 | 46.9 | 877.1 | 413.5 |
ROCE ROCE% | 1.0 | 10.6 | -2.8 | -10.0 | -14.0 | 1.0 | 6.9 | 1.1 | 11.4 | 38.7 | 13.9 | 13.9 |
ROE ROE% | 0.4 | 7.5 | -2.9 | -11.4 | -17.9 | 0.6 | 6.4 | 1.6 | 10.6 | 25.9 | 13.7 | 13.7 |
ROA ROA% | 0.3 | 6.1 | -2.3 | -8.4 | -13.3 | 0.5 | 5.3 | 1.3 | 9.3 | 21.0 | 13.1 | 13.1 |
| 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 | 23 | 26 | 44 | 76 | 63 | |||||||
Price To Earnings Price To Earnings | 12.4 | 6.4 | 18.1 | 9.0 | ||||||||
Price To Sales Price To Sales | -41.9 | 7.0 | 2.9 | 158.4 | 37.2 | |||||||
Price To Book Price To Book | 2.8 | 1.3 | 1.6 | 2.5 | 2.0 | |||||||
EV To EBITDA EV To EBITDA | -11.7 | 11.7 | 3.8 | -66.4 | 45.6 | |||||||
GPM GPM% | 100.0 | 100.0 | 100.0 | 100.0 | 100.0 | 100.0 | 100.0 | 100.0 | 100.0 | 100.0 | ||
OPM OPM% | -1.0 | 0.0 | -88.9 | -628.2 | 230.8 | -44.6 | 47.0 | -2.1 | 60.3 | 67.8 | -225.0 | 72.9 |
NPM NPM% | 6.8 | 125.9 | -51.9 | -526.7 | 196.6 | 12.4 | 50.8 | 35.0 | 65.5 | 46.9 | 877.1 | 413.5 |
ROCE ROCE% | 1.0 | 10.6 | -2.8 | -10.0 | -14.0 | 1.0 | 6.9 | 1.1 | 11.4 | 38.7 | 13.9 | 13.9 |
ROE ROE% | 0.4 | 7.5 | -2.9 | -11.4 | -17.9 | 0.6 | 6.4 | 1.6 | 10.6 | 25.9 | 13.7 | 13.7 |
ROA ROA% | 0.3 | 6.1 | -2.3 | -8.4 | -13.3 | 0.5 | 5.3 | 1.3 | 9.3 | 21.0 | 13.1 | 13.1 |
Documents — My Money Securities Ltd