| 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 | 1 | 0 | 0 | 2 | 1 | 16 | 3 | 3 | 1 | 20 | 9 | |
Growth YoY Revenue Growth YoY% | -73.8 | 269.0 | 3.6 | 0.0 | 517.9 | 29.9 | 5,475.9 | 1,053.6 | 69.9 | -26.6 | 20.8 | 192.6 |
| 0 | 1 | 1 | 1 | 0 | 2 | 6 | 3 | 3 | 1 | 8 | 9 | |
| 0 | 1 | -1 | 0 | 1 | 0 | 11 | 0 | 0 | 0 | 11 | 0 | |
OPM OPM% | -14.3 | 53.3 | -248.3 | -132.1 | 75.7 | -24.5 | 65.2 | 0.9 | 1.4 | -11.8 | 56.8 | 1.8 |
| 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 | 0 | 0 |
Depreciation DepreciationCr | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
PBT PBTCr | 0 | 1 | -1 | 0 | 2 | 0 | 11 | 0 | 0 | 0 | 11 | 0 |
| 0 | 0 | 0 | 0 | 0 | 0 | 1 | 0 | 0 | 0 | 0 | 0 | |
| 0 | 1 | -1 | 0 | 1 | 0 | 10 | 0 | 0 | -1 | 11 | 0 | |
Growth YoY PAT Growth YoY% | -125.0 | 365.0 | -358.3 | -3.1 | 6,750.0 | -149.1 | 1,883.6 | 124.2 | -100.8 | -126.9 | 14.4 | 125.0 |
NPM NPM% | -7.1 | 49.5 | -189.7 | -117.9 | 76.9 | -18.7 | 60.7 | 2.5 | -0.3 | -57.8 | 57.5 | 1.9 |
| 0.0 | 0.9 | -1.0 | -0.6 | 2.3 | -0.5 | 17.1 | 0.1 | 0.0 | -1.0 | 19.5 | 0.3 |
| 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 | 1 | 0 | 0 | 2 | 1 | 16 | 3 | 3 | 1 | 20 | 9 | |
Growth YoY Revenue Growth YoY% | -73.8 | 269.0 | 3.6 | 0.0 | 517.9 | 29.9 | 5,475.9 | 1,053.6 | 69.9 | -26.6 | 20.8 | 192.6 |
| 0 | 1 | 1 | 1 | 0 | 2 | 6 | 3 | 3 | 1 | 8 | 9 | |
| 0 | 1 | -1 | 0 | 1 | 0 | 11 | 0 | 0 | 0 | 11 | 0 | |
OPM OPM% | -14.3 | 53.3 | -248.3 | -132.1 | 75.7 | -24.5 | 65.2 | 0.9 | 1.4 | -11.8 | 56.8 | 1.8 |
| 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 | 0 | 0 |
Depreciation DepreciationCr | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
PBT PBTCr | 0 | 1 | -1 | 0 | 2 | 0 | 11 | 0 | 0 | 0 | 11 | 0 |
| 0 | 0 | 0 | 0 | 0 | 0 | 1 | 0 | 0 | 0 | 0 | 0 | |
| 0 | 1 | -1 | 0 | 1 | 0 | 10 | 0 | 0 | -1 | 11 | 0 | |
Growth YoY PAT Growth YoY% | -125.0 | 365.0 | -358.3 | -3.1 | 6,750.0 | -149.1 | 1,883.6 | 124.2 | -100.8 | -126.9 | 14.4 | 125.0 |
NPM NPM% | -7.1 | 49.5 | -189.7 | -117.9 | 76.9 | -18.7 | 60.7 | 2.5 | -0.3 | -57.8 | 57.5 | 1.9 |
| 0.0 | 0.9 | -1.0 | -0.6 | 2.3 | -0.5 | 17.1 | 0.1 | 0.0 | -1.0 | 19.5 | 0.3 |
| 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 | 234 | 233 | 306 | 402 | 191 | 214 | 225 | 2 | 2 | 20 | 27 | 33 |
Growth Revenue Growth% | 19.0 | -0.2 | 31.2 | 31.4 | -52.5 | 12.5 | 5.1 | -99.2 | 1.0 | 924.2 | 36.5 | 46.3 |
| 198 | 163 | 161 | 175 | 166 | 170 | 209 | 2 | 3 | 8 | 16 | 22 | |
| 36 | 70 | 145 | 226 | 25 | 45 | 17 | 0 | -1 | 11 | 11 | 11 | |
OPM OPM% | 15.4 | 29.9 | 47.4 | 56.3 | 13.1 | 20.8 | 7.3 | -12.7 | -32.4 | 57.0 | 41.4 | 34.0 |
| 8 | 6 | 10 | 19 | 18 | 13 | 10 | 0 | 0 | 1 | 0 | 0 | |
Interest Expense Interest ExpenseCr | 5 | 2 | 1 | 1 | 3 | 13 | 9 | 0 | 0 | 0 | 0 | 0 |
Depreciation DepreciationCr | 9 | 9 | 9 | 9 | 11 | 18 | 17 | 0 | 0 | 0 | 0 | 0 |
PBT PBTCr | 29 | 57 | 146 | 235 | 29 | 12 | 7 | 376 | -1 | 12 | 11 | 11 |
| 11 | 19 | 51 | 82 | 12 | -9 | 2 | 1 | 0 | 1 | 0 | 0 | |
PAT PATCr | 18 | 38 | 95 | 153 | 17 | 21 | 5 | 375 | 0 | 11 | 11 | 11 |
Growth PAT Growth% | 188.2 | 110.8 | 151.1 | 60.9 | -88.7 | 19.8 | -75.6 | 7,278.0 | -100.1 | 2,987.6 | 1.3 | -1.5 |
NPM NPM% | 7.7 | 16.3 | 31.1 | 38.1 | 9.1 | 9.7 | 2.3 | 19,838.8 | -19.1 | 53.9 | 40.0 | 32.8 |
| 23.9 | 50.3 | 126.2 | 203.1 | 23.1 | 27.6 | 6.8 | 498.0 | -0.6 | 18.4 | 18.6 | 18.8 |
| 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 | 234 | 233 | 306 | 402 | 191 | 214 | 225 | 2 | 2 | 20 | 27 | 33 |
Growth Revenue Growth% | 19.0 | -0.2 | 31.2 | 31.4 | -52.5 | 12.5 | 5.1 | -99.2 | 1.0 | 924.2 | 36.5 | 46.3 |
| 198 | 163 | 161 | 175 | 166 | 170 | 209 | 2 | 3 | 8 | 16 | 22 | |
| 36 | 70 | 145 | 226 | 25 | 45 | 17 | 0 | -1 | 11 | 11 | 11 | |
OPM OPM% | 15.4 | 29.9 | 47.4 | 56.3 | 13.1 | 20.8 | 7.3 | -12.7 | -32.4 | 57.0 | 41.4 | 34.0 |
| 8 | 6 | 10 | 19 | 18 | 13 | 10 | 0 | 0 | 1 | 0 | 0 | |
Interest Expense Interest ExpenseCr | 5 | 2 | 1 | 1 | 3 | 13 | 9 | 0 | 0 | 0 | 0 | 0 |
Depreciation DepreciationCr | 9 | 9 | 9 | 9 | 11 | 18 | 17 | 0 | 0 | 0 | 0 | 0 |
PBT PBTCr | 29 | 57 | 146 | 235 | 29 | 12 | 7 | 376 | -1 | 12 | 11 | 11 |
| 11 | 19 | 51 | 82 | 12 | -9 | 2 | 1 | 0 | 1 | 0 | 0 | |
PAT PATCr | 18 | 38 | 95 | 153 | 17 | 21 | 5 | 375 | 0 | 11 | 11 | 11 |
Growth PAT Growth% | 188.2 | 110.8 | 151.1 | 60.9 | -88.7 | 19.8 | -75.6 | 7,278.0 | -100.1 | 2,987.6 | 1.3 | -1.5 |
NPM NPM% | 7.7 | 16.3 | 31.1 | 38.1 | 9.1 | 9.7 | 2.3 | 19,838.8 | -19.1 | 53.9 | 40.0 | 32.8 |
| 23.9 | 50.3 | 126.2 | 203.1 | 23.1 | 27.6 | 6.8 | 498.0 | -0.6 | 18.4 | 18.6 | 18.8 |
| 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 | 6 | 6 | 6 | 6 | 6 | 6 | 6 | 6 | 6 | 6 | 6 |
Reserves ReservesCr | 214 | 368 | 503 | 609 | 481 | 583 | 532 | 552 | 1,049 | 1,158 | 911 |
| 49 | 38 | 39 | 59 | 214 | 160 | 108 | 1 | 4 | 2 | 3 | |
| 41 | 27 | 36 | 109 | 42 | 36 | 49 | 0 | 19 | 40 | 0 | |
| 310 | 440 | 585 | 783 | 742 | 785 | 694 | 559 | 1,078 | 1,205 | 920 | |
| 120 | 129 | 210 | 333 | 186 | 164 | 124 | 3 | 6 | 12 | 21 | |
| 190 | 311 | 375 | 450 | 556 | 620 | 571 | 556 | 1,072 | 1,193 | 898 | |
| 310 | 440 | 585 | 783 | 742 | 785 | 694 | 559 | 1,078 | 1,205 | 920 |
| 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 | 6 | 6 | 6 | 6 | 6 | 6 | 6 | 6 | 6 | 6 | 6 |
Reserves ReservesCr | 214 | 368 | 503 | 609 | 481 | 583 | 532 | 552 | 1,049 | 1,158 | 911 |
| 49 | 38 | 39 | 59 | 214 | 160 | 108 | 1 | 4 | 2 | 3 | |
| 41 | 27 | 36 | 109 | 42 | 36 | 49 | 0 | 19 | 40 | 0 | |
| 310 | 440 | 585 | 783 | 742 | 785 | 694 | 559 | 1,078 | 1,205 | 920 | |
| 120 | 129 | 210 | 333 | 186 | 164 | 124 | 3 | 6 | 12 | 21 | |
| 190 | 311 | 375 | 450 | 556 | 620 | 571 | 556 | 1,072 | 1,193 | 898 | |
| 310 | 440 | 585 | 783 | 742 | 785 | 694 | 559 | 1,078 | 1,205 | 920 |
| Financial Year | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|---|---|---|---|
| 148 | 16 | 61 | 9 | 1 | 1 | -3 | -9 | |
| -175 | -38 | -7 | 34 | 1 | 0 | 11 | 8 | |
| 35 | 14 | -49 | -49 | -3 | -1 | -6 | -2 | |
Net Cash Flow Net Cash FlowCr | 8 | -9 | 4 | -6 | 0 | 1 | 2 | -3 |
Free Cash Flow Free Cash FlowCr | 69 | -82 | 40 | -8 | 1 | 1 | -3 | -9 |
CFO To PAT CFO To PAT% | 96.4 | 89.7 | 291.8 | 180.3 | 0.4 | -298.6 | -32.5 | -81.0 |
CFO To EBITDA CFO To EBITDA% | 65.3 | 62.3 | 136.0 | 55.6 | -604.8 | -176.3 | -30.7 | -78.4 |
| Financial Year | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|---|---|---|---|
| 148 | 16 | 61 | 9 | 1 | 1 | -3 | -9 | |
| -175 | -38 | -7 | 34 | 1 | 0 | 11 | 8 | |
| 35 | 14 | -49 | -49 | -3 | -1 | -6 | -2 | |
Net Cash Flow Net Cash FlowCr | 8 | -9 | 4 | -6 | 0 | 1 | 2 | -3 |
Free Cash Flow Free Cash FlowCr | 69 | -82 | 40 | -8 | 1 | 1 | -3 | -9 |
CFO To PAT CFO To PAT% | 96.4 | 89.7 | 291.8 | 180.3 | 0.4 | -298.6 | -32.5 | -81.0 |
CFO To EBITDA CFO To EBITDA% | 65.3 | 62.3 | 136.0 | 55.6 | -604.8 | -176.3 | -30.7 | -78.4 |
| 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 | 319 | 563 | 1,343 | 1,619 | 674 | 1,261 | 912 | 711 | 463 | 598 | 287 | 369 |
Price To Earnings Price To Earnings | 17.7 | 14.9 | 14.1 | 10.6 | 38.8 | 60.6 | 179.3 | 1.9 | 56.7 | 26.8 | 34.2 | |
Price To Sales Price To Sales | 1.4 | 2.4 | 4.4 | 4.0 | 3.2 | 5.6 | 3.9 | 376.3 | 241.2 | 29.7 | 10.7 | 11.2 |
Price To Book Price To Book | 1.4 | 1.5 | 2.6 | 2.6 | 1.4 | 2.1 | 1.7 | 1.3 | 0.4 | 0.5 | 0.3 | 0.4 |
EV To EBITDA EV To EBITDA | 9.2 | 8.1 | 9.3 | 7.5 | 27.0 | 28.3 | 60.9 | -2,969.4 | -745.4 | 53.3 | 25.9 | 33.0 |
GPM GPM% | 65.7 | 75.9 | 72.0 | 73.9 | 66.0 | 64.7 | 54.2 | 100.0 | 100.0 | 100.0 | 100.0 | 100.0 |
OPM OPM% | 15.4 | 29.9 | 47.4 | 56.3 | 13.1 | 20.8 | 7.3 | -12.7 | -32.4 | 57.0 | 41.4 | 34.0 |
NPM NPM% | 7.7 | 16.3 | 31.1 | 38.1 | 9.1 | 9.7 | 2.3 | 19,838.8 | -19.1 | 53.9 | 40.0 | 32.8 |
ROCE ROCE% | 14.8 | 15.8 | 28.8 | 34.0 | 6.5 | 4.1 | 2.6 | 67.5 | -0.1 | 1.0 | 1.2 | 1.2 |
ROE ROE% | 8.2 | 10.1 | 18.7 | 24.9 | 3.6 | 3.5 | 0.9 | 67.3 | 0.0 | 0.9 | 1.2 | 1.2 |
ROA ROA% | 5.8 | 8.6 | 16.3 | 19.6 | 2.3 | 2.6 | 0.7 | 67.2 | 0.0 | 0.9 | 1.2 | 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 | Current |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
Market Cap Market CapitalizationCr | 319 | 563 | 1,343 | 1,619 | 674 | 1,261 | 912 | 711 | 463 | 598 | 287 | 369 |
Price To Earnings Price To Earnings | 17.7 | 14.9 | 14.1 | 10.6 | 38.8 | 60.6 | 179.3 | 1.9 | 56.7 | 26.8 | 34.2 | |
Price To Sales Price To Sales | 1.4 | 2.4 | 4.4 | 4.0 | 3.2 | 5.6 | 3.9 | 376.3 | 241.2 | 29.7 | 10.7 | 11.2 |
Price To Book Price To Book | 1.4 | 1.5 | 2.6 | 2.6 | 1.4 | 2.1 | 1.7 | 1.3 | 0.4 | 0.5 | 0.3 | 0.4 |
EV To EBITDA EV To EBITDA | 9.2 | 8.1 | 9.3 | 7.5 | 27.0 | 28.3 | 60.9 | -2,969.4 | -745.4 | 53.3 | 25.9 | 33.0 |
GPM GPM% | 65.7 | 75.9 | 72.0 | 73.9 | 66.0 | 64.7 | 54.2 | 100.0 | 100.0 | 100.0 | 100.0 | 100.0 |
OPM OPM% | 15.4 | 29.9 | 47.4 | 56.3 | 13.1 | 20.8 | 7.3 | -12.7 | -32.4 | 57.0 | 41.4 | 34.0 |
NPM NPM% | 7.7 | 16.3 | 31.1 | 38.1 | 9.1 | 9.7 | 2.3 | 19,838.8 | -19.1 | 53.9 | 40.0 | 32.8 |
ROCE ROCE% | 14.8 | 15.8 | 28.8 | 34.0 | 6.5 | 4.1 | 2.6 | 67.5 | -0.1 | 1.0 | 1.2 | 1.2 |
ROE ROE% | 8.2 | 10.1 | 18.7 | 24.9 | 3.6 | 3.5 | 0.9 | 67.3 | 0.0 | 0.9 | 1.2 | 1.2 |
ROA ROA% | 5.8 | 8.6 | 16.3 | 19.6 | 2.3 | 2.6 | 0.7 | 67.2 | 0.0 | 0.9 | 1.2 | 1.2 |
Documents — Naperol Investments Ltd