| 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 | 7 | 1 | 1 | 4 | 2 | 2 | 2 | 2 | 0 | 2 | |
Growth YoY Revenue Growth YoY% | 15.5 | -14.8 | 605.9 | 27.8 | 24.4 | 201.7 | -71.9 | 31.9 | 30.4 | -41.6 | -86.1 | -8.2 |
Interest Expended Interest ExpendedCr | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Expenses ExpensesCr | 1 | 0 | 8 | 4 | 1 | 3 | 1 | 0 | 0 | 2 | 7 | 1 |
| 1 | 1 | -1 | -3 | 0 | 1 | 1 | 2 | 2 | 1 | -6 | 1 | |
FPM FPM% | 45.4 | 72.7 | -14.3 | -190.6 | 29.7 | 18.6 | 37.6 | 83.0 | 81.3 | 27.2 | -2,253.6 | 56.9 |
| -1 | 1 | 1 | 1 | 1 | -1 | -1 | 1 | 0 | 0 | -1 | 1 | |
Depreciation DepreciationCr | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
PBT PBTCr | 0 | 1 | 0 | -2 | 1 | -1 | 0 | 2 | 1 | 1 | -7 | 1 |
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 1 | 0 | 0 | -1 | 0 | |
| 0 | 1 | 0 | -2 | 1 | 0 | 0 | 2 | 1 | 0 | -6 | 1 | |
Growth YoY PAT Growth YoY% | -170.8 | 45.8 | -42.9 | -550.0 | 741.2 | -136.2 | -58.3 | 178.7 | -10.1 | 207.9 | -5,690.0 | -33.5 |
NPM NPM% | -14.3 | 86.8 | 3.3 | -156.5 | 73.7 | -10.4 | 5.0 | 93.4 | 50.8 | 19.3 | -1,996.4 | 67.7 |
| 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | -0.1 | 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 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| 1 | 1 | 7 | 1 | 1 | 4 | 2 | 2 | 2 | 2 | 0 | 2 | |
Growth YoY Revenue Growth YoY% | 15.5 | -14.8 | 605.9 | 27.8 | 24.4 | 201.7 | -71.9 | 31.9 | 30.4 | -41.6 | -86.1 | -8.2 |
Interest Expended Interest ExpendedCr | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Expenses ExpensesCr | 1 | 0 | 8 | 4 | 1 | 3 | 1 | 0 | 0 | 2 | 7 | 1 |
| 1 | 1 | -1 | -3 | 0 | 1 | 1 | 2 | 2 | 1 | -6 | 1 | |
FPM FPM% | 45.4 | 72.7 | -14.3 | -190.6 | 29.7 | 18.6 | 37.6 | 83.0 | 81.3 | 27.2 | -2,253.6 | 56.9 |
| -1 | 1 | 1 | 1 | 1 | -1 | -1 | 1 | 0 | 0 | -1 | 1 | |
Depreciation DepreciationCr | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
PBT PBTCr | 0 | 1 | 0 | -2 | 1 | -1 | 0 | 2 | 1 | 1 | -7 | 1 |
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 1 | 0 | 0 | -1 | 0 | |
| 0 | 1 | 0 | -2 | 1 | 0 | 0 | 2 | 1 | 0 | -6 | 1 | |
Growth YoY PAT Growth YoY% | -170.8 | 45.8 | -42.9 | -550.0 | 741.2 | -136.2 | -58.3 | 178.7 | -10.1 | 207.9 | -5,690.0 | -33.5 |
NPM NPM% | -14.3 | 86.8 | 3.3 | -156.5 | 73.7 | -10.4 | 5.0 | 93.4 | 50.8 | 19.3 | -1,996.4 | 67.7 |
| 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | -0.1 | 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 | 7 | 3 | 3 | 2 | 2 | 2 | 4 | 11 | 9 | 6 | 6 |
Growth Revenue Growth% | 45.1 | 57.5 | -62.2 | 22.1 | -28.4 | -24.1 | 1.7 | 100.4 | 183.3 | -20.0 | -27.7 | -33.0 |
Interest Expended Interest ExpendedCr | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Expenses ExpensesCr | 5 | 7 | 3 | 3 | 2 | 2 | 1 | 3 | 10 | 10 | 9 | 9 |
| 0 | 0 | 0 | 0 | 0 | 0 | 1 | 1 | 1 | -1 | -3 | -3 | |
FPM FPM% | 3.6 | -0.8 | 3.6 | 4.7 | 0.4 | 0.0 | 54.3 | 17.3 | 10.0 | -17.0 | -45.3 | -53.4 |
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 1 | 1 | 0 | 0 | |
Depreciation DepreciationCr | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
PBT PBTCr | 0 | 0 | 0 | 0 | 0 | 0 | 1 | 1 | 2 | -1 | -3 | -4 |
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 1 | 0 | 0 | |
PAT PATCr | 0 | 0 | 0 | 0 | 0 | 0 | 1 | 1 | 2 | -1 | -3 | -3 |
Growth PAT Growth% | -84.6 | -163.6 | 222.2 | 70.4 | -86.2 | -28.4 | 9,304.5 | -42.5 | 168.1 | -184.3 | -91.4 | -222.3 |
NPM NPM% | 1.8 | -0.7 | 2.4 | 3.3 | 0.6 | 0.6 | 55.6 | 16.0 | 15.1 | -15.9 | -42.2 | -51.1 |
| 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 | 5 | 7 | 3 | 3 | 2 | 2 | 2 | 4 | 11 | 9 | 6 | 6 |
Growth Revenue Growth% | 45.1 | 57.5 | -62.2 | 22.1 | -28.4 | -24.1 | 1.7 | 100.4 | 183.3 | -20.0 | -27.7 | -33.0 |
Interest Expended Interest ExpendedCr | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Expenses ExpensesCr | 5 | 7 | 3 | 3 | 2 | 2 | 1 | 3 | 10 | 10 | 9 | 9 |
| 0 | 0 | 0 | 0 | 0 | 0 | 1 | 1 | 1 | -1 | -3 | -3 | |
FPM FPM% | 3.6 | -0.8 | 3.6 | 4.7 | 0.4 | 0.0 | 54.3 | 17.3 | 10.0 | -17.0 | -45.3 | -53.4 |
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 1 | 1 | 0 | 0 | |
Depreciation DepreciationCr | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
PBT PBTCr | 0 | 0 | 0 | 0 | 0 | 0 | 1 | 1 | 2 | -1 | -3 | -4 |
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 1 | 0 | 0 | |
PAT PATCr | 0 | 0 | 0 | 0 | 0 | 0 | 1 | 1 | 2 | -1 | -3 | -3 |
Growth PAT Growth% | -84.6 | -163.6 | 222.2 | 70.4 | -86.2 | -28.4 | 9,304.5 | -42.5 | 168.1 | -184.3 | -91.4 | -222.3 |
NPM NPM% | 1.8 | -0.7 | 2.4 | 3.3 | 0.6 | 0.6 | 55.6 | 16.0 | 15.1 | -15.9 | -42.2 | -51.1 |
| 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 |
|---|---|---|---|---|---|---|---|---|---|---|---|
Equity Capital Equity CapitalCr | 29 | 29 | 29 | 29 | 29 | 29 | 58 | 107 | 107 | 107 | 107 |
Reserves ReservesCr | 33 | 33 | 33 | 33 | 33 | 33 | 5 | 17 | 4 | 6 | 3 |
Borrowings BorrowingsCr | 0 | 0 | 0 | 0 | 0 | 0 | 1 | 0 | 0 | 0 | 0 |
Other Liabilities Other LiabilitiesCr | 0 | 0 | 0 | 1 | 0 | 0 | 0 | 5 | 2 | 10 | 12 |
Total Liabilities Total LiabilitiesCr | 62 | 62 | 62 | 63 | 62 | 62 | 64 | 129 | 113 | 122 | 122 |
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | |
Cash Equivalents Cash EquivalentsCr | 2 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 0 | 1 |
Other Assets Other AssetsCr | 60 | 61 | 61 | 62 | 61 | 62 | 63 | 128 | 112 | 122 | 121 |
Total Assets Total AssetsCr | 62 | 62 | 62 | 63 | 62 | 62 | 64 | 129 | 113 | 122 | 122 |
| 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 | 29 | 29 | 29 | 29 | 29 | 29 | 58 | 107 | 107 | 107 | 107 |
Reserves ReservesCr | 33 | 33 | 33 | 33 | 33 | 33 | 5 | 17 | 4 | 6 | 3 |
Borrowings BorrowingsCr | 0 | 0 | 0 | 0 | 0 | 0 | 1 | 0 | 0 | 0 | 0 |
Other Liabilities Other LiabilitiesCr | 0 | 0 | 0 | 1 | 0 | 0 | 0 | 5 | 2 | 10 | 12 |
Total Liabilities Total LiabilitiesCr | 62 | 62 | 62 | 63 | 62 | 62 | 64 | 129 | 113 | 122 | 122 |
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | |
Cash Equivalents Cash EquivalentsCr | 2 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 0 | 1 |
Other Assets Other AssetsCr | 60 | 61 | 61 | 62 | 61 | 62 | 63 | 128 | 112 | 122 | 121 |
Total Assets Total AssetsCr | 62 | 62 | 62 | 63 | 62 | 62 | 64 | 129 | 113 | 122 | 122 |
| 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 | -4 | 0 | 0 | 2 | 2 | 4 | -24 | -20 | -17 | 1 | |
| -3 | 3 | 0 | 0 | -2 | -2 | -3 | -25 | 20 | 17 | 0 | |
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 49 | 0 | 0 | -1 | |
Net Cash Flow Net Cash FlowCr | 0 | -1 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -1 | 0 |
Free Cash Flow Free Cash FlowCr | 3 | -4 | 0 | 0 | 2 | 2 | 4 | -24 | -20 | -17 | 1 |
CFO To EBITDA CFO To EBITDA% | 1,888.4 | 5,869.2 | -108.1 | -198.0 | 23,348.4 | 65,480.7 | 384.3 | -3,743.4 | -1,884.5 | 1,206.5 | -31.7 |
| Financial Year | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| 3 | -4 | 0 | 0 | 2 | 2 | 4 | -24 | -20 | -17 | 1 | |
| -3 | 3 | 0 | 0 | -2 | -2 | -3 | -25 | 20 | 17 | 0 | |
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 49 | 0 | 0 | -1 | |
Net Cash Flow Net Cash FlowCr | 0 | -1 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -1 | 0 |
Free Cash Flow Free Cash FlowCr | 3 | -4 | 0 | 0 | 2 | 2 | 4 | -24 | -20 | -17 | 1 |
CFO To EBITDA CFO To EBITDA% | 1,888.4 | 5,869.2 | -108.1 | -198.0 | 23,348.4 | 65,480.7 | 384.3 | -3,743.4 | -1,884.5 | 1,206.5 | -31.7 |
| 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 | 19 | 5 | 3 | 6 | 90 | 42 | 71 | 66 | 42 | 111 | ||
Price To Earnings Price To Earnings | 33.0 | 77.5 | 39.0 | 33.0 | ||||||||
Price To Sales Price To Sales | 6.8 | 1.4 | 1.1 | 3.0 | 46.0 | 10.5 | 6.5 | 7.8 | 6.8 | 18.6 | ||
Price To Book Price To Book | 0.3 | 0.1 | 0.0 | 0.1 | 1.4 | 0.3 | 0.6 | 0.6 | 0.4 | 0.7 | ||
EV To EBITDA EV To EBITDA | 186.6 | 26.7 | 229.8 | 1,592.7 | 88.7 | 62.8 | 65.1 | -45.6 | -14.8 | -34.1 | ||
FPM FPM% | 3.6 | -0.9 | 3.5 | 4.7 | 0.4 | 0.2 | 54.2 | 17.4 | 10.1 | -17.0 | -45.3 | -53.4 |
NPM NPM% | 1.8 | -0.7 | 2.4 | 3.3 | 0.6 | 0.6 | 55.6 | 16.0 | 15.1 | -15.9 | -42.2 | -51.1 |
ROCE ROCE% | 0.2 | -0.1 | 0.2 | 0.3 | 0.0 | 0.0 | 1.7 | 0.7 | 1.8 | -0.6 | -2.6 | -2.6 |
ROE ROE% | 0.1 | -0.1 | 0.1 | 0.2 | 0.0 | 0.0 | 1.7 | 0.5 | 1.4 | -1.2 | -2.4 | -2.4 |
ROA ROA% | 0.1 | -0.1 | 0.1 | 0.2 | 0.0 | 0.0 | 1.6 | 0.5 | 1.4 | -1.1 | -2.1 | -2.1 |
| 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 | 19 | 5 | 3 | 6 | 90 | 42 | 71 | 66 | 42 | 111 | ||
Price To Earnings Price To Earnings | 33.0 | 77.5 | 39.0 | 33.0 | ||||||||
Price To Sales Price To Sales | 6.8 | 1.4 | 1.1 | 3.0 | 46.0 | 10.5 | 6.5 | 7.8 | 6.8 | 18.6 | ||
Price To Book Price To Book | 0.3 | 0.1 | 0.0 | 0.1 | 1.4 | 0.3 | 0.6 | 0.6 | 0.4 | 0.7 | ||
EV To EBITDA EV To EBITDA | 186.6 | 26.7 | 229.8 | 1,592.7 | 88.7 | 62.8 | 65.1 | -45.6 | -14.8 | -34.1 | ||
FPM FPM% | 3.6 | -0.9 | 3.5 | 4.7 | 0.4 | 0.2 | 54.2 | 17.4 | 10.1 | -17.0 | -45.3 | -53.4 |
NPM NPM% | 1.8 | -0.7 | 2.4 | 3.3 | 0.6 | 0.6 | 55.6 | 16.0 | 15.1 | -15.9 | -42.2 | -51.1 |
ROCE ROCE% | 0.2 | -0.1 | 0.2 | 0.3 | 0.0 | 0.0 | 1.7 | 0.7 | 1.8 | -0.6 | -2.6 | -2.6 |
ROE ROE% | 0.1 | -0.1 | 0.1 | 0.2 | 0.0 | 0.0 | 1.7 | 0.5 | 1.4 | -1.2 | -2.4 | -2.4 |
ROA ROA% | 0.1 | -0.1 | 0.1 | 0.2 | 0.0 | 0.0 | 1.6 | 0.5 | 1.4 | -1.1 | -2.1 | -2.1 |
Documents — NCL Research and Financial Services Ltd