| Quarter | Sep 2020 | Mar 2021 | Sep 2021 | Mar 2022 | Sep 2022 | Mar 2023 | Sep 2023 | Mar 2024 | Sep 2024 | Mar 2025 | Sep 2025 | Mar 2026 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 1 | 0 | 0 | 0 | 0 | |
Growth YoY Revenue Growth YoY% | -3.9 | 9.5 | 40.0 | -100.0 | 48.6 | -69.2 | -32.3 | 125.0 | ||||
| 0 | 1 | 0 | 0 | 0 | 0 | 2 | -1 | 0 | 0 | 0 | 0 | |
| 0 | 0 | 0 | 0 | 0 | 0 | -2 | 2 | 0 | 0 | 0 | 0 | |
OPM OPM% | -107.7 | -57.1 | -60.0 | -30.4 | 5.7 | 348.1 | 19.4 | -75.0 | -9.5 | 2.8 | ||
| 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 | 0 | 0 | 0 | 0 | 0 | -2 | 2 | 0 | 0 | 0 | 0 |
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | |
| 0 | 0 | 0 | 0 | 0 | 0 | -2 | 2 | 0 | 0 | 0 | 0 | |
Growth YoY PAT Growth YoY% | -9.1 | 33.3 | 25.0 | 150.0 | -1,855.6 | 2,900.0 | 101.7 | -103.9 | -333.3 | 200.0 | ||
NPM NPM% | -69.2 | -57.1 | -48.0 | -39.1 | 17.1 | 346.1 | 9.7 | -43.8 | -33.3 | 19.4 | ||
| 0.0 | -0.6 | 0.0 | -0.4 | 0.0 | 0.2 | 0.0 | 5.6 | 0.0 | 0.0 | 0.0 | 0.0 |
| Quarter | Sep 2020 | Mar 2021 | Sep 2021 | Mar 2022 | Sep 2022 | Mar 2023 | Sep 2023 | Mar 2024 | Sep 2024 | Mar 2025 | Sep 2025 | Mar 2026 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 1 | 0 | 0 | 0 | 0 | |
Growth YoY Revenue Growth YoY% | -3.9 | 9.5 | 40.0 | -100.0 | 48.6 | -69.2 | -32.3 | 125.0 | ||||
| 0 | 1 | 0 | 0 | 0 | 0 | 2 | -1 | 0 | 0 | 0 | 0 | |
| 0 | 0 | 0 | 0 | 0 | 0 | -2 | 2 | 0 | 0 | 0 | 0 | |
OPM OPM% | -107.7 | -57.1 | -60.0 | -30.4 | 5.7 | 348.1 | 19.4 | -75.0 | -9.5 | 2.8 | ||
| 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 | 0 | 0 | 0 | 0 | 0 | -2 | 2 | 0 | 0 | 0 | 0 |
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | |
| 0 | 0 | 0 | 0 | 0 | 0 | -2 | 2 | 0 | 0 | 0 | 0 | |
Growth YoY PAT Growth YoY% | -9.1 | 33.3 | 25.0 | 150.0 | -1,855.6 | 2,900.0 | 101.7 | -103.9 | -333.3 | 200.0 | ||
NPM NPM% | -69.2 | -57.1 | -48.0 | -39.1 | 17.1 | 346.1 | 9.7 | -43.8 | -33.3 | 19.4 | ||
| 0.0 | -0.6 | 0.0 | -0.4 | 0.0 | 0.2 | 0.0 | 5.6 | 0.0 | 0.0 | 0.0 | 0.0 |
| Financial Year | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|---|---|---|
Revenue RevenueCr | 0 | 0 | 0 | 1 | 1 | 0 | 1 |
Growth Revenue Growth% | 44.2 | 70.4 | 27.7 | -9.7 | -9.3 | 20.9 | |
| 0 | 1 | 1 | 1 | 0 | 1 | 1 | |
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | |
OPM OPM% | 37.0 | -132.7 | -62.4 | -9.4 | 13.8 | -12.0 | -1.8 |
| 0 | 0 | 0 | 0 | 0 | 0 | ||
Interest Expense Interest ExpenseCr | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Depreciation DepreciationCr | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
PBT PBTCr | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | |
PAT PATCr | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Growth PAT Growth% | -1,356.8 | 16.2 | 85.3 | 210.8 | -196.4 | 100.0 | |
NPM NPM% | 12.4 | -108.2 | -53.2 | -6.1 | 7.5 | -8.0 | 0.0 |
| 0.1 | -0.9 | -0.8 | -0.1 | 0.1 | -0.1 |
| Financial Year | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|---|---|---|
Revenue RevenueCr | 0 | 0 | 0 | 1 | 1 | 0 | 1 |
Growth Revenue Growth% | 44.2 | 70.4 | 27.7 | -9.7 | -9.3 | 20.9 | |
| 0 | 1 | 1 | 1 | 0 | 1 | 1 | |
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | |
OPM OPM% | 37.0 | -132.7 | -62.4 | -9.4 | 13.8 | -12.0 | -1.8 |
| 0 | 0 | 0 | 0 | 0 | 0 | ||
Interest Expense Interest ExpenseCr | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Depreciation DepreciationCr | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
PBT PBTCr | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | |
PAT PATCr | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Growth PAT Growth% | -1,356.8 | 16.2 | 85.3 | 210.8 | -196.4 | 100.0 | |
NPM NPM% | 12.4 | -108.2 | -53.2 | -6.1 | 7.5 | -8.0 | 0.0 |
| 0.1 | -0.9 | -0.8 | -0.1 | 0.1 | -0.1 |
| Financial Year | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 |
|---|---|---|---|---|---|---|
Equity Capital Equity CapitalCr | 2 | 3 | 3 | 3 | 3 | 3 |
Reserves ReservesCr | 0 | 3 | 3 | 3 | 3 | 3 |
| 1 | 1 | 0 | 1 | 0 | 0 | |
| 2 | 0 | 1 | 1 | 2 | 8 | |
| 5 | 7 | 7 | 7 | 8 | 14 | |
| 5 | 6 | 6 | 6 | 7 | 8 | |
| 0 | 1 | 1 | 1 | 1 | 6 | |
| 5 | 7 | 7 | 7 | 8 | 14 |
| Financial Year | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 |
|---|---|---|---|---|---|---|
Equity Capital Equity CapitalCr | 2 | 3 | 3 | 3 | 3 | 3 |
Reserves ReservesCr | 0 | 3 | 3 | 3 | 3 | 3 |
| 1 | 1 | 0 | 1 | 0 | 0 | |
| 2 | 0 | 1 | 1 | 2 | 8 | |
| 5 | 7 | 7 | 7 | 8 | 14 | |
| 5 | 6 | 6 | 6 | 7 | 8 | |
| 0 | 1 | 1 | 1 | 1 | 6 | |
| 5 | 7 | 7 | 7 | 8 | 14 |
| Financial Year | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|---|---|---|
| -3 | -3 | -1 | 0 | -2 | -6 | 9 | |
| 1 | 5 | 1 | 0 | 0 | 0 | 0 | |
| 2 | -2 | 0 | 0 | 2 | 6 | -7 | |
Net Cash Flow Net Cash FlowCr | 0 | 0 | 0 | 0 | 0 | 0 | 1 |
Free Cash Flow Free Cash FlowCr | -3 | -3 | -1 | 0 | -2 | -6 | 8 |
CFO To PAT CFO To PAT% | -13,181.6 | 954.1 | 418.4 | -235.4 | -3,981.8 | 15,724.7 | |
CFO To EBITDA CFO To EBITDA% | -4,428.7 | 778.3 | 356.9 | -153.6 | -2,165.4 | 10,473.9 | -85,077.0 |
| Financial Year | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|---|---|---|
| -3 | -3 | -1 | 0 | -2 | -6 | 9 | |
| 1 | 5 | 1 | 0 | 0 | 0 | 0 | |
| 2 | -2 | 0 | 0 | 2 | 6 | -7 | |
Net Cash Flow Net Cash FlowCr | 0 | 0 | 0 | 0 | 0 | 0 | 1 |
Free Cash Flow Free Cash FlowCr | -3 | -3 | -1 | 0 | -2 | -6 | 8 |
CFO To PAT CFO To PAT% | -13,181.6 | 954.1 | 418.4 | -235.4 | -3,981.8 | 15,724.7 | |
CFO To EBITDA CFO To EBITDA% | -4,428.7 | 778.3 | 356.9 | -153.6 | -2,165.4 | 10,473.9 | -85,077.0 |
| Financial Year | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 | Current |
|---|---|---|---|---|---|---|---|---|
Market Cap Market CapitalizationCr | 10 | 10 | 12 | 10 | 11 | |||
Price To Earnings Price To Earnings | 262.5 | |||||||
Price To Sales Price To Sales | 37.0 | 22.4 | 20.4 | 19.4 | 18.9 | |||
Price To Book Price To Book | 1.6 | 1.7 | 2.0 | 1.7 | 1.8 | |||
EV To EBITDA EV To EBITDA | -25.9 | -37.5 | -226.7 | 167.7 | -1,017.8 | |||
GPM GPM% | 100.0 | 66.8 | -5.3 | 48.0 | 51.9 | 31.2 | ||
OPM OPM% | 37.0 | -132.7 | -62.4 | -9.4 | 13.8 | -12.0 | -1.8 | -1.8 |
NPM NPM% | 12.4 | -108.2 | -53.2 | -6.1 | 7.5 | -8.0 | 0.0 | 0.0 |
ROCE ROCE% | 0.8 | -5.7 | -4.5 | -1.1 | 0.7 | -0.5 | ||
ROE ROE% | 1.4 | -4.7 | -4.1 | -0.6 | 0.7 | -0.6 | ||
ROA ROA% | 0.4 | -4.0 | -3.6 | -0.5 | 0.5 | -0.3 | ||
| Financial Year | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 | Current |
|---|---|---|---|---|---|---|---|---|
Market Cap Market CapitalizationCr | 10 | 10 | 12 | 10 | 11 | |||
Price To Earnings Price To Earnings | 262.5 | |||||||
Price To Sales Price To Sales | 37.0 | 22.4 | 20.4 | 19.4 | 18.9 | |||
Price To Book Price To Book | 1.6 | 1.7 | 2.0 | 1.7 | 1.8 | |||
EV To EBITDA EV To EBITDA | -25.9 | -37.5 | -226.7 | 167.7 | -1,017.8 | |||
GPM GPM% | 100.0 | 66.8 | -5.3 | 48.0 | 51.9 | 31.2 | ||
OPM OPM% | 37.0 | -132.7 | -62.4 | -9.4 | 13.8 | -12.0 | -1.8 | -1.8 |
NPM NPM% | 12.4 | -108.2 | -53.2 | -6.1 | 7.5 | -8.0 | 0.0 | 0.0 |
ROCE ROCE% | 0.8 | -5.7 | -4.5 | -1.1 | 0.7 | -0.5 | ||
ROE ROE% | 1.4 | -4.7 | -4.1 | -0.6 | 0.7 | -0.6 | ||
ROA ROA% | 0.4 | -4.0 | -3.6 | -0.5 | 0.5 | -0.3 | ||
Documents — Net Pix Shorts Digital Media Ltd