| 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 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| 3 | 212 | 7 | 16 | 6 | 7 | 10 | 17 | 8 | 1 | 22 | 3 | |
Growth YoY Revenue Growth YoY% | -80.7 | 1,774.7 | -30.3 | 30.6 | 117.1 | -96.5 | 39.9 | 5.6 | 31.2 | -84.8 | 122.2 | -81.9 |
| 4 | 213 | 7 | 16 | 7 | 8 | 10 | 15 | 7 | 2 | 7 | 5 | |
| -1 | -1 | 0 | -1 | 0 | 0 | -1 | 1 | 1 | -1 | 15 | -2 | |
OPM OPM% | -24.3 | -0.4 | 1.8 | -3.2 | -5.5 | -4.6 | -5.9 | 8.6 | 12.3 | -97.3 | 67.5 | -61.4 |
| 1 | 3 | 1 | 2 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 4 | |
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 | 1 | 1 | 1 |
PBT PBTCr | 0 | 2 | 1 | 1 | 0 | 0 | 1 | 2 | 1 | -1 | 13 | 2 |
| 0 | 1 | 0 | 0 | 0 | 0 | 0 | 1 | 0 | 0 | 3 | 0 | |
| 0 | 2 | 1 | 0 | 0 | 0 | 0 | 1 | 1 | -1 | 9 | 1 | |
Growth YoY PAT Growth YoY% | 300.0 | 940.0 | 135.7 | 414.3 | 108.3 | -84.0 | -53.0 | 252.8 | 300.0 | -500.0 | 2,948.4 | -1.6 |
NPM NPM% | 4.1 | 0.7 | 9.4 | 2.3 | 3.9 | 3.4 | 3.1 | 7.6 | 12.0 | -89.3 | 43.1 | 41.3 |
| 0.2 | 2.6 | 1.1 | 0.6 | 0.4 | 0.4 | 0.5 | 2.0 | 1.6 | -1.6 | 15.4 | 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 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| 3 | 212 | 7 | 16 | 6 | 7 | 10 | 17 | 8 | 1 | 22 | 3 | |
Growth YoY Revenue Growth YoY% | -80.7 | 1,774.7 | -30.3 | 30.6 | 117.1 | -96.5 | 39.9 | 5.6 | 31.2 | -84.8 | 122.2 | -81.9 |
| 4 | 213 | 7 | 16 | 7 | 8 | 10 | 15 | 7 | 2 | 7 | 5 | |
| -1 | -1 | 0 | -1 | 0 | 0 | -1 | 1 | 1 | -1 | 15 | -2 | |
OPM OPM% | -24.3 | -0.4 | 1.8 | -3.2 | -5.5 | -4.6 | -5.9 | 8.6 | 12.3 | -97.3 | 67.5 | -61.4 |
| 1 | 3 | 1 | 2 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 4 | |
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 | 1 | 1 | 1 |
PBT PBTCr | 0 | 2 | 1 | 1 | 0 | 0 | 1 | 2 | 1 | -1 | 13 | 2 |
| 0 | 1 | 0 | 0 | 0 | 0 | 0 | 1 | 0 | 0 | 3 | 0 | |
| 0 | 2 | 1 | 0 | 0 | 0 | 0 | 1 | 1 | -1 | 9 | 1 | |
Growth YoY PAT Growth YoY% | 300.0 | 940.0 | 135.7 | 414.3 | 108.3 | -84.0 | -53.0 | 252.8 | 300.0 | -500.0 | 2,948.4 | -1.6 |
NPM NPM% | 4.1 | 0.7 | 9.4 | 2.3 | 3.9 | 3.4 | 3.1 | 7.6 | 12.0 | -89.3 | 43.1 | 41.3 |
| 0.2 | 2.6 | 1.1 | 0.6 | 0.4 | 0.4 | 0.5 | 2.0 | 1.6 | -1.6 | 15.4 | 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 | 40 | 41 | 51 | 44 | 45 | 69 | 67 | 53 | 234 | 39 | 48 | 34 |
Growth Revenue Growth% | 17.2 | 2.7 | 23.4 | -12.7 | 1.4 | 52.6 | -2.1 | -21.2 | 341.7 | -83.2 | 22.0 | -14.7 |
| 39 | 45 | 52 | 48 | 48 | 70 | 69 | 57 | 236 | 41 | 32 | 22 | |
| 1 | -4 | -1 | -3 | -3 | -1 | -2 | -4 | -2 | -2 | 16 | 13 | |
OPM OPM% | 3.4 | -9.1 | -2.3 | -7.3 | -7.5 | -1.8 | -3.3 | -6.7 | -0.9 | -4.5 | 33.6 | 37.4 |
| 0 | 5 | 3 | 5 | 4 | 5 | 5 | 5 | 6 | 5 | 3 | 6 | |
Interest Expense Interest ExpenseCr | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 1 |
Depreciation DepreciationCr | 0 | 1 | 1 | 1 | 1 | 0 | 0 | 0 | 0 | 1 | 2 | 2 |
PBT PBTCr | 1 | 1 | 1 | 1 | 0 | 3 | 2 | 1 | 3 | 2 | 15 | 15 |
| 0 | 0 | -2 | 0 | 0 | 3 | 0 | 0 | 1 | 1 | 4 | 4 | |
PAT PATCr | 1 | 1 | 2 | 0 | 0 | 0 | 2 | 1 | 2 | 1 | 11 | 11 |
Growth PAT Growth% | -0.9 | -14.2 | 240.1 | -80.9 | -84.6 | 282.5 | 622.9 | -74.8 | 372.0 | -51.6 | 818.4 | 414.4 |
NPM NPM% | 2.1 | 1.8 | 4.9 | 1.1 | 0.2 | 0.4 | 3.0 | 1.0 | 1.0 | 3.0 | 22.3 | 31.1 |
| 1.4 | 1.2 | 4.2 | 0.8 | 0.1 | 0.5 | 3.4 | 0.8 | 4.0 | 1.9 | 18.0 | 16.6 |
| 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 | 40 | 41 | 51 | 44 | 45 | 69 | 67 | 53 | 234 | 39 | 48 | 34 |
Growth Revenue Growth% | 17.2 | 2.7 | 23.4 | -12.7 | 1.4 | 52.6 | -2.1 | -21.2 | 341.7 | -83.2 | 22.0 | -14.7 |
| 39 | 45 | 52 | 48 | 48 | 70 | 69 | 57 | 236 | 41 | 32 | 22 | |
| 1 | -4 | -1 | -3 | -3 | -1 | -2 | -4 | -2 | -2 | 16 | 13 | |
OPM OPM% | 3.4 | -9.1 | -2.3 | -7.3 | -7.5 | -1.8 | -3.3 | -6.7 | -0.9 | -4.5 | 33.6 | 37.4 |
| 0 | 5 | 3 | 5 | 4 | 5 | 5 | 5 | 6 | 5 | 3 | 6 | |
Interest Expense Interest ExpenseCr | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 1 |
Depreciation DepreciationCr | 0 | 1 | 1 | 1 | 1 | 0 | 0 | 0 | 0 | 1 | 2 | 2 |
PBT PBTCr | 1 | 1 | 1 | 1 | 0 | 3 | 2 | 1 | 3 | 2 | 15 | 15 |
| 0 | 0 | -2 | 0 | 0 | 3 | 0 | 0 | 1 | 1 | 4 | 4 | |
PAT PATCr | 1 | 1 | 2 | 0 | 0 | 0 | 2 | 1 | 2 | 1 | 11 | 11 |
Growth PAT Growth% | -0.9 | -14.2 | 240.1 | -80.9 | -84.6 | 282.5 | 622.9 | -74.8 | 372.0 | -51.6 | 818.4 | 414.4 |
NPM NPM% | 2.1 | 1.8 | 4.9 | 1.1 | 0.2 | 0.4 | 3.0 | 1.0 | 1.0 | 3.0 | 22.3 | 31.1 |
| 1.4 | 1.2 | 4.2 | 0.8 | 0.1 | 0.5 | 3.4 | 0.8 | 4.0 | 1.9 | 18.0 | 16.6 |
| 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 | 9 |
Reserves ReservesCr | 99 | 100 | 105 | 104 | 96 | 98 | 110 | 112 | 123 | 145 | 160 |
| 2 | 1 | 1 | 1 | 2 | 2 | 5 | 1 | 1 | 2 | 4 | |
| 0 | 0 | 0 | 0 | 0 | 0 | 2 | 2 | 2 | 7 | 7 | |
| 106 | 106 | 112 | 111 | 104 | 106 | 123 | 120 | 132 | 163 | 183 | |
| 11 | 52 | 54 | 4 | 4 | 4 | 10 | 5 | 3 | 3 | 19 | |
| 95 | 54 | 58 | 107 | 100 | 102 | 113 | 115 | 129 | 160 | 164 | |
| 106 | 106 | 112 | 111 | 104 | 106 | 123 | 120 | 132 | 163 | 183 |
| 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 | 9 |
Reserves ReservesCr | 99 | 100 | 105 | 104 | 96 | 98 | 110 | 112 | 123 | 145 | 160 |
| 2 | 1 | 1 | 1 | 2 | 2 | 5 | 1 | 1 | 2 | 4 | |
| 0 | 0 | 0 | 0 | 0 | 0 | 2 | 2 | 2 | 7 | 7 | |
| 106 | 106 | 112 | 111 | 104 | 106 | 123 | 120 | 132 | 163 | 183 | |
| 11 | 52 | 54 | 4 | 4 | 4 | 10 | 5 | 3 | 3 | 19 | |
| 95 | 54 | 58 | 107 | 100 | 102 | 113 | 115 | 129 | 160 | 164 | |
| 106 | 106 | 112 | 111 | 104 | 106 | 123 | 120 | 132 | 163 | 183 |
| Financial Year | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| 7 | 17 | -19 | -9 | -3 | 45 | -4 | -7 | -5 | -3 | 10 | |
| -7 | -3 | 5 | 9 | 3 | -45 | 8 | 3 | 6 | -6 | -27 | |
| -1 | 0 | 0 | -1 | 0 | 0 | 0 | 0 | 0 | 8 | 22 | |
Net Cash Flow Net Cash FlowCr | -1 | 14 | -14 | -1 | 0 | 1 | 4 | -4 | 1 | -1 | 6 |
Free Cash Flow Free Cash FlowCr | 7 | 17 | -19 | -9 | -3 | 49 | -1 | -7 | -1 | -5 | 8 |
CFO To PAT CFO To PAT% | 794.1 | 2,372.4 | -758.4 | -1,810.6 | -4,145.1 | 16,258.5 | -179.2 | -1,372.7 | -204.4 | -219.1 | 96.6 |
CFO To EBITDA CFO To EBITDA% | 501.1 | -464.8 | 1,606.6 | 264.1 | 90.3 | -3,712.4 | 162.7 | 197.0 | 223.5 | 145.3 | 64.1 |
| Financial Year | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| 7 | 17 | -19 | -9 | -3 | 45 | -4 | -7 | -5 | -3 | 10 | |
| -7 | -3 | 5 | 9 | 3 | -45 | 8 | 3 | 6 | -6 | -27 | |
| -1 | 0 | 0 | -1 | 0 | 0 | 0 | 0 | 0 | 8 | 22 | |
Net Cash Flow Net Cash FlowCr | -1 | 14 | -14 | -1 | 0 | 1 | 4 | -4 | 1 | -1 | 6 |
Free Cash Flow Free Cash FlowCr | 7 | 17 | -19 | -9 | -3 | 49 | -1 | -7 | -1 | -5 | 8 |
CFO To PAT CFO To PAT% | 794.1 | 2,372.4 | -758.4 | -1,810.6 | -4,145.1 | 16,258.5 | -179.2 | -1,372.7 | -204.4 | -219.1 | 96.6 |
CFO To EBITDA CFO To EBITDA% | 501.1 | -464.8 | 1,606.6 | 264.1 | 90.3 | -3,712.4 | 162.7 | 197.0 | 223.5 | 145.3 | 64.1 |
| 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 | 16 | 25 | 32 | 22 | 12 | 25 | 23 | 22 | 28 | 44 | 72 | 99 |
Price To Earnings Price To Earnings | 20.4 | 38.8 | 12.8 | 45.9 | 161.5 | 88.0 | 11.3 | 42.6 | 11.5 | 37.5 | 6.7 | 5.6 |
Price To Sales Price To Sales | 0.4 | 0.5 | 0.6 | 0.5 | 0.2 | 0.3 | 0.3 | 0.4 | 0.1 | 1.0 | 1.4 | 2.9 |
Price To Book Price To Book | 0.2 | 0.2 | 0.3 | 0.2 | 0.1 | 0.2 | 0.2 | 0.2 | 0.2 | 0.3 | 0.4 | 0.6 |
EV To EBITDA EV To EBITDA | 10.1 | -2.6 | -26.3 | -6.6 | -3.4 | -19.4 | -8.0 | -5.9 | -11.7 | -25.9 | 4.3 | 7.9 |
GPM GPM% | 100.0 | 100.0 | 100.0 | 100.0 | 100.0 | 100.0 | 100.0 | 100.0 | 100.0 | 100.0 | 100.0 | 100.0 |
OPM OPM% | 3.4 | -9.1 | -2.3 | -7.3 | -7.5 | -1.8 | -3.3 | -6.7 | -0.9 | -4.5 | 33.6 | 37.4 |
NPM NPM% | 2.1 | 1.8 | 4.9 | 1.1 | 0.2 | 0.4 | 3.0 | 1.0 | 1.0 | 3.0 | 22.3 | 31.1 |
ROCE ROCE% | 1.1 | 0.8 | 0.8 | 0.6 | 0.2 | 3.1 | 1.8 | 0.6 | 2.6 | 1.4 | 8.8 | 8.8 |
ROE ROE% | 0.8 | 0.7 | 2.2 | 0.4 | 0.1 | 0.3 | 1.8 | 0.4 | 1.9 | 0.8 | 6.3 | 6.3 |
ROA ROA% | 0.8 | 0.7 | 2.2 | 0.4 | 0.1 | 0.3 | 1.6 | 0.4 | 1.8 | 0.7 | 5.9 | 5.9 |
| 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 | 16 | 25 | 32 | 22 | 12 | 25 | 23 | 22 | 28 | 44 | 72 | 99 |
Price To Earnings Price To Earnings | 20.4 | 38.8 | 12.8 | 45.9 | 161.5 | 88.0 | 11.3 | 42.6 | 11.5 | 37.5 | 6.7 | 5.6 |
Price To Sales Price To Sales | 0.4 | 0.5 | 0.6 | 0.5 | 0.2 | 0.3 | 0.3 | 0.4 | 0.1 | 1.0 | 1.4 | 2.9 |
Price To Book Price To Book | 0.2 | 0.2 | 0.3 | 0.2 | 0.1 | 0.2 | 0.2 | 0.2 | 0.2 | 0.3 | 0.4 | 0.6 |
EV To EBITDA EV To EBITDA | 10.1 | -2.6 | -26.3 | -6.6 | -3.4 | -19.4 | -8.0 | -5.9 | -11.7 | -25.9 | 4.3 | 7.9 |
GPM GPM% | 100.0 | 100.0 | 100.0 | 100.0 | 100.0 | 100.0 | 100.0 | 100.0 | 100.0 | 100.0 | 100.0 | 100.0 |
OPM OPM% | 3.4 | -9.1 | -2.3 | -7.3 | -7.5 | -1.8 | -3.3 | -6.7 | -0.9 | -4.5 | 33.6 | 37.4 |
NPM NPM% | 2.1 | 1.8 | 4.9 | 1.1 | 0.2 | 0.4 | 3.0 | 1.0 | 1.0 | 3.0 | 22.3 | 31.1 |
ROCE ROCE% | 1.1 | 0.8 | 0.8 | 0.6 | 0.2 | 3.1 | 1.8 | 0.6 | 2.6 | 1.4 | 8.8 | 8.8 |
ROE ROE% | 0.8 | 0.7 | 2.2 | 0.4 | 0.1 | 0.3 | 1.8 | 0.4 | 1.9 | 0.8 | 6.3 | 6.3 |
ROA ROA% | 0.8 | 0.7 | 2.2 | 0.4 | 0.1 | 0.3 | 1.6 | 0.4 | 1.8 | 0.7 | 5.9 | 5.9 |
Documents — Nexome Capital Markets Ltd
Concall Transcript Summaries — Nexome Capital Markets Ltd