| 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 | 0 | 1 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | |
Growth YoY Revenue Growth YoY% | -84.8 | -37.7 | 50.0 | 13.3 | -20.0 | -72.7 | -44.0 | -58.8 | 125.0 | -66.7 | -85.1 | -42.9 |
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 1 | 0 | 0 | |
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -1 | 0 | 0 | |
OPM OPM% | -320.0 | 18.2 | 50.0 | -58.8 | -200.0 | -111.1 | 68.1 | -228.6 | -144.4 | -2,666.7 | -357.1 | -475.0 |
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 2 | 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 | 0 | 0 | 0 | 1 | 0 | 0 |
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | |
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 1 | 0 | 0 | |
Growth YoY PAT Growth YoY% | -266.7 | 375.0 | -48.7 | 0.0 | 60.0 | -147.4 | 45.0 | -45.5 | -62.5 | 1,733.3 | -189.7 | -18.8 |
NPM NPM% | -400.0 | 57.6 | 23.8 | -64.7 | -200.0 | -100.0 | 61.7 | -228.6 | -144.4 | 4,900.0 | -371.4 | -475.0 |
| -0.1 | 0.1 | 0.1 | 0.0 | 0.0 | 0.0 | 0.1 | -0.1 | 0.0 | 0.4 | -0.1 | -0.1 |
| 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 | 0 | 1 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | |
Growth YoY Revenue Growth YoY% | -84.8 | -37.7 | 50.0 | 13.3 | -20.0 | -72.7 | -44.0 | -58.8 | 125.0 | -66.7 | -85.1 | -42.9 |
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 1 | 0 | 0 | |
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -1 | 0 | 0 | |
OPM OPM% | -320.0 | 18.2 | 50.0 | -58.8 | -200.0 | -111.1 | 68.1 | -228.6 | -144.4 | -2,666.7 | -357.1 | -475.0 |
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 2 | 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 | 0 | 0 | 0 | 1 | 0 | 0 |
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | |
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 1 | 0 | 0 | |
Growth YoY PAT Growth YoY% | -266.7 | 375.0 | -48.7 | 0.0 | 60.0 | -147.4 | 45.0 | -45.5 | -62.5 | 1,733.3 | -189.7 | -18.8 |
NPM NPM% | -400.0 | 57.6 | 23.8 | -64.7 | -200.0 | -100.0 | 61.7 | -228.6 | -144.4 | 4,900.0 | -371.4 | -475.0 |
| -0.1 | 0.1 | 0.1 | 0.0 | 0.0 | 0.0 | 0.1 | -0.1 | 0.0 | 0.4 | -0.1 | -0.1 |
| Financial Year | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 | TTM |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
Revenue RevenueCr | 0 | 0 | 0 | 1 | 2 | 1 | 1 | 2 | 2 | 1 | 0 | 0 |
Growth Revenue Growth% | -97.0 | -83.3 | -100.0 | 44.3 | -30.4 | -2.7 | 48.8 | 7.4 | -54.1 | -66.2 | -65.7 | |
| 3 | 3 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 2 | 2 | |
| -3 | -3 | -1 | 0 | 0 | 0 | 0 | 1 | 1 | 0 | -1 | -1 | |
OPM OPM% | -2,791.3 | -19,595.2 | -0.7 | 17.3 | -13.8 | 12.0 | 33.6 | 32.6 | 4.0 | -515.4 | -595.6 | |
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 2 | ||
Interest Expense Interest ExpenseCr | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Depreciation DepreciationCr | 3 | 2 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
PBT PBTCr | -6 | -5 | -1 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 1 | 1 |
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | |
PAT PATCr | -6 | -5 | -1 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 1 | 1 |
Growth PAT Growth% | 14.1 | 23.3 | 87.5 | 100.9 | 674.1 | -915.3 | 103.1 | 3,867.9 | -46.3 | -95.1 | 8,263.6 | 2,325.0 |
NPM NPM% | -6,500.9 | -29,933.9 | 0.5 | 2.7 | -31.6 | 1.0 | 27.0 | 13.5 | 1.4 | 353.9 | 387.0 | |
| -1.9 | -1.4 | -0.2 | 0.0 | 0.0 | -0.1 | 0.0 | 0.1 | 0.1 | 0.0 | 0.3 | 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 | 0 | 0 | 0 | 1 | 2 | 1 | 1 | 2 | 2 | 1 | 0 | 0 |
Growth Revenue Growth% | -97.0 | -83.3 | -100.0 | 44.3 | -30.4 | -2.7 | 48.8 | 7.4 | -54.1 | -66.2 | -65.7 | |
| 3 | 3 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 2 | 2 | |
| -3 | -3 | -1 | 0 | 0 | 0 | 0 | 1 | 1 | 0 | -1 | -1 | |
OPM OPM% | -2,791.3 | -19,595.2 | -0.7 | 17.3 | -13.8 | 12.0 | 33.6 | 32.6 | 4.0 | -515.4 | -595.6 | |
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 2 | ||
Interest Expense Interest ExpenseCr | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Depreciation DepreciationCr | 3 | 2 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
PBT PBTCr | -6 | -5 | -1 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 1 | 1 |
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | |
PAT PATCr | -6 | -5 | -1 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 1 | 1 |
Growth PAT Growth% | 14.1 | 23.3 | 87.5 | 100.9 | 674.1 | -915.3 | 103.1 | 3,867.9 | -46.3 | -95.1 | 8,263.6 | 2,325.0 |
NPM NPM% | -6,500.9 | -29,933.9 | 0.5 | 2.7 | -31.6 | 1.0 | 27.0 | 13.5 | 1.4 | 353.9 | 387.0 | |
| -1.9 | -1.4 | -0.2 | 0.0 | 0.0 | -0.1 | 0.0 | 0.1 | 0.1 | 0.0 | 0.3 | 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 |
|---|---|---|---|---|---|---|---|---|---|---|---|
Equity Capital Equity CapitalCr | 35 | 35 | 35 | 35 | 35 | 35 | 35 | 35 | 35 | 35 | 35 |
Reserves ReservesCr | -20 | -25 | -26 | -26 | -26 | -27 | -27 | -26 | -26 | -26 | -25 |
| 6 | 7 | 6 | 5 | 4 | 4 | 4 | 4 | 4 | 4 | 3 | |
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | |
| 21 | 17 | 14 | 13 | 12 | 12 | 12 | 12 | 12 | 12 | 13 | |
| 7 | 5 | 2 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | |
| 14 | 12 | 12 | 13 | 12 | 12 | 12 | 12 | 12 | 12 | 13 | |
| 21 | 17 | 14 | 13 | 12 | 12 | 12 | 12 | 12 | 12 | 13 |
| 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 | 35 | 35 | 35 | 35 | 35 | 35 | 35 | 35 | 35 | 35 | 35 |
Reserves ReservesCr | -20 | -25 | -26 | -26 | -26 | -27 | -27 | -26 | -26 | -26 | -25 |
| 6 | 7 | 6 | 5 | 4 | 4 | 4 | 4 | 4 | 4 | 3 | |
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | |
| 21 | 17 | 14 | 13 | 12 | 12 | 12 | 12 | 12 | 12 | 13 | |
| 7 | 5 | 2 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | |
| 14 | 12 | 12 | 13 | 12 | 12 | 12 | 12 | 12 | 12 | 13 | |
| 21 | 17 | 14 | 13 | 12 | 12 | 12 | 12 | 12 | 12 | 13 |
| 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 | -2 | 1 | 0 | 0 | 0 | 1 | 1 | 0 | 0 | |
| 1 | 0 | 0 | -1 | 0 | 0 | 0 | 0 | 0 | 0 | -1 | |
| 0 | 1 | 2 | -1 | -1 | 0 | 0 | -1 | -1 | 0 | 1 | |
Net Cash Flow Net Cash FlowCr | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Free Cash Flow Free Cash FlowCr | -1 | -1 | -2 | 1 | 0 | 0 | 0 | 1 | 1 | 0 | 0 |
CFO To PAT CFO To PAT% | 11.7 | 20.2 | 251.5 | 26,953.7 | 329.7 | 11.2 | -537.7 | 219.4 | 231.1 | -725.5 | 16.9 |
CFO To EBITDA CFO To EBITDA% | 27.2 | 30.8 | 146.6 | -19,938.4 | 51.4 | 25.6 | -45.4 | 176.1 | 95.8 | -263.4 | -11.6 |
| Financial Year | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| -1 | -1 | -2 | 1 | 0 | 0 | 0 | 1 | 1 | 0 | 0 | |
| 1 | 0 | 0 | -1 | 0 | 0 | 0 | 0 | 0 | 0 | -1 | |
| 0 | 1 | 2 | -1 | -1 | 0 | 0 | -1 | -1 | 0 | 1 | |
Net Cash Flow Net Cash FlowCr | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Free Cash Flow Free Cash FlowCr | -1 | -1 | -2 | 1 | 0 | 0 | 0 | 1 | 1 | 0 | 0 |
CFO To PAT CFO To PAT% | 11.7 | 20.2 | 251.5 | 26,953.7 | 329.7 | 11.2 | -537.7 | 219.4 | 231.1 | -725.5 | 16.9 |
CFO To EBITDA CFO To EBITDA% | 27.2 | 30.8 | 146.6 | -19,938.4 | 51.4 | 25.6 | -45.4 | 176.1 | 95.8 | -263.4 | -11.6 |
| Financial Year | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 | Current |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
Market Cap Market CapitalizationCr | 99 | 8 | 6 | 2 | 5 | 3 | 10 | 7 | 8 | 14 | 14 | 12 |
Price To Earnings Price To Earnings | 145.0 | 15.7 | 31.7 | 14.8 | 13.7 | |||||||
Price To Sales Price To Sales | 992.4 | 390.5 | 2.3 | 3.3 | 3.1 | 9.3 | 4.2 | 4.6 | 18.5 | 53.3 | 53.9 | |
Price To Book Price To Book | 6.7 | 0.8 | 0.8 | 0.3 | 0.6 | 0.4 | 1.2 | 0.8 | 0.9 | 1.7 | 1.5 | 1.3 |
EV To EBITDA EV To EBITDA | -36.6 | -3.3 | -10.5 | -874.7 | 32.6 | -48.9 | 111.2 | 18.9 | 20.0 | 579.5 | -11.5 | -10.8 |
GPM GPM% | -1,624.3 | -15,073.3 | 40.5 | 63.1 | 48.5 | 50.4 | 75.5 | 65.3 | 55.7 | |||
OPM OPM% | -2,791.3 | -19,595.2 | -0.7 | 17.3 | -13.8 | 12.0 | 33.6 | 32.6 | 4.0 | -515.4 | -595.6 | |
NPM NPM% | -6,500.9 | -29,933.9 | 0.5 | 2.7 | -31.6 | 1.0 | 27.0 | 13.5 | 1.4 | 353.9 | 387.0 | |
ROCE ROCE% | -36.9 | -36.9 | -4.8 | 0.0 | 3.8 | -1.2 | 1.1 | 4.6 | 4.7 | 0.3 | 8.4 | 8.4 |
ROE ROE% | -43.1 | -49.7 | -7.5 | 0.1 | 0.5 | -4.2 | 0.1 | 5.0 | 2.6 | 0.1 | 9.7 | 9.7 |
ROA ROA% | -31.1 | -29.6 | -4.4 | 0.0 | 0.3 | -2.8 | 0.1 | 3.5 | 1.9 | 0.1 | 7.2 | 7.2 |
| 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 | 99 | 8 | 6 | 2 | 5 | 3 | 10 | 7 | 8 | 14 | 14 | 12 |
Price To Earnings Price To Earnings | 145.0 | 15.7 | 31.7 | 14.8 | 13.7 | |||||||
Price To Sales Price To Sales | 992.4 | 390.5 | 2.3 | 3.3 | 3.1 | 9.3 | 4.2 | 4.6 | 18.5 | 53.3 | 53.9 | |
Price To Book Price To Book | 6.7 | 0.8 | 0.8 | 0.3 | 0.6 | 0.4 | 1.2 | 0.8 | 0.9 | 1.7 | 1.5 | 1.3 |
EV To EBITDA EV To EBITDA | -36.6 | -3.3 | -10.5 | -874.7 | 32.6 | -48.9 | 111.2 | 18.9 | 20.0 | 579.5 | -11.5 | -10.8 |
GPM GPM% | -1,624.3 | -15,073.3 | 40.5 | 63.1 | 48.5 | 50.4 | 75.5 | 65.3 | 55.7 | |||
OPM OPM% | -2,791.3 | -19,595.2 | -0.7 | 17.3 | -13.8 | 12.0 | 33.6 | 32.6 | 4.0 | -515.4 | -595.6 | |
NPM NPM% | -6,500.9 | -29,933.9 | 0.5 | 2.7 | -31.6 | 1.0 | 27.0 | 13.5 | 1.4 | 353.9 | 387.0 | |
ROCE ROCE% | -36.9 | -36.9 | -4.8 | 0.0 | 3.8 | -1.2 | 1.1 | 4.6 | 4.7 | 0.3 | 8.4 | 8.4 |
ROE ROE% | -43.1 | -49.7 | -7.5 | 0.1 | 0.5 | -4.2 | 0.1 | 5.0 | 2.6 | 0.1 | 9.7 | 9.7 |
ROA ROA% | -31.1 | -29.6 | -4.4 | 0.0 | 0.3 | -2.8 | 0.1 | 3.5 | 1.9 | 0.1 | 7.2 | 7.2 |
Documents — Perfect-Octave Media Projects Ltd