| 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 | 3 | 2 | 2 | 2 | 2 | 3 | 2 | 3 | 3 | 2 | 3 | |
Growth YoY Revenue Growth YoY% | -11.7 | 0.3 | -33.3 | -28.8 | -30.6 | -23.8 | 17.6 | 10.8 | 32.0 | 48.0 | -35.2 | 16.7 |
| 4 | 3 | 3 | 2 | 3 | 3 | 3 | 3 | 3 | 4 | 3 | 3 | |
| 0 | 0 | -1 | -1 | 0 | -1 | 0 | 0 | 0 | -1 | -1 | 0 | |
OPM OPM% | -7.5 | -13.8 | -39.8 | -25.6 | -19.5 | -22.0 | -11.5 | -17.1 | -9.5 | -16.4 | -54.8 | -13.5 |
| 0 | 0 | 4 | 0 | 0 | 0 | 0 | 0 | 0 | 2 | 0 | 0 | |
Interest Expense Interest ExpenseCr | 1 | 1 | 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 | -1 | -1 | 2 | -1 | -1 | -1 | -1 | -1 | -1 | 1 | -1 | -1 |
| 0 | 0 | 1 | 0 | 0 | 0 | 0 | 0 | 0 | -2 | 0 | 0 | |
| -1 | -1 | 1 | -1 | -1 | -1 | -1 | -1 | -1 | 3 | -2 | -1 | |
Growth YoY PAT Growth YoY% | -17.0 | -62.2 | 187.6 | -143.1 | 18.2 | 14.3 | -209.4 | 27.7 | -11.1 | 390.4 | -66.7 | -4.9 |
NPM NPM% | -33.0 | -44.6 | 34.8 | -72.3 | -39.0 | -50.2 | -32.4 | -47.2 | -32.8 | 98.5 | -83.3 | -42.5 |
| -0.7 | -0.7 | 0.5 | -0.9 | -0.6 | -0.7 | -0.6 | -0.6 | -0.6 | 2.0 | -0.9 | -0.7 |
| 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 | 3 | 2 | 2 | 2 | 2 | 3 | 2 | 3 | 3 | 2 | 3 | |
Growth YoY Revenue Growth YoY% | -11.7 | 0.3 | -33.3 | -28.8 | -30.6 | -23.8 | 17.6 | 10.8 | 32.0 | 48.0 | -35.2 | 16.7 |
| 4 | 3 | 3 | 2 | 3 | 3 | 3 | 3 | 3 | 4 | 3 | 3 | |
| 0 | 0 | -1 | -1 | 0 | -1 | 0 | 0 | 0 | -1 | -1 | 0 | |
OPM OPM% | -7.5 | -13.8 | -39.8 | -25.6 | -19.5 | -22.0 | -11.5 | -17.1 | -9.5 | -16.4 | -54.8 | -13.5 |
| 0 | 0 | 4 | 0 | 0 | 0 | 0 | 0 | 0 | 2 | 0 | 0 | |
Interest Expense Interest ExpenseCr | 1 | 1 | 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 | -1 | -1 | 2 | -1 | -1 | -1 | -1 | -1 | -1 | 1 | -1 | -1 |
| 0 | 0 | 1 | 0 | 0 | 0 | 0 | 0 | 0 | -2 | 0 | 0 | |
| -1 | -1 | 1 | -1 | -1 | -1 | -1 | -1 | -1 | 3 | -2 | -1 | |
Growth YoY PAT Growth YoY% | -17.0 | -62.2 | 187.6 | -143.1 | 18.2 | 14.3 | -209.4 | 27.7 | -11.1 | 390.4 | -66.7 | -4.9 |
NPM NPM% | -33.0 | -44.6 | 34.8 | -72.3 | -39.0 | -50.2 | -32.4 | -47.2 | -32.8 | 98.5 | -83.3 | -42.5 |
| -0.7 | -0.7 | 0.5 | -0.9 | -0.6 | -0.7 | -0.6 | -0.6 | -0.6 | 2.0 | -0.9 | -0.7 |
| Financial Year | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 | TTM |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
Revenue RevenueCr | 54 | 53 | 46 | 39 | 31 | 8 | 7 | 14 | 12 | 9 | 10 | 11 |
Growth Revenue Growth% | -0.7 | -2.4 | -13.0 | -15.9 | -18.6 | -73.8 | -16.8 | 103.9 | -17.9 | -18.2 | 10.9 | 12.3 |
| 47 | 44 | 41 | 35 | 32 | 11 | 9 | 15 | 14 | 11 | 13 | 13 | |
| 7 | 8 | 5 | 4 | -1 | -2 | -2 | -1 | -3 | -2 | -2 | -2 | |
OPM OPM% | 12.9 | 15.9 | 10.7 | 10.3 | -1.6 | -29.3 | -33.6 | -10.3 | -24.5 | -18.8 | -21.3 | -20.4 |
| 0 | 1 | 1 | 1 | 2 | 2 | 2 | 3 | 6 | 0 | 2 | 2 | |
Interest Expense Interest ExpenseCr | 6 | 6 | 6 | 5 | 4 | 4 | 4 | 4 | 2 | 2 | 2 | 2 |
Depreciation DepreciationCr | 3 | 3 | 3 | 3 | 3 | 2 | 2 | 2 | 2 | 1 | 1 | 1 |
PBT PBTCr | -2 | 0 | -3 | -4 | -6 | -6 | -6 | -4 | -1 | -4 | -2 | -3 |
| 1 | 2 | -1 | 0 | -1 | -1 | 0 | 0 | 0 | 0 | -2 | -2 | |
PAT PATCr | -3 | -2 | -2 | -4 | -5 | -6 | -6 | -4 | -1 | -4 | 0 | 0 |
Growth PAT Growth% | -2,383.1 | 45.3 | 10.0 | -151.5 | -41.2 | -3.3 | -0.1 | 24.0 | 75.8 | -328.3 | 94.1 | 92.2 |
NPM NPM% | -5.7 | -3.2 | -3.3 | -9.9 | -17.1 | -67.5 | -81.3 | -30.3 | -8.9 | -46.7 | -2.5 | -2.9 |
| -1.9 | -1.0 | -0.9 | -2.3 | -3.3 | -3.4 | -3.4 | -2.6 | -0.6 | -2.7 | -0.2 | -0.2 |
| 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 | 54 | 53 | 46 | 39 | 31 | 8 | 7 | 14 | 12 | 9 | 10 | 11 |
Growth Revenue Growth% | -0.7 | -2.4 | -13.0 | -15.9 | -18.6 | -73.8 | -16.8 | 103.9 | -17.9 | -18.2 | 10.9 | 12.3 |
| 47 | 44 | 41 | 35 | 32 | 11 | 9 | 15 | 14 | 11 | 13 | 13 | |
| 7 | 8 | 5 | 4 | -1 | -2 | -2 | -1 | -3 | -2 | -2 | -2 | |
OPM OPM% | 12.9 | 15.9 | 10.7 | 10.3 | -1.6 | -29.3 | -33.6 | -10.3 | -24.5 | -18.8 | -21.3 | -20.4 |
| 0 | 1 | 1 | 1 | 2 | 2 | 2 | 3 | 6 | 0 | 2 | 2 | |
Interest Expense Interest ExpenseCr | 6 | 6 | 6 | 5 | 4 | 4 | 4 | 4 | 2 | 2 | 2 | 2 |
Depreciation DepreciationCr | 3 | 3 | 3 | 3 | 3 | 2 | 2 | 2 | 2 | 1 | 1 | 1 |
PBT PBTCr | -2 | 0 | -3 | -4 | -6 | -6 | -6 | -4 | -1 | -4 | -2 | -3 |
| 1 | 2 | -1 | 0 | -1 | -1 | 0 | 0 | 0 | 0 | -2 | -2 | |
PAT PATCr | -3 | -2 | -2 | -4 | -5 | -6 | -6 | -4 | -1 | -4 | 0 | 0 |
Growth PAT Growth% | -2,383.1 | 45.3 | 10.0 | -151.5 | -41.2 | -3.3 | -0.1 | 24.0 | 75.8 | -328.3 | 94.1 | 92.2 |
NPM NPM% | -5.7 | -3.2 | -3.3 | -9.9 | -17.1 | -67.5 | -81.3 | -30.3 | -8.9 | -46.7 | -2.5 | -2.9 |
| -1.9 | -1.0 | -0.9 | -2.3 | -3.3 | -3.4 | -3.4 | -2.6 | -0.6 | -2.7 | -0.2 | -0.2 |
| Financial Year | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|---|---|---|---|---|---|---|
Equity Capital Equity CapitalCr | 16 | 16 | 16 | 16 | 16 | 16 | 16 | 16 | 16 | 16 | 16 |
Reserves ReservesCr | 18 | 17 | 15 | 11 | 6 | 0 | -5 | -10 | -11 | -15 | -15 |
| 26 | 26 | 32 | 32 | 29 | 27 | 36 | 27 | 24 | 25 | 18 | |
| 43 | 43 | 35 | 30 | 23 | 24 | 16 | 24 | 21 | 18 | 7 | |
| 103 | 102 | 98 | 90 | 73 | 68 | 63 | 57 | 51 | 45 | 26 | |
| 52 | 52 | 50 | 46 | 39 | 39 | 37 | 32 | 31 | 26 | 23 | |
| 51 | 50 | 48 | 44 | 34 | 28 | 27 | 25 | 21 | 19 | 3 | |
| 103 | 102 | 98 | 90 | 73 | 68 | 63 | 57 | 51 | 45 | 26 |
| 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 | 16 | 16 | 16 | 16 | 16 | 16 | 16 | 16 | 16 | 16 | 16 |
Reserves ReservesCr | 18 | 17 | 15 | 11 | 6 | 0 | -5 | -10 | -11 | -15 | -15 |
| 26 | 26 | 32 | 32 | 29 | 27 | 36 | 27 | 24 | 25 | 18 | |
| 43 | 43 | 35 | 30 | 23 | 24 | 16 | 24 | 21 | 18 | 7 | |
| 103 | 102 | 98 | 90 | 73 | 68 | 63 | 57 | 51 | 45 | 26 | |
| 52 | 52 | 50 | 46 | 39 | 39 | 37 | 32 | 31 | 26 | 23 | |
| 51 | 50 | 48 | 44 | 34 | 28 | 27 | 25 | 21 | 19 | 3 | |
| 103 | 102 | 98 | 90 | 73 | 68 | 63 | 57 | 51 | 45 | 26 |
| 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 | 10 | 13 | 10 | 6 | 0 | 6 | 5 | 2 | 3 | -5 | |
| 0 | -2 | -2 | 0 | 5 | 2 | 0 | 0 | 7 | 0 | 18 | |
| 3 | -9 | -11 | -12 | -11 | -2 | -7 | -5 | -9 | -3 | -12 | |
Net Cash Flow Net Cash FlowCr | 0 | 0 | 1 | -1 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Free Cash Flow Free Cash FlowCr | -2 | 9 | 11 | 11 | 12 | 2 | 6 | 5 | 9 | 3 | 13 |
CFO To PAT CFO To PAT% | 81.7 | -603.2 | -850.0 | -271.7 | -118.8 | 0.5 | -112.7 | -118.8 | -171.4 | -71.8 | 1,959.0 |
CFO To EBITDA CFO To EBITDA% | -36.2 | 121.0 | 262.0 | 260.4 | -1,239.2 | 1.1 | -272.2 | -348.4 | -62.4 | -178.3 | 228.5 |
| 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 | 10 | 13 | 10 | 6 | 0 | 6 | 5 | 2 | 3 | -5 | |
| 0 | -2 | -2 | 0 | 5 | 2 | 0 | 0 | 7 | 0 | 18 | |
| 3 | -9 | -11 | -12 | -11 | -2 | -7 | -5 | -9 | -3 | -12 | |
Net Cash Flow Net Cash FlowCr | 0 | 0 | 1 | -1 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Free Cash Flow Free Cash FlowCr | -2 | 9 | 11 | 11 | 12 | 2 | 6 | 5 | 9 | 3 | 13 |
CFO To PAT CFO To PAT% | 81.7 | -603.2 | -850.0 | -271.7 | -118.8 | 0.5 | -112.7 | -118.8 | -171.4 | -71.8 | 1,959.0 |
CFO To EBITDA CFO To EBITDA% | -36.2 | 121.0 | 262.0 | 260.4 | -1,239.2 | 1.1 | -272.2 | -348.4 | -62.4 | -178.3 | 228.5 |
| 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 | 29 | 30 | 13 | 8 | 8 | 4 | 5 | 5 | 4 | 6 | 5 | 5 |
Price To Earnings Price To Earnings | ||||||||||||
Price To Sales Price To Sales | 0.5 | 0.6 | 0.3 | 0.2 | 0.3 | 0.5 | 0.8 | 0.4 | 0.4 | 0.6 | 0.4 | 0.5 |
Price To Book Price To Book | 0.8 | 0.9 | 0.4 | 0.3 | 0.4 | 0.3 | 0.5 | 0.7 | 0.8 | 4.6 | 4.3 | 4.6 |
EV To EBITDA EV To EBITDA | 10.8 | 8.7 | 10.3 | 10.3 | -67.2 | -13.3 | -13.2 | -26.3 | -11.0 | -17.4 | -8.1 | -8.2 |
GPM GPM% | 27.3 | 28.5 | 25.3 | 27.1 | 18.6 | 19.7 | 10.0 | 10.9 | 9.4 | 5.3 | 8.4 | 8.4 |
OPM OPM% | 12.9 | 15.9 | 10.7 | 10.3 | -1.6 | -29.3 | -33.6 | -10.3 | -24.5 | -18.8 | -21.3 | -20.4 |
NPM NPM% | -5.7 | -3.2 | -3.3 | -9.9 | -17.1 | -67.5 | -81.3 | -30.3 | -8.9 | -46.7 | -2.5 | -2.9 |
ROCE ROCE% | 5.2 | 7.9 | 4.3 | 2.4 | -3.4 | -5.3 | -5.2 | -1.3 | 3.7 | -11.0 | -5.7 | -5.7 |
ROE ROE% | -8.9 | -5.1 | -4.8 | -13.9 | -24.4 | -33.6 | -50.8 | -63.0 | -18.0 | -333.9 | -24.6 | -24.6 |
ROA ROA% | -3.0 | -1.7 | -1.5 | -4.2 | -7.3 | -8.2 | -8.8 | -7.5 | -2.0 | -9.8 | -1.0 | -1.0 |
| Financial Year | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 | Current |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
Market Cap Market CapitalizationCr | 29 | 30 | 13 | 8 | 8 | 4 | 5 | 5 | 4 | 6 | 5 | 5 |
Price To Earnings Price To Earnings | ||||||||||||
Price To Sales Price To Sales | 0.5 | 0.6 | 0.3 | 0.2 | 0.3 | 0.5 | 0.8 | 0.4 | 0.4 | 0.6 | 0.4 | 0.5 |
Price To Book Price To Book | 0.8 | 0.9 | 0.4 | 0.3 | 0.4 | 0.3 | 0.5 | 0.7 | 0.8 | 4.6 | 4.3 | 4.6 |
EV To EBITDA EV To EBITDA | 10.8 | 8.7 | 10.3 | 10.3 | -67.2 | -13.3 | -13.2 | -26.3 | -11.0 | -17.4 | -8.1 | -8.2 |
GPM GPM% | 27.3 | 28.5 | 25.3 | 27.1 | 18.6 | 19.7 | 10.0 | 10.9 | 9.4 | 5.3 | 8.4 | 8.4 |
OPM OPM% | 12.9 | 15.9 | 10.7 | 10.3 | -1.6 | -29.3 | -33.6 | -10.3 | -24.5 | -18.8 | -21.3 | -20.4 |
NPM NPM% | -5.7 | -3.2 | -3.3 | -9.9 | -17.1 | -67.5 | -81.3 | -30.3 | -8.9 | -46.7 | -2.5 | -2.9 |
ROCE ROCE% | 5.2 | 7.9 | 4.3 | 2.4 | -3.4 | -5.3 | -5.2 | -1.3 | 3.7 | -11.0 | -5.7 | -5.7 |
ROE ROE% | -8.9 | -5.1 | -4.8 | -13.9 | -24.4 | -33.6 | -50.8 | -63.0 | -18.0 | -333.9 | -24.6 | -24.6 |
ROA ROA% | -3.0 | -1.7 | -1.5 | -4.2 | -7.3 | -8.2 | -8.8 | -7.5 | -2.0 | -9.8 | -1.0 | -1.0 |
Documents — Olympic Cards Ltd