| 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 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| 12 | 15 | 24 | 14 | 19 | 33 | 55 | 88 | 135 | 141 | 134 | 103 | |
Growth YoY Revenue Growth YoY% | 266.4 | 93.6 | 355.1 | 8.3 | 66.6 | 129.5 | 128.2 | 547.7 | 595.4 | 323.3 | 141.3 | 17.0 |
| 11 | 13 | 19 | 11 | 16 | 29 | 41 | 75 | 109 | 112 | 110 | 84 | |
| 1 | 2 | 5 | 2 | 3 | 5 | 15 | 13 | 26 | 29 | 24 | 19 | |
OPM OPM% | 8.4 | 13.8 | 22.1 | 17.4 | 15.8 | 14.4 | 26.4 | 15.1 | 19.3 | 20.5 | 18.1 | 18.7 |
| 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 | 1 | 2 | 5 | 2 | 3 | 5 | 15 | 13 | 26 | 29 | 24 | 19 |
| 0 | 0 | 1 | 1 | 1 | 1 | 4 | 3 | 7 | 7 | 6 | 5 | |
| 1 | 1 | 4 | 2 | 2 | 3 | 11 | 10 | 20 | 22 | 18 | 14 | |
Growth YoY PAT Growth YoY% | 213.6 | 151.7 | 802.3 | 79.6 | 229.0 | 138.4 | 177.1 | 457.9 | 771.8 | 522.4 | 65.4 | 45.6 |
NPM NPM% | 5.9 | 10.0 | 16.3 | 13.0 | 11.7 | 10.4 | 19.8 | 11.2 | 14.7 | 15.3 | 13.6 | 13.9 |
| 1.0 | 2.1 | 5.6 | 2.5 | 3.2 | 4.9 | 5.6 | 5.0 | 10.1 | 11.1 | 9.3 | 7.3 |
| 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 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| 12 | 15 | 24 | 14 | 19 | 33 | 55 | 88 | 135 | 141 | 134 | 103 | |
Growth YoY Revenue Growth YoY% | 266.4 | 93.6 | 355.1 | 8.3 | 66.6 | 129.5 | 128.2 | 547.7 | 595.4 | 323.3 | 141.3 | 17.0 |
| 11 | 13 | 19 | 11 | 16 | 29 | 41 | 75 | 109 | 112 | 110 | 84 | |
| 1 | 2 | 5 | 2 | 3 | 5 | 15 | 13 | 26 | 29 | 24 | 19 | |
OPM OPM% | 8.4 | 13.8 | 22.1 | 17.4 | 15.8 | 14.4 | 26.4 | 15.1 | 19.3 | 20.5 | 18.1 | 18.7 |
| 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 | 1 | 2 | 5 | 2 | 3 | 5 | 15 | 13 | 26 | 29 | 24 | 19 |
| 0 | 0 | 1 | 1 | 1 | 1 | 4 | 3 | 7 | 7 | 6 | 5 | |
| 1 | 1 | 4 | 2 | 2 | 3 | 11 | 10 | 20 | 22 | 18 | 14 | |
Growth YoY PAT Growth YoY% | 213.6 | 151.7 | 802.3 | 79.6 | 229.0 | 138.4 | 177.1 | 457.9 | 771.8 | 522.4 | 65.4 | 45.6 |
NPM NPM% | 5.9 | 10.0 | 16.3 | 13.0 | 11.7 | 10.4 | 19.8 | 11.2 | 14.7 | 15.3 | 13.6 | 13.9 |
| 1.0 | 2.1 | 5.6 | 2.5 | 3.2 | 4.9 | 5.6 | 5.0 | 10.1 | 11.1 | 9.3 | 7.3 |
| 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 | 2 | 0 | 4 | 6 | 18 | 63 | 147 | 498 | 513 |
Growth Revenue Growth% | 642.6 | -100.0 | 65.8 | 197.9 | 247.8 | 133.4 | 238.8 | 161.6 | ||||
| 0 | 0 | 0 | 2 | 0 | 1 | 5 | 16 | 53 | 122 | 405 | 414 | |
| 0 | 0 | 0 | 0 | 0 | 2 | 1 | 2 | 10 | 25 | 93 | 99 | |
OPM OPM% | 74.2 | 14.1 | 66.9 | 22.3 | 9.1 | 15.4 | 16.9 | 18.6 | 19.2 | |||
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 1 | 1 | 1 | |
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 | 0 | 0 | 0 | 0 | 2 | 1 | 1 | 10 | 25 | 93 | 99 |
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 2 | 6 | 23 | 25 | |
PAT PATCr | 0 | 0 | 0 | 0 | 0 | 2 | 1 | 1 | 7 | 18 | 70 | 74 |
Growth PAT Growth% | 16.6 | -12.8 | 311.0 | 41.4 | -213.1 | 871.4 | -55.0 | 31.4 | 415.4 | 159.8 | 276.4 | 178.3 |
NPM NPM% | 74.2 | 14.1 | 63.6 | 17.3 | 7.6 | 11.3 | 12.6 | 13.9 | 14.4 | |||
| -0.1 | -0.1 | 0.3 | 0.4 | -0.4 | 3.3 | 1.4 | 1.9 | 10.0 | 9.4 | 35.6 | 37.8 |
| 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 | 2 | 0 | 4 | 6 | 18 | 63 | 147 | 498 | 513 |
Growth Revenue Growth% | 642.6 | -100.0 | 65.8 | 197.9 | 247.8 | 133.4 | 238.8 | 161.6 | ||||
| 0 | 0 | 0 | 2 | 0 | 1 | 5 | 16 | 53 | 122 | 405 | 414 | |
| 0 | 0 | 0 | 0 | 0 | 2 | 1 | 2 | 10 | 25 | 93 | 99 | |
OPM OPM% | 74.2 | 14.1 | 66.9 | 22.3 | 9.1 | 15.4 | 16.9 | 18.6 | 19.2 | |||
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 1 | 1 | 1 | |
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 | 0 | 0 | 0 | 0 | 2 | 1 | 1 | 10 | 25 | 93 | 99 |
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 2 | 6 | 23 | 25 | |
PAT PATCr | 0 | 0 | 0 | 0 | 0 | 2 | 1 | 1 | 7 | 18 | 70 | 74 |
Growth PAT Growth% | 16.6 | -12.8 | 311.0 | 41.4 | -213.1 | 871.4 | -55.0 | 31.4 | 415.4 | 159.8 | 276.4 | 178.3 |
NPM NPM% | 74.2 | 14.1 | 63.6 | 17.3 | 7.6 | 11.3 | 12.6 | 13.9 | 14.4 | |||
| -0.1 | -0.1 | 0.3 | 0.4 | -0.4 | 3.3 | 1.4 | 1.9 | 10.0 | 9.4 | 35.6 | 37.8 |
| 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 | 7 | 7 | 7 | 7 | 7 | 7 | 7 | 7 | 7 | 20 | 20 |
Reserves ReservesCr | -5 | -5 | -5 | -4 | -5 | -2 | -1 | 0 | 7 | 52 | 122 |
| 0 | 0 | 2 | 1 | 0 | 1 | 2 | 5 | 17 | 34 | 113 | |
| 0 | 1 | 1 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | |
| 3 | 3 | 5 | 4 | 3 | 7 | 9 | 13 | 32 | 106 | 254 | |
| 0 | 0 | 2 | 1 | 0 | 3 | 5 | 9 | 28 | 85 | 233 | |
| 3 | 3 | 3 | 3 | 3 | 4 | 4 | 4 | 4 | 21 | 21 | |
| 3 | 3 | 5 | 4 | 3 | 7 | 9 | 13 | 32 | 106 | 254 |
| 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 | 7 | 7 | 7 | 7 | 7 | 7 | 7 | 7 | 7 | 20 | 20 |
Reserves ReservesCr | -5 | -5 | -5 | -4 | -5 | -2 | -1 | 0 | 7 | 52 | 122 |
| 0 | 0 | 2 | 1 | 0 | 1 | 2 | 5 | 17 | 34 | 113 | |
| 0 | 1 | 1 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | |
| 3 | 3 | 5 | 4 | 3 | 7 | 9 | 13 | 32 | 106 | 254 | |
| 0 | 0 | 2 | 1 | 0 | 3 | 5 | 9 | 28 | 85 | 233 | |
| 3 | 3 | 3 | 3 | 3 | 4 | 4 | 4 | 4 | 21 | 21 | |
| 3 | 3 | 5 | 4 | 3 | 7 | 9 | 13 | 32 | 106 | 254 |
| Financial Year | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| 0 | 0 | 0 | 0 | 0 | 1 | 1 | 0 | 1 | 14 | -11 | |
| 0 | 0 | 0 | 0 | 0 | -1 | -1 | 0 | 0 | 0 | 0 | |
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -1 | 0 | |
Net Cash Flow Net Cash FlowCr | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 1 | 14 | -11 |
Free Cash Flow Free Cash FlowCr | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 1 | 14 | -11 |
CFO To PAT CFO To PAT% | 163.5 | 109.5 | -34.0 | 141.1 | 11.3 | 35.6 | 49.3 | 10.1 | 17.0 | 78.3 | -15.7 |
CFO To EBITDA CFO To EBITDA% | 163.6 | 109.5 | -34.0 | 141.1 | 19.1 | 33.9 | 38.1 | 8.4 | 12.4 | 58.2 | -11.8 |
| Financial Year | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| 0 | 0 | 0 | 0 | 0 | 1 | 1 | 0 | 1 | 14 | -11 | |
| 0 | 0 | 0 | 0 | 0 | -1 | -1 | 0 | 0 | 0 | 0 | |
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -1 | 0 | |
Net Cash Flow Net Cash FlowCr | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 1 | 14 | -11 |
Free Cash Flow Free Cash FlowCr | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 1 | 14 | -11 |
CFO To PAT CFO To PAT% | 163.5 | 109.5 | -34.0 | 141.1 | 11.3 | 35.6 | 49.3 | 10.1 | 17.0 | 78.3 | -15.7 |
CFO To EBITDA CFO To EBITDA% | 163.6 | 109.5 | -34.0 | 141.1 | 19.1 | 33.9 | 38.1 | 8.4 | 12.4 | 58.2 | -11.8 |
| 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 | 3 | 9 | 6 | 3 | 2 | 4 | 28 | 23 | 56 | 263 | 925 | 1,075 |
Price To Earnings Price To Earnings | 32.4 | 9.8 | 1.5 | 26.5 | 16.4 | 7.8 | 39.1 | 13.3 | 14.5 | |||
Price To Sales Price To Sales | 23.9 | 1.4 | 1.0 | 4.6 | 1.3 | 0.9 | 1.8 | 1.9 | 2.1 | |||
Price To Book Price To Book | 1.4 | 35.9 | 2.4 | 3.7 | 5.7 | 0.7 | 4.7 | 3.1 | 3.9 | 10.1 | 6.5 | 7.6 |
EV To EBITDA EV To EBITDA | -47.3 | -105.0 | 35.8 | 10.5 | -14.1 | 1.5 | 20.8 | 13.9 | 5.6 | 9.5 | 9.8 | 10.5 |
GPM GPM% | 100.0 | 17.2 | 72.1 | 32.0 | 23.4 | 22.8 | 33.0 | 21.5 | 21.5 | |||
OPM OPM% | 74.2 | 14.1 | 66.9 | 22.3 | 9.1 | 15.4 | 16.9 | 18.6 | 19.2 | |||
NPM NPM% | 74.2 | 14.1 | 63.6 | 17.3 | 7.6 | 11.3 | 12.6 | 13.9 | 14.4 | |||
ROCE ROCE% | -2.8 | -3.1 | 6.1 | 8.9 | -10.9 | 44.8 | 16.2 | 17.8 | 64.5 | 34.4 | 65.7 | 65.7 |
ROE ROE% | -3.2 | -3.8 | 7.4 | 9.4 | -11.9 | 48.0 | 17.8 | 18.9 | 49.4 | 25.8 | 49.2 | 49.2 |
ROA ROA% | -2.7 | -3.1 | 3.8 | 7.2 | -10.3 | 35.9 | 12.3 | 10.8 | 22.4 | 17.4 | 27.3 | 27.3 |
| Financial Year | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 | Current |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
Market Cap Market CapitalizationCr | 3 | 9 | 6 | 3 | 2 | 4 | 28 | 23 | 56 | 263 | 925 | 1,075 |
Price To Earnings Price To Earnings | 32.4 | 9.8 | 1.5 | 26.5 | 16.4 | 7.8 | 39.1 | 13.3 | 14.5 | |||
Price To Sales Price To Sales | 23.9 | 1.4 | 1.0 | 4.6 | 1.3 | 0.9 | 1.8 | 1.9 | 2.1 | |||
Price To Book Price To Book | 1.4 | 35.9 | 2.4 | 3.7 | 5.7 | 0.7 | 4.7 | 3.1 | 3.9 | 10.1 | 6.5 | 7.6 |
EV To EBITDA EV To EBITDA | -47.3 | -105.0 | 35.8 | 10.5 | -14.1 | 1.5 | 20.8 | 13.9 | 5.6 | 9.5 | 9.8 | 10.5 |
GPM GPM% | 100.0 | 17.2 | 72.1 | 32.0 | 23.4 | 22.8 | 33.0 | 21.5 | 21.5 | |||
OPM OPM% | 74.2 | 14.1 | 66.9 | 22.3 | 9.1 | 15.4 | 16.9 | 18.6 | 19.2 | |||
NPM NPM% | 74.2 | 14.1 | 63.6 | 17.3 | 7.6 | 11.3 | 12.6 | 13.9 | 14.4 | |||
ROCE ROCE% | -2.8 | -3.1 | 6.1 | 8.9 | -10.9 | 44.8 | 16.2 | 17.8 | 64.5 | 34.4 | 65.7 | 65.7 |
ROE ROE% | -3.2 | -3.8 | 7.4 | 9.4 | -11.9 | 48.0 | 17.8 | 18.9 | 49.4 | 25.8 | 49.2 | 49.2 |
ROA ROA% | -2.7 | -3.1 | 3.8 | 7.2 | -10.3 | 35.9 | 12.3 | 10.8 | 22.4 | 17.4 | 27.3 | 27.3 |
Documents — One Global Service Provider Ltd