| 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 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| 25 | 26 | 37 | 40 | 36 | 37 | 45 | 40 | 46 | 44 | 56 | 60 | |
Growth YoY Revenue Growth YoY% | -13.3 | 9.3 | 48.0 | 84.7 | 44.2 | 42.7 | 21.4 | 0.3 | 27.9 | 17.3 | 24.4 | 51.3 |
| 23 | 22 | 37 | 36 | 33 | 33 | 42 | 36 | 42 | 40 | 53 | 56 | |
| 2 | 4 | 1 | 3 | 4 | 4 | 3 | 4 | 4 | 3 | 3 | 5 | |
OPM OPM% | 8.4 | 14.2 | 1.5 | 8.6 | 9.8 | 10.7 | 6.6 | 9.7 | 8.0 | 7.6 | 5.6 | 7.8 |
| 0 | 0 | 4 | 0 | 1 | 1 | 0 | 0 | 1 | 1 | 2 | 0 | |
Interest Expense Interest ExpenseCr | 0 | 0 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 2 |
Depreciation DepreciationCr | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 1 | 1 | 1 | 1 |
PBT PBTCr | 1 | 3 | 3 | 3 | 3 | 3 | 2 | 3 | 3 | 2 | 3 | 3 |
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 1 | 0 | 1 | 0 | |
| 1 | 3 | 3 | 2 | 2 | 3 | 2 | 2 | 3 | 2 | 2 | 2 | |
Growth YoY PAT Growth YoY% | -38.7 | 51.4 | 95.8 | 55.1 | 83.2 | 10.4 | -26.9 | 6.1 | 27.1 | -29.7 | 13.6 | -9.9 |
NPM NPM% | 5.0 | 10.3 | 7.6 | 5.7 | 6.3 | 7.9 | 4.5 | 6.1 | 6.3 | 4.8 | 4.2 | 3.6 |
| -0.1 | 0.2 | 0.0 | 0.2 | 0.2 | 0.0 | 0.2 | 0.2 | 0.2 | 0.2 | 0.2 | 0.2 |
| 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 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| 25 | 26 | 37 | 40 | 36 | 37 | 45 | 40 | 46 | 44 | 56 | 60 | |
Growth YoY Revenue Growth YoY% | -13.3 | 9.3 | 48.0 | 84.7 | 44.2 | 42.7 | 21.4 | 0.3 | 27.9 | 17.3 | 24.4 | 51.3 |
| 23 | 22 | 37 | 36 | 33 | 33 | 42 | 36 | 42 | 40 | 53 | 56 | |
| 2 | 4 | 1 | 3 | 4 | 4 | 3 | 4 | 4 | 3 | 3 | 5 | |
OPM OPM% | 8.4 | 14.2 | 1.5 | 8.6 | 9.8 | 10.7 | 6.6 | 9.7 | 8.0 | 7.6 | 5.6 | 7.8 |
| 0 | 0 | 4 | 0 | 1 | 1 | 0 | 0 | 1 | 1 | 2 | 0 | |
Interest Expense Interest ExpenseCr | 0 | 0 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 2 |
Depreciation DepreciationCr | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 1 | 1 | 1 | 1 |
PBT PBTCr | 1 | 3 | 3 | 3 | 3 | 3 | 2 | 3 | 3 | 2 | 3 | 3 |
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 1 | 0 | 1 | 0 | |
| 1 | 3 | 3 | 2 | 2 | 3 | 2 | 2 | 3 | 2 | 2 | 2 | |
Growth YoY PAT Growth YoY% | -38.7 | 51.4 | 95.8 | 55.1 | 83.2 | 10.4 | -26.9 | 6.1 | 27.1 | -29.7 | 13.6 | -9.9 |
NPM NPM% | 5.0 | 10.3 | 7.6 | 5.7 | 6.3 | 7.9 | 4.5 | 6.1 | 6.3 | 4.8 | 4.2 | 3.6 |
| -0.1 | 0.2 | 0.0 | 0.2 | 0.2 | 0.0 | 0.2 | 0.2 | 0.2 | 0.2 | 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 | 2 | 15 | 36 | 60 | 32 | 53 | 70 | 100 | 110 | 158 | 186 | 206 |
Growth Revenue Growth% | -66.1 | 512.7 | 146.1 | 67.4 | -47.0 | 67.1 | 31.1 | 43.2 | 9.6 | 44.0 | 17.5 | 30.3 |
| 3 | 13 | 34 | 56 | 28 | 47 | 64 | 91 | 102 | 144 | 172 | 192 | |
| 0 | 1 | 2 | 4 | 4 | 6 | 6 | 9 | 8 | 14 | 14 | 15 | |
OPM OPM% | -8.7 | 8.5 | 6.4 | 6.5 | 11.1 | 11.2 | 9.0 | 9.3 | 7.6 | 8.8 | 7.5 | 7.2 |
| 0 | 0 | 0 | 1 | 1 | 1 | 1 | 2 | 4 | 2 | 4 | 4 | |
Interest Expense Interest ExpenseCr | 0 | 0 | 1 | 1 | 1 | 1 | 1 | 2 | 2 | 3 | 4 | 4 |
Depreciation DepreciationCr | 0 | 0 | 0 | 0 | 0 | 1 | 1 | 1 | 1 | 2 | 2 | 2 |
PBT PBTCr | 0 | 1 | 2 | 4 | 3 | 4 | 5 | 8 | 9 | 11 | 12 | 12 |
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 1 | 1 | 1 | 2 | 2 | |
PAT PATCr | 0 | 1 | 2 | 4 | 3 | 4 | 5 | 7 | 8 | 10 | 10 | 10 |
Growth PAT Growth% | 67.6 | 312.0 | 105.5 | 123.3 | -23.3 | 30.9 | 30.0 | 59.7 | 11.3 | 16.8 | 1.7 | -2.3 |
NPM NPM% | -15.3 | 5.3 | 4.4 | 5.9 | 8.5 | 6.7 | 6.6 | 7.4 | 7.5 | 6.1 | 5.3 | 4.6 |
| -0.1 | 0.2 | 0.2 | 0.3 | 0.3 | 0.4 | 0.5 | 0.8 | 0.1 | 0.8 | 0.8 | 0.8 |
| 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 | 2 | 15 | 36 | 60 | 32 | 53 | 70 | 100 | 110 | 158 | 186 | 206 |
Growth Revenue Growth% | -66.1 | 512.7 | 146.1 | 67.4 | -47.0 | 67.1 | 31.1 | 43.2 | 9.6 | 44.0 | 17.5 | 30.3 |
| 3 | 13 | 34 | 56 | 28 | 47 | 64 | 91 | 102 | 144 | 172 | 192 | |
| 0 | 1 | 2 | 4 | 4 | 6 | 6 | 9 | 8 | 14 | 14 | 15 | |
OPM OPM% | -8.7 | 8.5 | 6.4 | 6.5 | 11.1 | 11.2 | 9.0 | 9.3 | 7.6 | 8.8 | 7.5 | 7.2 |
| 0 | 0 | 0 | 1 | 1 | 1 | 1 | 2 | 4 | 2 | 4 | 4 | |
Interest Expense Interest ExpenseCr | 0 | 0 | 1 | 1 | 1 | 1 | 1 | 2 | 2 | 3 | 4 | 4 |
Depreciation DepreciationCr | 0 | 0 | 0 | 0 | 0 | 1 | 1 | 1 | 1 | 2 | 2 | 2 |
PBT PBTCr | 0 | 1 | 2 | 4 | 3 | 4 | 5 | 8 | 9 | 11 | 12 | 12 |
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 1 | 1 | 1 | 2 | 2 | |
PAT PATCr | 0 | 1 | 2 | 4 | 3 | 4 | 5 | 7 | 8 | 10 | 10 | 10 |
Growth PAT Growth% | 67.6 | 312.0 | 105.5 | 123.3 | -23.3 | 30.9 | 30.0 | 59.7 | 11.3 | 16.8 | 1.7 | -2.3 |
NPM NPM% | -15.3 | 5.3 | 4.4 | 5.9 | 8.5 | 6.7 | 6.6 | 7.4 | 7.5 | 6.1 | 5.3 | 4.6 |
| -0.1 | 0.2 | 0.2 | 0.3 | 0.3 | 0.4 | 0.5 | 0.8 | 0.1 | 0.8 | 0.8 | 0.8 |
| 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 | 4 | 6 | 6 | 6 | 6 | 6 | 6 | 7 | 7 | 7 | 7 |
Reserves ReservesCr | -1 | 4 | 6 | 8 | 10 | 11 | 14 | 23 | 31 | 50 | 59 |
| 1 | 4 | 6 | 6 | 11 | 16 | 18 | 31 | 27 | 47 | ||
| 0 | 2 | 3 | 7 | 7 | 3 | 3 | 1 | 3 | 6 | ||
| 3 | 18 | 26 | 32 | 48 | 51 | 58 | 84 | 94 | 148 | 194 | |
| 3 | 15 | 13 | 8 | 24 | 29 | 38 | 61 | 63 | 118 | ||
| 0 | 3 | 13 | 23 | 25 | 22 | 20 | 23 | 31 | 30 | ||
| 3 | 18 | 26 | 32 | 48 | 51 | 58 | 84 | 94 | 148 | 194 |
| 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 | 4 | 6 | 6 | 6 | 6 | 6 | 6 | 7 | 7 | 7 | 7 |
Reserves ReservesCr | -1 | 4 | 6 | 8 | 10 | 11 | 14 | 23 | 31 | 50 | 59 |
| 1 | 4 | 6 | 6 | 11 | 16 | 18 | 31 | 27 | 47 | ||
| 0 | 2 | 3 | 7 | 7 | 3 | 3 | 1 | 3 | 6 | ||
| 3 | 18 | 26 | 32 | 48 | 51 | 58 | 84 | 94 | 148 | 194 | |
| 3 | 15 | 13 | 8 | 24 | 29 | 38 | 61 | 63 | 118 | ||
| 0 | 3 | 13 | 23 | 25 | 22 | 20 | 23 | 31 | 30 | ||
| 3 | 18 | 26 | 32 | 48 | 51 | 58 | 84 | 94 | 148 | 194 |
| 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 | -7 | -4 | 2 | -5 | 3 | 0 | -1 | -9 | -10 | -17 | |
| -1 | -1 | -3 | -3 | -2 | -2 | 2 | -2 | 0 | -6 | -4 | |
| 1 | 12 | 4 | 1 | 7 | -1 | -2 | 4 | 7 | 26 | 12 | |
Net Cash Flow Net Cash FlowCr | -1 | 4 | -3 | 0 | 0 | 0 | 0 | 1 | -2 | 10 | -9 |
Free Cash Flow Free Cash FlowCr | -1 | -9 | -5 | 2 | -12 | 3 | -1 | -2 | -10 | -15 | |
CFO To PAT CFO To PAT% | 295.2 | -954.5 | -243.7 | 56.8 | -180.4 | 92.1 | -6.8 | -11.8 | -104.7 | -104.2 | -174.7 |
CFO To EBITDA CFO To EBITDA% | 520.7 | -592.0 | -167.3 | 51.7 | -138.8 | 54.9 | -5.0 | -9.3 | -103.6 | -71.7 | -121.8 |
| Financial Year | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| -1 | -7 | -4 | 2 | -5 | 3 | 0 | -1 | -9 | -10 | -17 | |
| -1 | -1 | -3 | -3 | -2 | -2 | 2 | -2 | 0 | -6 | -4 | |
| 1 | 12 | 4 | 1 | 7 | -1 | -2 | 4 | 7 | 26 | 12 | |
Net Cash Flow Net Cash FlowCr | -1 | 4 | -3 | 0 | 0 | 0 | 0 | 1 | -2 | 10 | -9 |
Free Cash Flow Free Cash FlowCr | -1 | -9 | -5 | 2 | -12 | 3 | -1 | -2 | -10 | -15 | |
CFO To PAT CFO To PAT% | 295.2 | -954.5 | -243.7 | 56.8 | -180.4 | 92.1 | -6.8 | -11.8 | -104.7 | -104.2 | -174.7 |
CFO To EBITDA CFO To EBITDA% | 520.7 | -592.0 | -167.3 | 51.7 | -138.8 | 54.9 | -5.0 | -9.3 | -103.6 | -71.7 | -121.8 |
| 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 | 10 | 15 | 9 | 8 | 11 | 13 | 18 | 44 | 67 | 158 | 89 | 123 |
Price To Earnings Price To Earnings | 20.1 | 8.9 | 4.8 | 6.8 | 6.4 | 6.7 | 9.7 | 12.8 | 27.1 | 15.3 | 21.4 | |
Price To Sales Price To Sales | 4.3 | 1.1 | 0.2 | 0.1 | 0.3 | 0.2 | 0.3 | 0.4 | 0.6 | 1.0 | 0.5 | 0.6 |
Price To Book Price To Book | 4.1 | 1.7 | 0.8 | 0.6 | 0.7 | 0.8 | 0.9 | 1.4 | 1.7 | 2.8 | 1.3 | 1.9 |
EV To EBITDA EV To EBITDA | -47.2 | 12.4 | 5.7 | 3.6 | 5.0 | 3.4 | 3.9 | 5.1 | 9.7 | 12.0 | 8.6 | 9.2 |
GPM GPM% | 100.0 | 100.0 | 100.0 | 11.9 | 32.0 | 36.3 | 28.9 | 35.0 | 38.2 | 32.1 | ||
OPM OPM% | -8.7 | 8.5 | 6.4 | 6.5 | 11.1 | 11.2 | 9.0 | 9.3 | 7.6 | 8.8 | 7.5 | 7.2 |
NPM NPM% | -15.3 | 5.3 | 4.4 | 5.9 | 8.5 | 6.7 | 6.6 | 7.4 | 7.5 | 6.1 | 5.3 | 4.6 |
ROCE ROCE% | -6.6 | 9.5 | 13.9 | 23.4 | 18.1 | 21.4 | 23.8 | 26.2 | 20.9 | 17.7 | 14.8 | 14.8 |
ROE ROE% | -14.7 | 8.3 | 13.8 | 26.6 | 17.9 | 21.7 | 23.7 | 23.9 | 21.1 | 16.8 | 14.7 | 14.7 |
ROA ROA% | -11.6 | 4.4 | 6.2 | 11.2 | 5.6 | 7.0 | 7.9 | 8.8 | 8.8 | 6.5 | 5.0 | 5.0 |
| 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 | 10 | 15 | 9 | 8 | 11 | 13 | 18 | 44 | 67 | 158 | 89 | 123 |
Price To Earnings Price To Earnings | 20.1 | 8.9 | 4.8 | 6.8 | 6.4 | 6.7 | 9.7 | 12.8 | 27.1 | 15.3 | 21.4 | |
Price To Sales Price To Sales | 4.3 | 1.1 | 0.2 | 0.1 | 0.3 | 0.2 | 0.3 | 0.4 | 0.6 | 1.0 | 0.5 | 0.6 |
Price To Book Price To Book | 4.1 | 1.7 | 0.8 | 0.6 | 0.7 | 0.8 | 0.9 | 1.4 | 1.7 | 2.8 | 1.3 | 1.9 |
EV To EBITDA EV To EBITDA | -47.2 | 12.4 | 5.7 | 3.6 | 5.0 | 3.4 | 3.9 | 5.1 | 9.7 | 12.0 | 8.6 | 9.2 |
GPM GPM% | 100.0 | 100.0 | 100.0 | 11.9 | 32.0 | 36.3 | 28.9 | 35.0 | 38.2 | 32.1 | ||
OPM OPM% | -8.7 | 8.5 | 6.4 | 6.5 | 11.1 | 11.2 | 9.0 | 9.3 | 7.6 | 8.8 | 7.5 | 7.2 |
NPM NPM% | -15.3 | 5.3 | 4.4 | 5.9 | 8.5 | 6.7 | 6.6 | 7.4 | 7.5 | 6.1 | 5.3 | 4.6 |
ROCE ROCE% | -6.6 | 9.5 | 13.9 | 23.4 | 18.1 | 21.4 | 23.8 | 26.2 | 20.9 | 17.7 | 14.8 | 14.8 |
ROE ROE% | -14.7 | 8.3 | 13.8 | 26.6 | 17.9 | 21.7 | 23.7 | 23.9 | 21.1 | 16.8 | 14.7 | 14.7 |
ROA ROA% | -11.6 | 4.4 | 6.2 | 11.2 | 5.6 | 7.0 | 7.9 | 8.8 | 8.8 | 6.5 | 5.0 | 5.0 |
Documents — Optimus Finance Ltd