| 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 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| 2 | 1 | 5 | 3 | 3 | 4 | 4 | 5 | 3 | 3 | 4 | 3 | |
Growth YoY Revenue Growth YoY% | -30.4 | -68.8 | 241.2 | 323.4 | 54.3 | 199.2 | -13.1 | 46.9 | -3.9 | -15.2 | -15.3 | -32.1 |
| 1 | 1 | 5 | 2 | 2 | 3 | 6 | 4 | 4 | 3 | 4 | 3 | |
| 1 | 1 | 0 | 1 | 1 | 1 | -2 | 1 | -1 | 0 | 0 | 0 | |
OPM OPM% | 30.1 | 49.6 | 0.2 | 32.5 | 35.2 | 26.5 | -38.5 | 16.3 | -23.1 | -7.6 | -5.7 | 8.9 |
| 0 | 0 | 0 | 0 | 0 | 0 | 1 | 0 | 1 | 1 | 1 | 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 | 1 | 1 | 1 | -1 | 1 | 1 | 1 | 0 | 0 |
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | |
| 0 | 0 | -1 | 1 | 1 | 0 | -1 | 0 | 0 | 0 | 0 | 0 | |
Growth YoY PAT Growth YoY% | -26.1 | 20.0 | -319.4 | 366.7 | 217.7 | 161.1 | -63.2 | -17.9 | -27.8 | -14.9 | 107.2 | -82.6 |
NPM NPM% | 8.5 | 14.4 | -13.5 | 17.2 | 17.6 | 12.6 | -25.3 | 9.6 | 13.2 | 12.6 | 2.1 | 2.5 |
| 0.1 | 0.1 | -0.6 | 0.5 | 0.4 | 0.4 | -0.9 | 0.3 | 0.3 | 0.1 | 0.0 | 0.0 |
| 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 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| 2 | 1 | 5 | 3 | 3 | 4 | 4 | 5 | 3 | 3 | 4 | 3 | |
Growth YoY Revenue Growth YoY% | -30.4 | -68.8 | 241.2 | 323.4 | 54.3 | 199.2 | -13.1 | 46.9 | -3.9 | -15.2 | -15.3 | -32.1 |
| 1 | 1 | 5 | 2 | 2 | 3 | 6 | 4 | 4 | 3 | 4 | 3 | |
| 1 | 1 | 0 | 1 | 1 | 1 | -2 | 1 | -1 | 0 | 0 | 0 | |
OPM OPM% | 30.1 | 49.6 | 0.2 | 32.5 | 35.2 | 26.5 | -38.5 | 16.3 | -23.1 | -7.6 | -5.7 | 8.9 |
| 0 | 0 | 0 | 0 | 0 | 0 | 1 | 0 | 1 | 1 | 1 | 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 | 1 | 1 | 1 | -1 | 1 | 1 | 1 | 0 | 0 |
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | |
| 0 | 0 | -1 | 1 | 1 | 0 | -1 | 0 | 0 | 0 | 0 | 0 | |
Growth YoY PAT Growth YoY% | -26.1 | 20.0 | -319.4 | 366.7 | 217.7 | 161.1 | -63.2 | -17.9 | -27.8 | -14.9 | 107.2 | -82.6 |
NPM NPM% | 8.5 | 14.4 | -13.5 | 17.2 | 17.6 | 12.6 | -25.3 | 9.6 | 13.2 | 12.6 | 2.1 | 2.5 |
| 0.1 | 0.1 | -0.6 | 0.5 | 0.4 | 0.4 | -0.9 | 0.3 | 0.3 | 0.1 | 0.0 | 0.0 |
| Financial Year | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 | TTM |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
Revenue RevenueCr | 7 | 9 | 22 | 20 | 11 | 10 | 11 | 11 | 9 | 14 | 15 | 13 |
Growth Revenue Growth% | -53.8 | 21.3 | 153.6 | -8.0 | -44.8 | -12.7 | 15.0 | -0.4 | -19.7 | 59.4 | 1.2 | -18.1 |
| 9 | 8 | 20 | 19 | 11 | 9 | 10 | 10 | 7 | 13 | 15 | 14 | |
| -2 | 0 | 2 | 1 | 1 | 1 | 1 | 1 | 2 | 1 | 0 | -1 | |
OPM OPM% | -28.5 | 5.1 | 8.9 | 6.4 | 6.5 | 12.1 | 7.8 | 12.0 | 19.6 | 9.6 | -2.5 | -6.4 |
| 1 | 0 | 0 | 2 | 0 | 1 | 1 | 1 | 0 | 1 | 3 | ||
Interest Expense Interest ExpenseCr | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Depreciation DepreciationCr | 0 | 0 | 1 | 2 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 |
PBT PBTCr | -2 | 0 | 1 | 1 | 0 | 1 | 1 | 1 | 1 | 1 | 2 | 1 |
| 0 | 0 | 0 | 1 | 0 | 0 | 1 | 0 | 1 | 0 | 0 | 0 | |
PAT PATCr | -2 | 0 | 0 | 1 | 0 | 1 | 1 | 1 | 0 | 1 | 1 | 1 |
Growth PAT Growth% | -1,430.2 | 121.5 | 11.1 | 71.9 | -28.5 | 62.1 | -18.4 | 48.0 | -79.7 | 402.1 | 53.6 | 163.9 |
NPM NPM% | -20.9 | 3.7 | 1.6 | 3.0 | 3.9 | 7.3 | 5.2 | 7.7 | 1.9 | 6.1 | 9.3 | 7.3 |
| -1.0 | 0.3 | 0.3 | 0.6 | 0.4 | 0.1 | 0.7 | 0.8 | 0.1 | 0.7 | 0.6 | 0.5 |
| Financial Year | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 | TTM |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
Revenue RevenueCr | 7 | 9 | 22 | 20 | 11 | 10 | 11 | 11 | 9 | 14 | 15 | 13 |
Growth Revenue Growth% | -53.8 | 21.3 | 153.6 | -8.0 | -44.8 | -12.7 | 15.0 | -0.4 | -19.7 | 59.4 | 1.2 | -18.1 |
| 9 | 8 | 20 | 19 | 11 | 9 | 10 | 10 | 7 | 13 | 15 | 14 | |
| -2 | 0 | 2 | 1 | 1 | 1 | 1 | 1 | 2 | 1 | 0 | -1 | |
OPM OPM% | -28.5 | 5.1 | 8.9 | 6.4 | 6.5 | 12.1 | 7.8 | 12.0 | 19.6 | 9.6 | -2.5 | -6.4 |
| 1 | 0 | 0 | 2 | 0 | 1 | 1 | 1 | 0 | 1 | 3 | ||
Interest Expense Interest ExpenseCr | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Depreciation DepreciationCr | 0 | 0 | 1 | 2 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 |
PBT PBTCr | -2 | 0 | 1 | 1 | 0 | 1 | 1 | 1 | 1 | 1 | 2 | 1 |
| 0 | 0 | 0 | 1 | 0 | 0 | 1 | 0 | 1 | 0 | 0 | 0 | |
PAT PATCr | -2 | 0 | 0 | 1 | 0 | 1 | 1 | 1 | 0 | 1 | 1 | 1 |
Growth PAT Growth% | -1,430.2 | 121.5 | 11.1 | 71.9 | -28.5 | 62.1 | -18.4 | 48.0 | -79.7 | 402.1 | 53.6 | 163.9 |
NPM NPM% | -20.9 | 3.7 | 1.6 | 3.0 | 3.9 | 7.3 | 5.2 | 7.7 | 1.9 | 6.1 | 9.3 | 7.3 |
| -1.0 | 0.3 | 0.3 | 0.6 | 0.4 | 0.1 | 0.7 | 0.8 | 0.1 | 0.7 | 0.6 | 0.5 |
| Financial Year | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|---|---|---|---|---|---|---|
Equity Capital Equity CapitalCr | 11 | 11 | 11 | 11 | 11 | 11 | 11 | 12 | 12 | 12 | 39 |
Reserves ReservesCr | -4 | -4 | -4 | -3 | -2 | -1 | -1 | 0 | 0 | 1 | 21 |
| 17 | 23 | 44 | 33 | 28 | 29 | 26 | 18 | 14 | 19 | 10 | |
| 3 | 6 | 8 | 2 | 3 | 3 | 4 | 4 | 4 | 4 | 9 | |
| 26 | 36 | 60 | 44 | 40 | 42 | 40 | 35 | 31 | 36 | 78 | |
| 18 | 25 | 44 | 28 | 10 | 13 | 11 | 6 | 3 | 9 | 50 | |
| 8 | 11 | 16 | 16 | 30 | 29 | 29 | 29 | 28 | 28 | 28 | |
| 26 | 36 | 60 | 44 | 40 | 42 | 40 | 35 | 31 | 36 | 78 |
| 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 | 11 | 11 | 11 | 11 | 11 | 11 | 11 | 12 | 12 | 12 | 39 |
Reserves ReservesCr | -4 | -4 | -4 | -3 | -2 | -1 | -1 | 0 | 0 | 1 | 21 |
| 17 | 23 | 44 | 33 | 28 | 29 | 26 | 18 | 14 | 19 | 10 | |
| 3 | 6 | 8 | 2 | 3 | 3 | 4 | 4 | 4 | 4 | 9 | |
| 26 | 36 | 60 | 44 | 40 | 42 | 40 | 35 | 31 | 36 | 78 | |
| 18 | 25 | 44 | 28 | 10 | 13 | 11 | 6 | 3 | 9 | 50 | |
| 8 | 11 | 16 | 16 | 30 | 29 | 29 | 29 | 28 | 28 | 28 | |
| 26 | 36 | 60 | 44 | 40 | 42 | 40 | 35 | 31 | 36 | 78 |
| 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 | 0 | 4 | 5 | 14 | 0 | 0 | 0 | 0 | 0 | -44 | |
| 0 | -3 | -6 | -2 | -15 | -1 | -1 | -1 | 0 | 0 | -1 | |
| -1 | 3 | 2 | -3 | 1 | 0 | 0 | 1 | 0 | 0 | 47 | |
Net Cash Flow Net Cash FlowCr | 0 | 1 | -1 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 1 |
Free Cash Flow Free Cash FlowCr | 1 | 0 | -6 | 3 | -1 | 0 | 0 | 0 | 0 | 0 | |
CFO To PAT CFO To PAT% | -46.5 | 41.0 | 995.6 | 783.2 | 3,123.6 | 16.5 | 47.8 | -25.8 | -47.4 | 11.3 | -3,258.8 |
CFO To EBITDA CFO To EBITDA% | -34.2 | 30.0 | 181.9 | 370.0 | 1,881.0 | 9.9 | 31.6 | -16.5 | -4.7 | 7.2 | 12,311.1 |
| Financial Year | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| 1 | 0 | 4 | 5 | 14 | 0 | 0 | 0 | 0 | 0 | -44 | |
| 0 | -3 | -6 | -2 | -15 | -1 | -1 | -1 | 0 | 0 | -1 | |
| -1 | 3 | 2 | -3 | 1 | 0 | 0 | 1 | 0 | 0 | 47 | |
Net Cash Flow Net Cash FlowCr | 0 | 1 | -1 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 1 |
Free Cash Flow Free Cash FlowCr | 1 | 0 | -6 | 3 | -1 | 0 | 0 | 0 | 0 | 0 | |
CFO To PAT CFO To PAT% | -46.5 | 41.0 | 995.6 | 783.2 | 3,123.6 | 16.5 | 47.8 | -25.8 | -47.4 | 11.3 | -3,258.8 |
CFO To EBITDA CFO To EBITDA% | -34.2 | 30.0 | 181.9 | 370.0 | 1,881.0 | 9.9 | 31.6 | -16.5 | -4.7 | 7.2 | 12,311.1 |
| 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 | 4 | 43 | 10 | 7 | 13 | 9 | 29 | 51 | 16 | |||
Price To Earnings Price To Earnings | 9.7 | 69.1 | 23.6 | 55.9 | 14.6 | 54.2 | 32.6 | 37.7 | 8.7 | |||
Price To Sales Price To Sales | 0.2 | 2.1 | 0.9 | 0.6 | 1.1 | 1.0 | 2.0 | 3.5 | 1.2 | |||
Price To Book Price To Book | 0.5 | 5.2 | 1.2 | 3.3 | 1.1 | 0.7 | 2.1 | 0.9 | 0.3 | |||
EV To EBITDA EV To EBITDA | 6.1 | 34.5 | 17.6 | 11.2 | 11.6 | 7.0 | 23.0 | -161.1 | -21.3 | |||
GPM GPM% | 93.8 | 87.7 | 93.6 | 51.2 | 38.1 | 40.4 | 14.7 | 24.7 | 34.0 | 25.0 | ||
OPM OPM% | -28.5 | 5.1 | 8.9 | 6.4 | 6.5 | 12.1 | 7.8 | 12.0 | 19.6 | 9.6 | -2.5 | -6.4 |
NPM NPM% | -20.9 | 3.7 | 1.6 | 3.0 | 3.9 | 7.3 | 5.2 | 7.7 | 1.9 | 6.1 | 9.3 | 7.3 |
ROCE ROCE% | -15.8 | 3.5 | 3.4 | 13.0 | 1.5 | 8.8 | 8.6 | 7.5 | 5.9 | 7.3 | 2.6 | 2.6 |
ROE ROE% | -22.3 | 4.6 | 4.8 | 7.4 | 5.0 | 7.5 | 5.8 | 7.3 | 1.4 | 6.6 | 2.3 | 2.3 |
ROA ROA% | -5.7 | 0.9 | 0.6 | 1.4 | 1.1 | 1.7 | 1.5 | 2.5 | 0.6 | 2.4 | 1.7 | 1.7 |
| Financial Year | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 | Current |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
Market Cap Market CapitalizationCr | 4 | 43 | 10 | 7 | 13 | 9 | 29 | 51 | 16 | |||
Price To Earnings Price To Earnings | 9.7 | 69.1 | 23.6 | 55.9 | 14.6 | 54.2 | 32.6 | 37.7 | 8.7 | |||
Price To Sales Price To Sales | 0.2 | 2.1 | 0.9 | 0.6 | 1.1 | 1.0 | 2.0 | 3.5 | 1.2 | |||
Price To Book Price To Book | 0.5 | 5.2 | 1.2 | 3.3 | 1.1 | 0.7 | 2.1 | 0.9 | 0.3 | |||
EV To EBITDA EV To EBITDA | 6.1 | 34.5 | 17.6 | 11.2 | 11.6 | 7.0 | 23.0 | -161.1 | -21.3 | |||
GPM GPM% | 93.8 | 87.7 | 93.6 | 51.2 | 38.1 | 40.4 | 14.7 | 24.7 | 34.0 | 25.0 | ||
OPM OPM% | -28.5 | 5.1 | 8.9 | 6.4 | 6.5 | 12.1 | 7.8 | 12.0 | 19.6 | 9.6 | -2.5 | -6.4 |
NPM NPM% | -20.9 | 3.7 | 1.6 | 3.0 | 3.9 | 7.3 | 5.2 | 7.7 | 1.9 | 6.1 | 9.3 | 7.3 |
ROCE ROCE% | -15.8 | 3.5 | 3.4 | 13.0 | 1.5 | 8.8 | 8.6 | 7.5 | 5.9 | 7.3 | 2.6 | 2.6 |
ROE ROE% | -22.3 | 4.6 | 4.8 | 7.4 | 5.0 | 7.5 | 5.8 | 7.3 | 1.4 | 6.6 | 2.3 | 2.3 |
ROA ROA% | -5.7 | 0.9 | 0.6 | 1.4 | 1.1 | 1.7 | 1.5 | 2.5 | 0.6 | 2.4 | 1.7 | 1.7 |
Documents — Orient Tradelink Ltd