| 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 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| 23 | 30 | 65 | 47 | 30 | 75 | 33 | 58 | 31 | 2 | 22 | 1 | |
Growth YoY Revenue Growth YoY% | 218.5 | 45.0 | 318.8 | 8.2 | 32.5 | 149.7 | -48.5 | 22.6 | 2.8 | -97.9 | -33.7 | -98.3 |
| 12 | 17 | 66 | 46 | 15 | 72 | 42 | 48 | 32 | 4 | 25 | 2 | |
| 11 | 13 | -1 | 2 | 15 | 3 | -9 | 10 | -1 | -2 | -2 | -1 | |
OPM OPM% | 48.2 | 42.6 | -1.3 | 3.6 | 51.0 | 3.9 | -25.7 | 16.5 | -4.3 | -143.2 | -11.1 | -92.9 |
| 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 | 0 | 0 | 0 |
PBT PBTCr | 11 | 13 | -1 | 2 | 15 | 3 | -9 | 9 | -1 | -2 | -2 | 0 |
| 3 | 4 | 0 | 0 | 4 | 1 | -2 | 2 | 0 | 0 | 0 | 0 | |
| 8 | 9 | -1 | 1 | 11 | 2 | -7 | 7 | -1 | -1 | -2 | 0 | |
Growth YoY PAT Growth YoY% | 77.6 | 305.9 | 89.9 | -64.7 | 39.3 | -77.3 | -1,215.7 | 478.5 | -108.0 | -160.9 | 76.2 | -104.1 |
NPM NPM% | 35.6 | 30.5 | -0.8 | 2.6 | 37.5 | 2.8 | -20.1 | 12.1 | -2.9 | -81.3 | -7.2 | -29.6 |
| 27.0 | 30.4 | -1.7 | 4.0 | 37.6 | 6.9 | -22.4 | 23.3 | -3.0 | -4.2 | -5.3 | -1.0 |
| 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 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| 23 | 30 | 65 | 47 | 30 | 75 | 33 | 58 | 31 | 2 | 22 | 1 | |
Growth YoY Revenue Growth YoY% | 218.5 | 45.0 | 318.8 | 8.2 | 32.5 | 149.7 | -48.5 | 22.6 | 2.8 | -97.9 | -33.7 | -98.3 |
| 12 | 17 | 66 | 46 | 15 | 72 | 42 | 48 | 32 | 4 | 25 | 2 | |
| 11 | 13 | -1 | 2 | 15 | 3 | -9 | 10 | -1 | -2 | -2 | -1 | |
OPM OPM% | 48.2 | 42.6 | -1.3 | 3.6 | 51.0 | 3.9 | -25.7 | 16.5 | -4.3 | -143.2 | -11.1 | -92.9 |
| 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 | 0 | 0 | 0 |
PBT PBTCr | 11 | 13 | -1 | 2 | 15 | 3 | -9 | 9 | -1 | -2 | -2 | 0 |
| 3 | 4 | 0 | 0 | 4 | 1 | -2 | 2 | 0 | 0 | 0 | 0 | |
| 8 | 9 | -1 | 1 | 11 | 2 | -7 | 7 | -1 | -1 | -2 | 0 | |
Growth YoY PAT Growth YoY% | 77.6 | 305.9 | 89.9 | -64.7 | 39.3 | -77.3 | -1,215.7 | 478.5 | -108.0 | -160.9 | 76.2 | -104.1 |
NPM NPM% | 35.6 | 30.5 | -0.8 | 2.6 | 37.5 | 2.8 | -20.1 | 12.1 | -2.9 | -81.3 | -7.2 | -29.6 |
| 27.0 | 30.4 | -1.7 | 4.0 | 37.6 | 6.9 | -22.4 | 23.3 | -3.0 | -4.2 | -5.3 | -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 | TTM |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
Revenue RevenueCr | 33 | 46 | 88 | 52 | 59 | 48 | 83 | 76 | 161 | 185 | 113 | 56 |
Growth Revenue Growth% | -1.7 | 38.4 | 91.6 | -41.5 | 14.6 | -18.3 | 72.0 | -8.4 | 111.9 | 15.0 | -39.3 | -71.6 |
| 24 | 46 | 85 | 52 | 62 | 32 | 69 | 80 | 134 | 174 | 109 | 63 | |
| 9 | 0 | 3 | 0 | -3 | 16 | 14 | -4 | 28 | 11 | 4 | -7 | |
OPM OPM% | 27.0 | 1.0 | 3.4 | 0.0 | -4.5 | 32.9 | 17.3 | -5.5 | 17.1 | 6.1 | 3.2 | -12.4 |
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 1 | 2 | |
Interest Expense Interest ExpenseCr | 1 | 0 | 0 | 0 | 0 | 0 | 1 | 0 | 0 | 0 | 0 | 0 |
Depreciation DepreciationCr | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
PBT PBTCr | 8 | 0 | 2 | 0 | -3 | 16 | 14 | -5 | 27 | 11 | 5 | -5 |
| 2 | 0 | 1 | 0 | 0 | 5 | 2 | -1 | 7 | 3 | 1 | -1 | |
PAT PATCr | 6 | 0 | 2 | 0 | -3 | 10 | 12 | -4 | 20 | 8 | 3 | -4 |
Growth PAT Growth% | 5,518.9 | -100.9 | 2,986.9 | -126.0 | -508.3 | 485.4 | 12.7 | -132.4 | 635.7 | -61.0 | -58.8 | -129.7 |
NPM NPM% | 19.4 | -0.1 | 1.9 | -0.8 | -4.5 | 21.3 | 14.0 | -4.9 | 12.5 | 4.2 | 2.9 | -7.3 |
| 21.5 | 0.0 | 5.6 | -1.5 | -8.9 | 34.3 | 38.7 | -12.5 | 67.1 | 26.2 | 10.8 | -13.5 |
| 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 | 33 | 46 | 88 | 52 | 59 | 48 | 83 | 76 | 161 | 185 | 113 | 56 |
Growth Revenue Growth% | -1.7 | 38.4 | 91.6 | -41.5 | 14.6 | -18.3 | 72.0 | -8.4 | 111.9 | 15.0 | -39.3 | -71.6 |
| 24 | 46 | 85 | 52 | 62 | 32 | 69 | 80 | 134 | 174 | 109 | 63 | |
| 9 | 0 | 3 | 0 | -3 | 16 | 14 | -4 | 28 | 11 | 4 | -7 | |
OPM OPM% | 27.0 | 1.0 | 3.4 | 0.0 | -4.5 | 32.9 | 17.3 | -5.5 | 17.1 | 6.1 | 3.2 | -12.4 |
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 1 | 2 | |
Interest Expense Interest ExpenseCr | 1 | 0 | 0 | 0 | 0 | 0 | 1 | 0 | 0 | 0 | 0 | 0 |
Depreciation DepreciationCr | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
PBT PBTCr | 8 | 0 | 2 | 0 | -3 | 16 | 14 | -5 | 27 | 11 | 5 | -5 |
| 2 | 0 | 1 | 0 | 0 | 5 | 2 | -1 | 7 | 3 | 1 | -1 | |
PAT PATCr | 6 | 0 | 2 | 0 | -3 | 10 | 12 | -4 | 20 | 8 | 3 | -4 |
Growth PAT Growth% | 5,518.9 | -100.9 | 2,986.9 | -126.0 | -508.3 | 485.4 | 12.7 | -132.4 | 635.7 | -61.0 | -58.8 | -129.7 |
NPM NPM% | 19.4 | -0.1 | 1.9 | -0.8 | -4.5 | 21.3 | 14.0 | -4.9 | 12.5 | 4.2 | 2.9 | -7.3 |
| 21.5 | 0.0 | 5.6 | -1.5 | -8.9 | 34.3 | 38.7 | -12.5 | 67.1 | 26.2 | 10.8 | -13.5 |
| 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 | 3 | 3 | 3 | 3 | 3 | 3 | 3 | 3 | 3 | 3 | 3 |
Reserves ReservesCr | 4 | 7 | 8 | 8 | 5 | 16 | 27 | 23 | 43 | 51 | 55 |
| 3 | 3 | 4 | 0 | 1 | 0 | 5 | 0 | 1 | 8 | 1 | |
| 0 | 1 | 1 | 1 | 0 | 3 | 0 | 1 | 3 | 1 | 0 | |
| 10 | 13 | 16 | 12 | 10 | 21 | 36 | 28 | 50 | 63 | 59 | |
| 10 | 13 | 15 | 12 | 9 | 21 | 36 | 25 | 49 | 62 | 59 | |
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 2 | 1 | 1 | 0 | |
| 10 | 13 | 16 | 12 | 10 | 21 | 36 | 28 | 50 | 63 | 59 |
| 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 | 3 | 3 | 3 | 3 | 3 | 3 | 3 | 3 | 3 | 3 | 3 |
Reserves ReservesCr | 4 | 7 | 8 | 8 | 5 | 16 | 27 | 23 | 43 | 51 | 55 |
| 3 | 3 | 4 | 0 | 1 | 0 | 5 | 0 | 1 | 8 | 1 | |
| 0 | 1 | 1 | 1 | 0 | 3 | 0 | 1 | 3 | 1 | 0 | |
| 10 | 13 | 16 | 12 | 10 | 21 | 36 | 28 | 50 | 63 | 59 | |
| 10 | 13 | 15 | 12 | 9 | 21 | 36 | 25 | 49 | 62 | 59 | |
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 2 | 1 | 1 | 0 | |
| 10 | 13 | 16 | 12 | 10 | 21 | 36 | 28 | 50 | 63 | 59 |
| Financial Year | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| 13 | -1 | 0 | 3 | -1 | 2 | 0 | 1 | 10 | -8 | 45 | |
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | -1 | 0 | 0 | -16 | |
| -13 | 1 | 0 | -3 | 1 | -1 | 0 | 0 | 0 | -1 | -1 | |
Net Cash Flow Net Cash FlowCr | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 1 | 9 | -9 | 28 |
Free Cash Flow Free Cash FlowCr | 13 | -2 | 0 | 3 | -1 | 2 | 0 | 0 | 10 | -8 | 46 |
CFO To PAT CFO To PAT% | 198.5 | 2,442.4 | 9.6 | -725.1 | 21.4 | 16.8 | 0.5 | -38.6 | 48.8 | -99.8 | 1,402.5 |
CFO To EBITDA CFO To EBITDA% | 142.6 | -323.6 | 5.5 | -53,224.6 | 21.6 | 10.9 | 0.4 | -34.9 | 35.5 | -68.7 | 1,271.0 |
| Financial Year | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| 13 | -1 | 0 | 3 | -1 | 2 | 0 | 1 | 10 | -8 | 45 | |
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | -1 | 0 | 0 | -16 | |
| -13 | 1 | 0 | -3 | 1 | -1 | 0 | 0 | 0 | -1 | -1 | |
Net Cash Flow Net Cash FlowCr | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 1 | 9 | -9 | 28 |
Free Cash Flow Free Cash FlowCr | 13 | -2 | 0 | 3 | -1 | 2 | 0 | 0 | 10 | -8 | 46 |
CFO To PAT CFO To PAT% | 198.5 | 2,442.4 | 9.6 | -725.1 | 21.4 | 16.8 | 0.5 | -38.6 | 48.8 | -99.8 | 1,402.5 |
CFO To EBITDA CFO To EBITDA% | 142.6 | -323.6 | 5.5 | -53,224.6 | 21.6 | 10.9 | 0.4 | -34.9 | 35.5 | -68.7 | 1,271.0 |
| 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 | 8 | 9 | 12 | 4 | 5 | 9 | 33 | 19 | 49 | 61 | 182 | 334 |
Price To Earnings Price To Earnings | 1.2 | 7.0 | 0.8 | 2.9 | 2.4 | 7.8 | 56.1 | |||||
Price To Sales Price To Sales | 0.2 | 0.2 | 0.1 | 0.1 | 0.1 | 0.2 | 0.4 | 0.2 | 0.3 | 0.3 | 1.6 | 6.0 |
Price To Book Price To Book | 1.1 | 0.9 | 1.0 | 0.4 | 0.6 | 0.5 | 1.1 | 0.7 | 1.1 | 1.1 | 3.1 | 5.8 |
EV To EBITDA EV To EBITDA | 0.9 | 25.7 | 5.0 | -691.4 | -2.4 | 0.5 | 2.3 | -4.4 | 1.4 | 5.3 | 42.4 | -42.9 |
GPM GPM% | 100.0 | 100.0 | 100.0 | 100.0 | 100.0 | 100.0 | 100.0 | 100.0 | 100.0 | 100.0 | 100.0 | 100.0 |
OPM OPM% | 27.0 | 1.0 | 3.4 | 0.0 | -4.5 | 32.9 | 17.3 | -5.5 | 17.1 | 6.1 | 3.2 | -12.4 |
NPM NPM% | 19.4 | -0.1 | 1.9 | -0.8 | -4.5 | 21.3 | 14.0 | -4.9 | 12.5 | 4.2 | 2.9 | -7.3 |
ROCE ROCE% | 109.9 | 2.9 | 19.7 | -0.6 | -28.0 | 85.3 | 48.1 | -15.8 | 58.2 | 20.3 | 8.3 | 8.3 |
ROE ROE% | 94.1 | -0.6 | 14.8 | -4.0 | -32.2 | 55.3 | 38.4 | -14.2 | 43.4 | 14.5 | 5.6 | 5.6 |
ROA ROA% | 64.1 | -0.4 | 10.7 | -3.6 | -27.8 | 48.0 | 32.3 | -13.7 | 40.4 | 12.4 | 5.5 | 5.5 |
| 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 | 8 | 9 | 12 | 4 | 5 | 9 | 33 | 19 | 49 | 61 | 182 | 334 |
Price To Earnings Price To Earnings | 1.2 | 7.0 | 0.8 | 2.9 | 2.4 | 7.8 | 56.1 | |||||
Price To Sales Price To Sales | 0.2 | 0.2 | 0.1 | 0.1 | 0.1 | 0.2 | 0.4 | 0.2 | 0.3 | 0.3 | 1.6 | 6.0 |
Price To Book Price To Book | 1.1 | 0.9 | 1.0 | 0.4 | 0.6 | 0.5 | 1.1 | 0.7 | 1.1 | 1.1 | 3.1 | 5.8 |
EV To EBITDA EV To EBITDA | 0.9 | 25.7 | 5.0 | -691.4 | -2.4 | 0.5 | 2.3 | -4.4 | 1.4 | 5.3 | 42.4 | -42.9 |
GPM GPM% | 100.0 | 100.0 | 100.0 | 100.0 | 100.0 | 100.0 | 100.0 | 100.0 | 100.0 | 100.0 | 100.0 | 100.0 |
OPM OPM% | 27.0 | 1.0 | 3.4 | 0.0 | -4.5 | 32.9 | 17.3 | -5.5 | 17.1 | 6.1 | 3.2 | -12.4 |
NPM NPM% | 19.4 | -0.1 | 1.9 | -0.8 | -4.5 | 21.3 | 14.0 | -4.9 | 12.5 | 4.2 | 2.9 | -7.3 |
ROCE ROCE% | 109.9 | 2.9 | 19.7 | -0.6 | -28.0 | 85.3 | 48.1 | -15.8 | 58.2 | 20.3 | 8.3 | 8.3 |
ROE ROE% | 94.1 | -0.6 | 14.8 | -4.0 | -32.2 | 55.3 | 38.4 | -14.2 | 43.4 | 14.5 | 5.6 | 5.6 |
ROA ROA% | 64.1 | -0.4 | 10.7 | -3.6 | -27.8 | 48.0 | 32.3 | -13.7 | 40.4 | 12.4 | 5.5 | 5.5 |
Documents — P H Capital Ltd