| 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 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 1 | 0 | |
Growth YoY Revenue Growth YoY% | 40.0 | 20.0 | 16.7 | 20.0 | 0.0 | 0.0 | -14.3 | -100.0 | -42.9 | -16.7 | 2,300.0 | |
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | |
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 1 | 0 | |
OPM OPM% | -57.1 | -283.3 | 14.3 | -83.3 | -57.1 | -100.0 | -100.0 | -225.0 | -200.0 | 88.2 | -56.0 | |
| 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 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 1 | 0 |
| 0 | 0 | 2 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | |
| 0 | 0 | -2 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 1 | 0 | |
Growth YoY PAT Growth YoY% | 33.3 | -142.9 | -2,190.0 | 33.3 | -50.0 | 58.8 | 86.5 | -66.7 | -66.7 | -57.1 | 487.1 | 260.0 |
NPM NPM% | -57.1 | -283.3 | -3,271.4 | -100.0 | -85.7 | -116.7 | -516.7 | -250.0 | -220.0 | 83.3 | 64.0 | |
| -0.3 | -1.1 | -15.1 | -0.4 | -0.4 | -0.5 | -2.1 | -0.7 | -0.6 | -0.8 | 7.2 | 0.6 |
| 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 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 1 | 0 | |
Growth YoY Revenue Growth YoY% | 40.0 | 20.0 | 16.7 | 20.0 | 0.0 | 0.0 | -14.3 | -100.0 | -42.9 | -16.7 | 2,300.0 | |
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | |
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 1 | 0 | |
OPM OPM% | -57.1 | -283.3 | 14.3 | -83.3 | -57.1 | -100.0 | -100.0 | -225.0 | -200.0 | 88.2 | -56.0 | |
| 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 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 1 | 0 |
| 0 | 0 | 2 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | |
| 0 | 0 | -2 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 1 | 0 | |
Growth YoY PAT Growth YoY% | 33.3 | -142.9 | -2,190.0 | 33.3 | -50.0 | 58.8 | 86.5 | -66.7 | -66.7 | -57.1 | 487.1 | 260.0 |
NPM NPM% | -57.1 | -283.3 | -3,271.4 | -100.0 | -85.7 | -116.7 | -516.7 | -250.0 | -220.0 | 83.3 | 64.0 | |
| -0.3 | -1.1 | -15.1 | -0.4 | -0.4 | -0.5 | -2.1 | -0.7 | -0.6 | -0.8 | 7.2 | 0.6 |
| 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 | 3 | 1 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 1 | 2 |
Growth Revenue Growth% | -31.1 | 846.1 | -57.5 | -94.4 | 68.3 | -94.9 | 5,754.8 | -100.0 | 836.8 | |||
| 1 | 0 | 3 | 0 | 0 | 0 | 0 | 0 | 1 | 0 | 1 | 1 | |
| 0 | 3 | -1 | 0 | 0 | 0 | 0 | 0 | -1 | 0 | 1 | 1 | |
OPM OPM% | -99.2 | 87.1 | -101.3 | -507.2 | -250.5 | -6,482.3 | -12.3 | 57.2 | 52.8 | |||
| 0 | 0 | 0 | 1 | 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 | 0 | 3 | -1 | 1 | 0 | 0 | 0 | 0 | 0 | 0 | 1 | 1 |
| 0 | 0 | 1 | 0 | 0 | 0 | 0 | 0 | 2 | 0 | 0 | 0 | |
PAT PATCr | 0 | 3 | -2 | 1 | 0 | -1 | 0 | 0 | -3 | -1 | 1 | 1 |
Growth PAT Growth% | 78.3 | 6,674.6 | -187.4 | 123.5 | -164.9 | -47.1 | 87.4 | -353.0 | -767.0 | 80.4 | 275.5 | 313.0 |
NPM NPM% | -12.6 | 87.2 | -179.3 | 751.9 | -289.9 | -8,404.8 | -18.1 | 61.7 | 64.6 | |||
| -0.3 | 17.5 | -15.3 | 3.6 | -2.3 | -3.4 | -0.4 | -2.0 | -17.1 | -3.4 | 5.7 | 6.4 |
| 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 | 3 | 1 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 1 | 2 |
Growth Revenue Growth% | -31.1 | 846.1 | -57.5 | -94.4 | 68.3 | -94.9 | 5,754.8 | -100.0 | 836.8 | |||
| 1 | 0 | 3 | 0 | 0 | 0 | 0 | 0 | 1 | 0 | 1 | 1 | |
| 0 | 3 | -1 | 0 | 0 | 0 | 0 | 0 | -1 | 0 | 1 | 1 | |
OPM OPM% | -99.2 | 87.1 | -101.3 | -507.2 | -250.5 | -6,482.3 | -12.3 | 57.2 | 52.8 | |||
| 0 | 0 | 0 | 1 | 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 | 0 | 3 | -1 | 1 | 0 | 0 | 0 | 0 | 0 | 0 | 1 | 1 |
| 0 | 0 | 1 | 0 | 0 | 0 | 0 | 0 | 2 | 0 | 0 | 0 | |
PAT PATCr | 0 | 3 | -2 | 1 | 0 | -1 | 0 | 0 | -3 | -1 | 1 | 1 |
Growth PAT Growth% | 78.3 | 6,674.6 | -187.4 | 123.5 | -164.9 | -47.1 | 87.4 | -353.0 | -767.0 | 80.4 | 275.5 | 313.0 |
NPM NPM% | -12.6 | 87.2 | -179.3 | 751.9 | -289.9 | -8,404.8 | -18.1 | 61.7 | 64.6 | |||
| -0.3 | 17.5 | -15.3 | 3.6 | -2.3 | -3.4 | -0.4 | -2.0 | -17.1 | -3.4 | 5.7 | 6.4 |
| 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 | 2 | 2 | 2 | 2 | 2 | 2 | 2 | 2 | 2 | 2 | 3 |
Reserves ReservesCr | 9 | 12 | 10 | 10 | 10 | 9 | 9 | 9 | 6 | 6 | 19 |
| 0 | 1 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | |
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | |
| 11 | 14 | 11 | 12 | 11 | 11 | 11 | 10 | 8 | 7 | 28 | |
| 6 | 9 | 0 | 0 | 0 | 0 | 5 | 4 | 4 | 4 | 27 | |
| 5 | 5 | 11 | 12 | 11 | 11 | 6 | 6 | 4 | 4 | 1 | |
| 11 | 14 | 11 | 12 | 11 | 11 | 11 | 10 | 8 | 7 | 28 |
| 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 | 2 | 2 | 2 | 2 | 2 | 2 | 2 | 2 | 2 | 2 | 3 |
Reserves ReservesCr | 9 | 12 | 10 | 10 | 10 | 9 | 9 | 9 | 6 | 6 | 19 |
| 0 | 1 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | |
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | |
| 11 | 14 | 11 | 12 | 11 | 11 | 11 | 10 | 8 | 7 | 28 | |
| 6 | 9 | 0 | 0 | 0 | 0 | 5 | 4 | 4 | 4 | 27 | |
| 5 | 5 | 11 | 12 | 11 | 11 | 6 | 6 | 4 | 4 | 1 | |
| 11 | 14 | 11 | 12 | 11 | 11 | 11 | 10 | 8 | 7 | 28 |
| 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 | -1 | -1 | 0 | 0 | 0 | 0 | -1 | 0 | -1 | |
| 0 | 0 | 1 | 1 | 0 | 0 | 5 | -4 | 1 | 1 | -19 | |
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 20 | |
Net Cash Flow Net Cash FlowCr | 0 | 0 | 0 | 0 | 0 | 0 | 4 | -4 | 0 | 0 | 0 |
Free Cash Flow Free Cash FlowCr | 0 | 0 | -1 | -1 | 0 | 0 | 0 | 0 | -1 | 0 | -1 |
CFO To PAT CFO To PAT% | 628.0 | -13.8 | 46.9 | -94.0 | 123.3 | 77.5 | 626.0 | 162.9 | 22.1 | 93.1 | -68.6 |
CFO To EBITDA CFO To EBITDA% | 79.5 | -13.9 | 82.9 | 139.4 | 142.7 | 100.5 | 919.4 | 109.1 | 103.3 | 99.2 | -74.0 |
| Financial Year | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| 0 | 0 | -1 | -1 | 0 | 0 | 0 | 0 | -1 | 0 | -1 | |
| 0 | 0 | 1 | 1 | 0 | 0 | 5 | -4 | 1 | 1 | -19 | |
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 20 | |
Net Cash Flow Net Cash FlowCr | 0 | 0 | 0 | 0 | 0 | 0 | 4 | -4 | 0 | 0 | 0 |
Free Cash Flow Free Cash FlowCr | 0 | 0 | -1 | -1 | 0 | 0 | 0 | 0 | -1 | 0 | -1 |
CFO To PAT CFO To PAT% | 628.0 | -13.8 | 46.9 | -94.0 | 123.3 | 77.5 | 626.0 | 162.9 | 22.1 | 93.1 | -68.6 |
CFO To EBITDA CFO To EBITDA% | 79.5 | -13.9 | 82.9 | 139.4 | 142.7 | 100.5 | 919.4 | 109.1 | 103.3 | 99.2 | -74.0 |
| 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 | 1 | 2 | 7 | 9 | 8 | 4 | 9 | 16 | 10 | 34 | 98 | |
Price To Earnings Price To Earnings | 0.8 | 17.0 | 38.6 | 55.7 | ||||||||
Price To Sales Price To Sales | 3.5 | 0.7 | 5.2 | 103.2 | 70.0 | 374.0 | 24.4 | 76.1 | 41.4 | 19.8 | 54.8 | |
Price To Book Price To Book | 0.1 | 0.2 | 0.6 | 0.8 | 0.8 | 0.3 | 0.8 | 1.6 | 1.3 | 1.6 | 4.4 | |
EV To EBITDA EV To EBITDA | -3.7 | 0.8 | -5.0 | -25.0 | -27.3 | -9.1 | -95.4 | -26.5 | -11.7 | 17.3 | 82.3 | |
GPM GPM% | 100.0 | 100.0 | 100.0 | 100.0 | 100.0 | 100.0 | 100.0 | 100.0 | 100.0 | |||
OPM OPM% | -99.2 | 87.1 | -101.3 | -507.2 | -250.5 | -6,482.3 | -12.3 | 57.2 | 52.8 | |||
NPM NPM% | -12.6 | 87.2 | -179.3 | 751.9 | -289.9 | -8,404.8 | -18.1 | 61.7 | 64.6 | |||
ROCE ROCE% | -3.1 | 20.6 | -12.0 | 4.9 | -2.7 | -3.7 | -0.4 | -2.3 | -4.2 | -3.5 | 4.9 | 4.9 |
ROE ROE% | -0.4 | 19.1 | -20.9 | 4.7 | -3.1 | -4.8 | -0.6 | -2.9 | -33.4 | -7.0 | 4.0 | 4.0 |
ROA ROA% | -0.4 | 18.4 | -20.8 | 4.7 | -3.1 | -4.8 | -0.6 | -2.9 | -33.0 | -7.0 | 3.2 | 3.2 |
| Financial Year | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 | Current |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
Market Cap Market CapitalizationCr | 1 | 2 | 7 | 9 | 8 | 4 | 9 | 16 | 10 | 34 | 98 | |
Price To Earnings Price To Earnings | 0.8 | 17.0 | 38.6 | 55.7 | ||||||||
Price To Sales Price To Sales | 3.5 | 0.7 | 5.2 | 103.2 | 70.0 | 374.0 | 24.4 | 76.1 | 41.4 | 19.8 | 54.8 | |
Price To Book Price To Book | 0.1 | 0.2 | 0.6 | 0.8 | 0.8 | 0.3 | 0.8 | 1.6 | 1.3 | 1.6 | 4.4 | |
EV To EBITDA EV To EBITDA | -3.7 | 0.8 | -5.0 | -25.0 | -27.3 | -9.1 | -95.4 | -26.5 | -11.7 | 17.3 | 82.3 | |
GPM GPM% | 100.0 | 100.0 | 100.0 | 100.0 | 100.0 | 100.0 | 100.0 | 100.0 | 100.0 | |||
OPM OPM% | -99.2 | 87.1 | -101.3 | -507.2 | -250.5 | -6,482.3 | -12.3 | 57.2 | 52.8 | |||
NPM NPM% | -12.6 | 87.2 | -179.3 | 751.9 | -289.9 | -8,404.8 | -18.1 | 61.7 | 64.6 | |||
ROCE ROCE% | -3.1 | 20.6 | -12.0 | 4.9 | -2.7 | -3.7 | -0.4 | -2.3 | -4.2 | -3.5 | 4.9 | 4.9 |
ROE ROE% | -0.4 | 19.1 | -20.9 | 4.7 | -3.1 | -4.8 | -0.6 | -2.9 | -33.4 | -7.0 | 4.0 | 4.0 |
ROA ROA% | -0.4 | 18.4 | -20.8 | 4.7 | -3.1 | -4.8 | -0.6 | -2.9 | -33.0 | -7.0 | 3.2 | 3.2 |
Documents — Photon Capital Advisors Ltd