| 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 | 7 | 1 | 1 | 1 | 31 | 1 | |
Growth YoY Revenue Growth YoY% | -100.0 | -100.0 | -100.0 | 179.3 | 575.0 | 365.9 | 82.7 | |||||
| 0 | 0 | -2 | 0 | 0 | 0 | 6 | 1 | 0 | 1 | 32 | 3 | |
| 0 | 0 | 2 | 0 | 0 | 0 | 1 | 0 | 1 | 0 | -2 | -1 | |
OPM OPM% | -120.0 | 37.9 | 58.3 | 9.5 | 1.2 | 95.1 | 14.7 | -5.9 | -76.3 | |||
| 0 | 0 | -2 | 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 | 1 | 0 | 1 | 0 | -2 | -1 |
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | |
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 1 | 0 | -2 | -1 | |
Growth YoY PAT Growth YoY% | 280.0 | -500.0 | -33.3 | -73.7 | 50.0 | 304.2 | -87.5 | 1,020.0 | 266.7 | -408.2 | -14,100.0 | |
NPM NPM% | -120.0 | 27.6 | 41.7 | 7.5 | 1.2 | 69.1 | 4.9 | -5.0 | -94.6 | |||
| 0.2 | -0.1 | -0.2 | 0.1 | 0.1 | 0.0 | 0.5 | 0.0 | 0.6 | 0.1 | -1.5 | -1.4 |
| 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 | 7 | 1 | 1 | 1 | 31 | 1 | |
Growth YoY Revenue Growth YoY% | -100.0 | -100.0 | -100.0 | 179.3 | 575.0 | 365.9 | 82.7 | |||||
| 0 | 0 | -2 | 0 | 0 | 0 | 6 | 1 | 0 | 1 | 32 | 3 | |
| 0 | 0 | 2 | 0 | 0 | 0 | 1 | 0 | 1 | 0 | -2 | -1 | |
OPM OPM% | -120.0 | 37.9 | 58.3 | 9.5 | 1.2 | 95.1 | 14.7 | -5.9 | -76.3 | |||
| 0 | 0 | -2 | 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 | 1 | 0 | 1 | 0 | -2 | -1 |
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | |
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 1 | 0 | -2 | -1 | |
Growth YoY PAT Growth YoY% | 280.0 | -500.0 | -33.3 | -73.7 | 50.0 | 304.2 | -87.5 | 1,020.0 | 266.7 | -408.2 | -14,100.0 | |
NPM NPM% | -120.0 | 27.6 | 41.7 | 7.5 | 1.2 | 69.1 | 4.9 | -5.0 | -94.6 | |||
| 0.2 | -0.1 | -0.2 | 0.1 | 0.1 | 0.0 | 0.5 | 0.0 | 0.6 | 0.1 | -1.5 | -1.4 |
| 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 | 9 | 1 | 0 | 0 | 2 | 0 | 0 | 0 | 0 | 7 | 32 | 34 |
Growth Revenue Growth% | 1,211.5 | -87.9 | -106.5 | -416.8 | 532.5 | -100.0 | 2,88,361.5 | 45.9 | -98.7 | 3,16,236.4 | 366.5 | 352.3 |
| 9 | 1 | 2 | 1 | 2 | 0 | 0 | 0 | 1 | 6 | 33 | 36 | |
| 0 | 0 | -2 | -1 | 0 | 0 | 0 | 0 | -1 | 1 | -1 | -2 | |
OPM OPM% | 0.9 | 0.7 | 3,176.8 | 325.9 | -21.2 | -7,58,581.5 | -75.3 | -105.3 | -54,477.3 | 10.8 | -2.7 | -6.0 |
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 1 | 0 | 0 | 0 | |
Interest Expense Interest ExpenseCr | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 1 |
Depreciation DepreciationCr | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
PBT PBTCr | 0 | 0 | -2 | -1 | 0 | 0 | 0 | 0 | 0 | 1 | -1 | -3 |
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | |
PAT PATCr | 0 | 0 | -2 | -1 | 0 | 0 | 0 | 0 | 0 | 1 | -1 | -2 |
Growth PAT Growth% | -84.7 | -92.0 | -41,357.3 | 47.8 | 86.4 | -94.1 | 72.0 | 105.7 | 138.0 | 4,849.6 | -250.8 | -542.3 |
NPM NPM% | 0.8 | 0.5 | 3,227.1 | 325.9 | -10.3 | -7,60,591.8 | -73.8 | 2.9 | 540.9 | 8.5 | -2.7 | -6.8 |
| 0.1 | 0.0 | -2.3 | -1.2 | -0.2 | -0.3 | -0.1 | 0.0 | 0.0 | 0.6 | -0.9 | -2.3 |
| 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 | 9 | 1 | 0 | 0 | 2 | 0 | 0 | 0 | 0 | 7 | 32 | 34 |
Growth Revenue Growth% | 1,211.5 | -87.9 | -106.5 | -416.8 | 532.5 | -100.0 | 2,88,361.5 | 45.9 | -98.7 | 3,16,236.4 | 366.5 | 352.3 |
| 9 | 1 | 2 | 1 | 2 | 0 | 0 | 0 | 1 | 6 | 33 | 36 | |
| 0 | 0 | -2 | -1 | 0 | 0 | 0 | 0 | -1 | 1 | -1 | -2 | |
OPM OPM% | 0.9 | 0.7 | 3,176.8 | 325.9 | -21.2 | -7,58,581.5 | -75.3 | -105.3 | -54,477.3 | 10.8 | -2.7 | -6.0 |
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 1 | 0 | 0 | 0 | |
Interest Expense Interest ExpenseCr | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 1 |
Depreciation DepreciationCr | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
PBT PBTCr | 0 | 0 | -2 | -1 | 0 | 0 | 0 | 0 | 0 | 1 | -1 | -3 |
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | |
PAT PATCr | 0 | 0 | -2 | -1 | 0 | 0 | 0 | 0 | 0 | 1 | -1 | -2 |
Growth PAT Growth% | -84.7 | -92.0 | -41,357.3 | 47.8 | 86.4 | -94.1 | 72.0 | 105.7 | 138.0 | 4,849.6 | -250.8 | -542.3 |
NPM NPM% | 0.8 | 0.5 | 3,227.1 | 325.9 | -10.3 | -7,60,591.8 | -73.8 | 2.9 | 540.9 | 8.5 | -2.7 | -6.8 |
| 0.1 | 0.0 | -2.3 | -1.2 | -0.2 | -0.3 | -0.1 | 0.0 | 0.0 | 0.6 | -0.9 | -2.3 |
| Financial Year | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|---|---|---|---|---|---|---|
Equity Capital Equity CapitalCr | 10 | 10 | 10 | 10 | 10 | 10 | 10 | 10 | 10 | 10 | 10 |
Reserves ReservesCr | 3 | 3 | 1 | 0 | 0 | -1 | -1 | -1 | 0 | 0 | -1 |
| 4 | 5 | 6 | 6 | 6 | 6 | 6 | 4 | 1 | 2 | 23 | |
| 1 | 1 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | |
| 18 | 19 | 17 | 16 | 15 | 15 | 15 | 14 | 11 | 12 | 33 | |
| 13 | 14 | 12 | 12 | 9 | 8 | 8 | 8 | 8 | 10 | 11 | |
| 5 | 5 | 5 | 5 | 7 | 7 | 7 | 5 | 3 | 3 | 22 | |
| 18 | 19 | 17 | 16 | 15 | 15 | 15 | 14 | 11 | 12 | 33 |
| 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 | 10 | 10 | 10 | 10 | 10 | 10 | 10 | 10 | 10 | 10 | 10 |
Reserves ReservesCr | 3 | 3 | 1 | 0 | 0 | -1 | -1 | -1 | 0 | 0 | -1 |
| 4 | 5 | 6 | 6 | 6 | 6 | 6 | 4 | 1 | 2 | 23 | |
| 1 | 1 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | |
| 18 | 19 | 17 | 16 | 15 | 15 | 15 | 14 | 11 | 12 | 33 | |
| 13 | 14 | 12 | 12 | 9 | 8 | 8 | 8 | 8 | 10 | 11 | |
| 5 | 5 | 5 | 5 | 7 | 7 | 7 | 5 | 3 | 3 | 22 | |
| 18 | 19 | 17 | 16 | 15 | 15 | 15 | 14 | 11 | 12 | 33 |
| 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 | -1 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -10 | |
| -1 | 0 | 1 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -2 | |
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 12 | |
Net Cash Flow Net Cash FlowCr | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Free Cash Flow Free Cash FlowCr | 1 | 0 | -1 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -10 |
CFO To PAT CFO To PAT% | 1,029.8 | 3,729.8 | 48.0 | 8.2 | -258.4 | 138.1 | 7.8 | 250.0 | -188.2 | 1.9 | 1,125.2 |
CFO To EBITDA CFO To EBITDA% | 876.9 | 2,577.3 | 48.8 | 8.2 | -125.2 | 138.4 | 7.6 | -6.8 | 1.9 | 1.4 | 1,157.5 |
| Financial Year | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| 1 | 0 | -1 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -10 | |
| -1 | 0 | 1 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -2 | |
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 12 | |
Net Cash Flow Net Cash FlowCr | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Free Cash Flow Free Cash FlowCr | 1 | 0 | -1 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -10 |
CFO To PAT CFO To PAT% | 1,029.8 | 3,729.8 | 48.0 | 8.2 | -258.4 | 138.1 | 7.8 | 250.0 | -188.2 | 1.9 | 1,125.2 |
CFO To EBITDA CFO To EBITDA% | 876.9 | 2,577.3 | 48.8 | 8.2 | -125.2 | 138.4 | 7.6 | -6.8 | 1.9 | 1.4 | 1,157.5 |
| 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 | 5 | 5 | 8 | 5 | 6 | |||||||
Price To Earnings Price To Earnings | 75.7 | 529.0 | 12.8 | |||||||||
Price To Sales Price To Sales | 0.6 | 4.8 | 1.1 | 0.2 | 0.2 | |||||||
Price To Book Price To Book | 0.4 | 0.4 | 0.7 | 0.6 | 0.6 | |||||||
EV To EBITDA EV To EBITDA | 70.0 | 707.0 | 10.2 | -19.4 | -8.5 | |||||||
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% | 0.9 | 0.7 | 3,176.8 | 325.9 | -21.2 | -7,58,581.5 | -75.3 | -105.3 | -54,477.3 | 10.8 | -2.7 | -6.0 |
NPM NPM% | 0.8 | 0.5 | 3,227.1 | 325.9 | -10.3 | -7,60,591.8 | -73.8 | 2.9 | 540.9 | 8.5 | -2.7 | -6.8 |
ROCE ROCE% | 0.6 | 0.1 | -20.0 | -11.8 | -1.6 | -3.3 | -0.9 | 0.1 | 0.4 | 8.0 | -3.5 | -3.5 |
ROE ROE% | 0.5 | 0.0 | -20.7 | -12.1 | -1.7 | -3.3 | -0.9 | 0.1 | 0.1 | 5.8 | -9.6 | -9.6 |
ROA ROA% | 0.4 | 0.0 | -13.4 | -7.3 | -1.1 | -2.1 | -0.6 | 0.0 | 0.1 | 4.7 | -2.7 | -2.7 |
| 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 | 5 | 5 | 8 | 5 | 6 | |||||||
Price To Earnings Price To Earnings | 75.7 | 529.0 | 12.8 | |||||||||
Price To Sales Price To Sales | 0.6 | 4.8 | 1.1 | 0.2 | 0.2 | |||||||
Price To Book Price To Book | 0.4 | 0.4 | 0.7 | 0.6 | 0.6 | |||||||
EV To EBITDA EV To EBITDA | 70.0 | 707.0 | 10.2 | -19.4 | -8.5 | |||||||
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% | 0.9 | 0.7 | 3,176.8 | 325.9 | -21.2 | -7,58,581.5 | -75.3 | -105.3 | -54,477.3 | 10.8 | -2.7 | -6.0 |
NPM NPM% | 0.8 | 0.5 | 3,227.1 | 325.9 | -10.3 | -7,60,591.8 | -73.8 | 2.9 | 540.9 | 8.5 | -2.7 | -6.8 |
ROCE ROCE% | 0.6 | 0.1 | -20.0 | -11.8 | -1.6 | -3.3 | -0.9 | 0.1 | 0.4 | 8.0 | -3.5 | -3.5 |
ROE ROE% | 0.5 | 0.0 | -20.7 | -12.1 | -1.7 | -3.3 | -0.9 | 0.1 | 0.1 | 5.8 | -9.6 | -9.6 |
ROA ROA% | 0.4 | 0.0 | -13.4 | -7.3 | -1.1 | -2.1 | -0.6 | 0.0 | 0.1 | 4.7 | -2.7 | -2.7 |
Documents — Prime Capital Market Ltd