| 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 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| 1,114 | 1,133 | 938 | 1,098 | 989 | 716 | 721 | 856 | 1,021 | 913 | 941 | 1,108 | |
Growth YoY Revenue Growth YoY% | 37.3 | 51.7 | 29.6 | 12.6 | -11.2 | -36.8 | -23.1 | -22.0 | 3.3 | 27.4 | 30.4 | 29.4 |
| 1,109 | 1,128 | 933 | 1,092 | 985 | 715 | 721 | 855 | 1,020 | 912 | 941 | 1,107 | |
| 5 | 6 | 5 | 6 | 4 | 1 | 0 | 1 | 2 | 1 | 0 | 1 | |
OPM OPM% | 0.5 | 0.5 | 0.5 | 0.5 | 0.4 | 0.1 | 0.0 | 0.2 | 0.1 | 0.1 | 0.0 | 0.1 |
| 0 | 0 | 0 | 0 | 0 | 0 | 1 | 0 | 0 | 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 | 5 | 6 | 5 | 6 | 4 | 1 | 0 | 2 | 2 | 1 | -1 | 1 |
| 1 | 1 | 2 | 2 | 1 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | |
| 4 | 4 | 3 | 4 | 3 | 1 | 0 | 1 | 1 | 1 | 0 | 1 | |
Growth YoY PAT Growth YoY% | 112.2 | 217.2 | 775.7 | 150.0 | -22.3 | -83.8 | -100.0 | -74.3 | -58.6 | -4.3 | -34.8 | |
NPM NPM% | 0.3 | 0.4 | 0.3 | 0.4 | 0.3 | 0.1 | 0.0 | 0.1 | 0.1 | 0.1 | 0.0 | 0.1 |
| 4.6 | 5.2 | 3.9 | 5.3 | 3.6 | 0.8 | 0.0 | 1.4 | 1.5 | 0.8 | -0.5 | 0.9 |
| 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 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| 1,114 | 1,133 | 938 | 1,098 | 989 | 716 | 721 | 856 | 1,021 | 913 | 941 | 1,108 | |
Growth YoY Revenue Growth YoY% | 37.3 | 51.7 | 29.6 | 12.6 | -11.2 | -36.8 | -23.1 | -22.0 | 3.3 | 27.4 | 30.4 | 29.4 |
| 1,109 | 1,128 | 933 | 1,092 | 985 | 715 | 721 | 855 | 1,020 | 912 | 941 | 1,107 | |
| 5 | 6 | 5 | 6 | 4 | 1 | 0 | 1 | 2 | 1 | 0 | 1 | |
OPM OPM% | 0.5 | 0.5 | 0.5 | 0.5 | 0.4 | 0.1 | 0.0 | 0.2 | 0.1 | 0.1 | 0.0 | 0.1 |
| 0 | 0 | 0 | 0 | 0 | 0 | 1 | 0 | 0 | 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 | 5 | 6 | 5 | 6 | 4 | 1 | 0 | 2 | 2 | 1 | -1 | 1 |
| 1 | 1 | 2 | 2 | 1 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | |
| 4 | 4 | 3 | 4 | 3 | 1 | 0 | 1 | 1 | 1 | 0 | 1 | |
Growth YoY PAT Growth YoY% | 112.2 | 217.2 | 775.7 | 150.0 | -22.3 | -83.8 | -100.0 | -74.3 | -58.6 | -4.3 | -34.8 | |
NPM NPM% | 0.3 | 0.4 | 0.3 | 0.4 | 0.3 | 0.1 | 0.0 | 0.1 | 0.1 | 0.1 | 0.0 | 0.1 |
| 4.6 | 5.2 | 3.9 | 5.3 | 3.6 | 0.8 | 0.0 | 1.4 | 1.5 | 0.8 | -0.5 | 0.9 |
| Financial Year | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 | TTM |
|---|---|---|---|---|---|---|---|---|
Revenue RevenueCr | 10 | 757 | 1,518 | 3,052 | 4,160 | 3,525 | 3,731 | 3,983 |
Growth Revenue Growth% | 7,463.8 | 100.6 | 101.0 | 36.3 | -15.3 | 5.8 | 21.3 | |
| 8 | 760 | 1,519 | 3,046 | 4,142 | 3,514 | 3,727 | 3,980 | |
| 2 | -3 | 0 | 6 | 18 | 11 | 4 | 3 | |
OPM OPM% | 20.4 | -0.4 | 0.0 | 0.2 | 0.4 | 0.3 | 0.1 | 0.1 |
| 1 | 1 | 1 | 1 | 1 | 1 | 2 | 2 | |
Interest Expense Interest ExpenseCr | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Depreciation DepreciationCr | 0 | 0 | 1 | 1 | 1 | 1 | 1 | 1 |
PBT PBTCr | 3 | -3 | 0 | 6 | 18 | 11 | 3 | 3 |
| 1 | -1 | 0 | 2 | 5 | 3 | 1 | 1 | |
PAT PATCr | 2 | -2 | 0 | 5 | 13 | 8 | 3 | 2 |
Growth PAT Growth% | -192.0 | 102.6 | 9,220.0 | 179.8 | -38.5 | -67.2 | -53.4 | |
NPM NPM% | 20.6 | -0.3 | 0.0 | 0.1 | 0.3 | 0.2 | 0.1 | 0.1 |
| 2.5 | -2.3 | 0.1 | 5.6 | 15.8 | 9.7 | 3.2 | 2.7 |
| Financial Year | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 | TTM |
|---|---|---|---|---|---|---|---|---|
Revenue RevenueCr | 10 | 757 | 1,518 | 3,052 | 4,160 | 3,525 | 3,731 | 3,983 |
Growth Revenue Growth% | 7,463.8 | 100.6 | 101.0 | 36.3 | -15.3 | 5.8 | 21.3 | |
| 8 | 760 | 1,519 | 3,046 | 4,142 | 3,514 | 3,727 | 3,980 | |
| 2 | -3 | 0 | 6 | 18 | 11 | 4 | 3 | |
OPM OPM% | 20.4 | -0.4 | 0.0 | 0.2 | 0.4 | 0.3 | 0.1 | 0.1 |
| 1 | 1 | 1 | 1 | 1 | 1 | 2 | 2 | |
Interest Expense Interest ExpenseCr | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Depreciation DepreciationCr | 0 | 0 | 1 | 1 | 1 | 1 | 1 | 1 |
PBT PBTCr | 3 | -3 | 0 | 6 | 18 | 11 | 3 | 3 |
| 1 | -1 | 0 | 2 | 5 | 3 | 1 | 1 | |
PAT PATCr | 2 | -2 | 0 | 5 | 13 | 8 | 3 | 2 |
Growth PAT Growth% | -192.0 | 102.6 | 9,220.0 | 179.8 | -38.5 | -67.2 | -53.4 | |
NPM NPM% | 20.6 | -0.3 | 0.0 | 0.1 | 0.3 | 0.2 | 0.1 | 0.1 |
| 2.5 | -2.3 | 0.1 | 5.6 | 15.8 | 9.7 | 3.2 | 2.7 |
| Financial Year | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|---|---|---|
Equity Capital Equity CapitalCr | 8 | 8 | 8 | 8 | 8 | 8 | 8 |
Reserves ReservesCr | 19 | 18 | 19 | 24 | 34 | 42 | 45 |
| 5 | 4 | 9 | 17 | 14 | 18 | 21 | |
| 0 | 1 | 1 | 1 | 2 | 2 | 2 | |
| 33 | 32 | 37 | 50 | 59 | 70 | 76 | |
| 20 | 15 | 25 | 35 | 40 | 51 | 48 | |
| 13 | 17 | 13 | 15 | 19 | 18 | 28 | |
| 33 | 32 | 37 | 50 | 59 | 70 | 76 |
| Financial Year | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|---|---|---|
Equity Capital Equity CapitalCr | 8 | 8 | 8 | 8 | 8 | 8 | 8 |
Reserves ReservesCr | 19 | 18 | 19 | 24 | 34 | 42 | 45 |
| 5 | 4 | 9 | 17 | 14 | 18 | 21 | |
| 0 | 1 | 1 | 1 | 2 | 2 | 2 | |
| 33 | 32 | 37 | 50 | 59 | 70 | 76 | |
| 20 | 15 | 25 | 35 | 40 | 51 | 48 | |
| 13 | 17 | 13 | 15 | 19 | 18 | 28 | |
| 33 | 32 | 37 | 50 | 59 | 70 | 76 |
| Financial Year | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|---|---|---|
| -5 | 1 | 2 | 6 | 8 | -2 | -1 | |
| 0 | 1 | 1 | 0 | 0 | -1 | 0 | |
| 1 | -2 | 1 | 2 | -7 | 1 | -1 | |
Net Cash Flow Net Cash FlowCr | -3 | 0 | 5 | 8 | 0 | -2 | -2 |
Free Cash Flow Free Cash FlowCr | -5 | 1 | 2 | 5 | 7 | -3 | -3 |
CFO To PAT CFO To PAT% | -231.2 | -57.6 | 3,727.2 | 119.7 | 60.7 | -23.4 | -40.7 |
CFO To EBITDA CFO To EBITDA% | -232.7 | -35.1 | -847.1 | 89.0 | 43.8 | -17.9 | -29.9 |
| Financial Year | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|---|---|---|
| -5 | 1 | 2 | 6 | 8 | -2 | -1 | |
| 0 | 1 | 1 | 0 | 0 | -1 | 0 | |
| 1 | -2 | 1 | 2 | -7 | 1 | -1 | |
Net Cash Flow Net Cash FlowCr | -3 | 0 | 5 | 8 | 0 | -2 | -2 |
Free Cash Flow Free Cash FlowCr | -5 | 1 | 2 | 5 | 7 | -3 | -3 |
CFO To PAT CFO To PAT% | -231.2 | -57.6 | 3,727.2 | 119.7 | 60.7 | -23.4 | -40.7 |
CFO To EBITDA CFO To EBITDA% | -232.7 | -35.1 | -847.1 | 89.0 | 43.8 | -17.9 | -29.9 |
| Financial Year | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 | Current |
|---|---|---|---|---|---|---|---|---|
Market Cap Market CapitalizationCr | 14 | 15 | 24 | 62 | 225 | 124 | 79 | 82 |
Price To Earnings Price To Earnings | 6.9 | 289.5 | 13.4 | 17.3 | 15.5 | 30.2 | 36.9 | |
Price To Sales Price To Sales | 1.3 | 0.0 | 0.0 | 0.0 | 0.1 | 0.0 | 0.0 | 0.0 |
Price To Book Price To Book | 0.5 | 0.6 | 0.9 | 1.9 | 5.3 | 2.5 | 1.5 | 1.6 |
EV To EBITDA EV To EBITDA | 4.3 | -2.7 | -64.2 | 7.5 | 11.3 | 9.2 | 17.2 | 22.0 |
GPM GPM% | 100.0 | 100.0 | 100.0 | 100.0 | 100.0 | 100.0 | 100.0 | 100.0 |
OPM OPM% | 20.4 | -0.4 | 0.0 | 0.2 | 0.4 | 0.3 | 0.1 | 0.1 |
NPM NPM% | 20.6 | -0.3 | 0.0 | 0.1 | 0.3 | 0.2 | 0.1 | 0.1 |
ROCE ROCE% | 10.0 | -8.6 | 1.0 | 17.5 | 42.7 | 20.8 | 6.4 | 6.4 |
ROE ROE% | 7.5 | -7.2 | 0.2 | 14.7 | 30.6 | 16.1 | 5.0 | 5.0 |
ROA ROA% | 6.3 | -5.9 | 0.1 | 9.3 | 22.1 | 11.5 | 3.5 | 3.5 |
| Financial Year | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 | Current |
|---|---|---|---|---|---|---|---|---|
Market Cap Market CapitalizationCr | 14 | 15 | 24 | 62 | 225 | 124 | 79 | 82 |
Price To Earnings Price To Earnings | 6.9 | 289.5 | 13.4 | 17.3 | 15.5 | 30.2 | 36.9 | |
Price To Sales Price To Sales | 1.3 | 0.0 | 0.0 | 0.0 | 0.1 | 0.0 | 0.0 | 0.0 |
Price To Book Price To Book | 0.5 | 0.6 | 0.9 | 1.9 | 5.3 | 2.5 | 1.5 | 1.6 |
EV To EBITDA EV To EBITDA | 4.3 | -2.7 | -64.2 | 7.5 | 11.3 | 9.2 | 17.2 | 22.0 |
GPM GPM% | 100.0 | 100.0 | 100.0 | 100.0 | 100.0 | 100.0 | 100.0 | 100.0 |
OPM OPM% | 20.4 | -0.4 | 0.0 | 0.2 | 0.4 | 0.3 | 0.1 | 0.1 |
NPM NPM% | 20.6 | -0.3 | 0.0 | 0.1 | 0.3 | 0.2 | 0.1 | 0.1 |
ROCE ROCE% | 10.0 | -8.6 | 1.0 | 17.5 | 42.7 | 20.8 | 6.4 | 6.4 |
ROE ROE% | 7.5 | -7.2 | 0.2 | 14.7 | 30.6 | 16.1 | 5.0 | 5.0 |
ROA ROA% | 6.3 | -5.9 | 0.1 | 9.3 | 22.1 | 11.5 | 3.5 | 3.5 |
Documents — Prithvi Exchange (India) Ltd