| 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 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| 4 | 6 | 6 | 9 | 7 | -32 | 9 | 11 | 43 | -8 | 17 | 37 | |
Growth YoY Revenue Growth YoY% | -23.8 | 10.0 | 51.3 | 47.0 | 64.8 | -663.3 | 53.3 | 18.9 | 511.3 | 74.4 | 89.7 | 249.4 |
| 1 | 1 | 8 | 4 | 1 | 2 | 9 | 7 | 25 | 9 | 31 | 33 | |
| 4 | 5 | -2 | 5 | 6 | -34 | 0 | 4 | 18 | -18 | -14 | 4 | |
OPM OPM% | 87.2 | 90.0 | -32.9 | 52.0 | 92.5 | 106.0 | -3.1 | 38.1 | 42.1 | 213.4 | -85.0 | 9.8 |
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 2 | 0 | 8 | 0 | |
Interest Expense Interest ExpenseCr | 3 | 4 | 3 | 3 | 3 | 3 | 3 | 1 | 1 | 0 | 1 | 0 |
Depreciation DepreciationCr | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
PBT PBTCr | 1 | 1 | -5 | 2 | 3 | -36 | -3 | 3 | 19 | -18 | -8 | 3 |
| 0 | 0 | -1 | 0 | 1 | 1 | -1 | 1 | 6 | -5 | -2 | 1 | |
| 1 | 1 | -4 | 1 | 2 | -37 | -2 | 3 | 13 | -12 | -6 | 3 | |
Growth YoY PAT Growth YoY% | 195.7 | 508.3 | -1,988.2 | -30.2 | 261.8 | -5,156.2 | 31.0 | 92.4 | 443.5 | 66.2 | -145.7 | -1.2 |
NPM NPM% | 16.1 | 12.8 | -60.8 | 14.9 | 35.3 | 115.0 | -27.4 | 24.1 | 31.4 | 151.8 | -35.5 | 6.8 |
| 0.0 | 0.0 | -0.1 | 0.0 | 0.1 | -0.9 | 0.0 | 0.0 | 0.2 | -0.2 | -0.2 | 0.1 |
| 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 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| 4 | 6 | 6 | 9 | 7 | -32 | 9 | 11 | 43 | -8 | 17 | 37 | |
Growth YoY Revenue Growth YoY% | -23.8 | 10.0 | 51.3 | 47.0 | 64.8 | -663.3 | 53.3 | 18.9 | 511.3 | 74.4 | 89.7 | 249.4 |
| 1 | 1 | 8 | 4 | 1 | 2 | 9 | 7 | 25 | 9 | 31 | 33 | |
| 4 | 5 | -2 | 5 | 6 | -34 | 0 | 4 | 18 | -18 | -14 | 4 | |
OPM OPM% | 87.2 | 90.0 | -32.9 | 52.0 | 92.5 | 106.0 | -3.1 | 38.1 | 42.1 | 213.4 | -85.0 | 9.8 |
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 2 | 0 | 8 | 0 | |
Interest Expense Interest ExpenseCr | 3 | 4 | 3 | 3 | 3 | 3 | 3 | 1 | 1 | 0 | 1 | 0 |
Depreciation DepreciationCr | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
PBT PBTCr | 1 | 1 | -5 | 2 | 3 | -36 | -3 | 3 | 19 | -18 | -8 | 3 |
| 0 | 0 | -1 | 0 | 1 | 1 | -1 | 1 | 6 | -5 | -2 | 1 | |
| 1 | 1 | -4 | 1 | 2 | -37 | -2 | 3 | 13 | -12 | -6 | 3 | |
Growth YoY PAT Growth YoY% | 195.7 | 508.3 | -1,988.2 | -30.2 | 261.8 | -5,156.2 | 31.0 | 92.4 | 443.5 | 66.2 | -145.7 | -1.2 |
NPM NPM% | 16.1 | 12.8 | -60.8 | 14.9 | 35.3 | 115.0 | -27.4 | 24.1 | 31.4 | 151.8 | -35.5 | 6.8 |
| 0.0 | 0.0 | -0.1 | 0.0 | 0.1 | -0.9 | 0.0 | 0.0 | 0.2 | -0.2 | -0.2 | 0.1 |
| Financial Year | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 | TTM |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
Revenue RevenueCr | 6 | 26 | 31 | 62 | 35 | 20 | 27 | 20 | 22 | 31 | 62 | 88 |
Growth Revenue Growth% | 247.8 | 334.9 | 18.1 | 97.1 | -43.8 | -41.6 | 31.9 | -24.6 | 8.2 | 40.8 | 102.8 | 1,654.1 |
| 6 | 25 | 28 | 58 | 19 | 12 | 8 | 7 | 10 | 15 | 72 | 99 | |
| 1 | 1 | 3 | 3 | 16 | 8 | 18 | 13 | 12 | 16 | -10 | -10 | |
OPM OPM% | 9.7 | 4.7 | 9.1 | 5.5 | 45.5 | 41.1 | 68.2 | 66.5 | 56.1 | 50.8 | -15.6 | -11.9 |
| 0 | 0 | 0 | 0 | 0 | 0 | 8 | 0 | 1 | 1 | 9 | 10 | |
Interest Expense Interest ExpenseCr | 0 | 0 | 0 | 0 | 11 | 15 | 20 | 12 | 13 | 11 | 3 | 2 |
Depreciation DepreciationCr | 0 | 0 | 0 | 0 | 1 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
PBT PBTCr | 0 | 1 | 2 | 3 | 4 | -7 | 6 | 1 | 0 | 5 | -3 | -3 |
| 0 | 1 | 1 | 2 | 2 | 0 | 3 | 1 | 0 | 2 | 0 | 0 | |
PAT PATCr | 0 | 0 | 1 | 1 | 3 | -7 | 4 | 1 | 0 | 3 | -3 | -3 |
Growth PAT Growth% | -87.4 | 679.0 | 318.3 | 18.0 | 149.4 | -339.4 | 153.3 | -85.2 | -166.4 | 889.9 | -189.1 | 92.3 |
NPM NPM% | 0.5 | 0.9 | 3.2 | 1.9 | 8.5 | -34.9 | 14.1 | 2.8 | -1.7 | 9.5 | -4.2 | -3.0 |
| 0.0 | 0.0 | 0.0 | 0.1 | 0.1 | -0.2 | 0.1 | 0.0 | 0.0 | 0.1 | -0.1 | -0.1 |
| Financial Year | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 | TTM |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
Revenue RevenueCr | 6 | 26 | 31 | 62 | 35 | 20 | 27 | 20 | 22 | 31 | 62 | 88 |
Growth Revenue Growth% | 247.8 | 334.9 | 18.1 | 97.1 | -43.8 | -41.6 | 31.9 | -24.6 | 8.2 | 40.8 | 102.8 | 1,654.1 |
| 6 | 25 | 28 | 58 | 19 | 12 | 8 | 7 | 10 | 15 | 72 | 99 | |
| 1 | 1 | 3 | 3 | 16 | 8 | 18 | 13 | 12 | 16 | -10 | -10 | |
OPM OPM% | 9.7 | 4.7 | 9.1 | 5.5 | 45.5 | 41.1 | 68.2 | 66.5 | 56.1 | 50.8 | -15.6 | -11.9 |
| 0 | 0 | 0 | 0 | 0 | 0 | 8 | 0 | 1 | 1 | 9 | 10 | |
Interest Expense Interest ExpenseCr | 0 | 0 | 0 | 0 | 11 | 15 | 20 | 12 | 13 | 11 | 3 | 2 |
Depreciation DepreciationCr | 0 | 0 | 0 | 0 | 1 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
PBT PBTCr | 0 | 1 | 2 | 3 | 4 | -7 | 6 | 1 | 0 | 5 | -3 | -3 |
| 0 | 1 | 1 | 2 | 2 | 0 | 3 | 1 | 0 | 2 | 0 | 0 | |
PAT PATCr | 0 | 0 | 1 | 1 | 3 | -7 | 4 | 1 | 0 | 3 | -3 | -3 |
Growth PAT Growth% | -87.4 | 679.0 | 318.3 | 18.0 | 149.4 | -339.4 | 153.3 | -85.2 | -166.4 | 889.9 | -189.1 | 92.3 |
NPM NPM% | 0.5 | 0.9 | 3.2 | 1.9 | 8.5 | -34.9 | 14.1 | 2.8 | -1.7 | 9.5 | -4.2 | -3.0 |
| 0.0 | 0.0 | 0.0 | 0.1 | 0.1 | -0.2 | 0.1 | 0.0 | 0.0 | 0.1 | -0.1 | -0.1 |
| Financial Year | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|---|---|---|---|---|---|---|
Equity Capital Equity CapitalCr | 7 | 7 | 7 | 7 | 7 | 7 | 7 | 21 | 21 | 30 | 30 |
Reserves ReservesCr | 17 | 17 | 19 | 20 | 24 | 17 | 21 | 8 | 8 | 41 | 38 |
| 17 | 54 | 105 | 79 | 43 | 37 | 15 | 30 | 18 | 7 | 41 | |
| 8 | 12 | 14 | 116 | 198 | 214 | 253 | 280 | 316 | 299 | 281 | |
| 50 | 90 | 144 | 222 | 271 | 275 | 307 | 349 | 362 | 376 | 390 | |
| 44 | 84 | 138 | 6 | 10 | 5 | 5 | 11 | 12 | 3 | 24 | |
| 5 | 6 | 6 | 216 | 261 | 271 | 301 | 339 | 351 | 373 | 365 | |
| 50 | 90 | 144 | 222 | 271 | 275 | 307 | 349 | 362 | 376 | 390 |
| 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 | 7 | 7 | 7 | 7 | 7 | 7 | 7 | 21 | 21 | 30 | 30 |
Reserves ReservesCr | 17 | 17 | 19 | 20 | 24 | 17 | 21 | 8 | 8 | 41 | 38 |
| 17 | 54 | 105 | 79 | 43 | 37 | 15 | 30 | 18 | 7 | 41 | |
| 8 | 12 | 14 | 116 | 198 | 214 | 253 | 280 | 316 | 299 | 281 | |
| 50 | 90 | 144 | 222 | 271 | 275 | 307 | 349 | 362 | 376 | 390 | |
| 44 | 84 | 138 | 6 | 10 | 5 | 5 | 11 | 12 | 3 | 24 | |
| 5 | 6 | 6 | 216 | 261 | 271 | 301 | 339 | 351 | 373 | 365 | |
| 50 | 90 | 144 | 222 | 271 | 275 | 307 | 349 | 362 | 376 | 390 |
| Financial Year | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| -15 | -1 | -1 | 0 | -66 | 12 | -18 | -15 | -12 | -10 | 13 | |
| 0 | -1 | 0 | -6 | -7 | -11 | -11 | 0 | 0 | 0 | 7 | |
| 15 | 3 | 2 | 5 | 71 | 1 | 29 | 15 | 13 | 10 | -21 | |
Net Cash Flow Net Cash FlowCr | 0 | 1 | 1 | -1 | -2 | 1 | 0 | 0 | 0 | 0 | 0 |
Free Cash Flow Free Cash FlowCr | -15 | -2 | -1 | -6 | -66 | 1 | -18 | -15 | -12 | -10 | 19 |
CFO To PAT CFO To PAT% | -47,724.6 | -622.8 | -75.7 | -12.2 | -2,230.3 | -164.2 | -480.8 | -2,762.6 | 3,330.9 | -334.9 | -502.2 |
CFO To EBITDA CFO To EBITDA% | -2,489.8 | -119.2 | -26.6 | -4.2 | -416.8 | 139.4 | -99.4 | -114.7 | -100.6 | -62.7 | -134.7 |
| Financial Year | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| -15 | -1 | -1 | 0 | -66 | 12 | -18 | -15 | -12 | -10 | 13 | |
| 0 | -1 | 0 | -6 | -7 | -11 | -11 | 0 | 0 | 0 | 7 | |
| 15 | 3 | 2 | 5 | 71 | 1 | 29 | 15 | 13 | 10 | -21 | |
Net Cash Flow Net Cash FlowCr | 0 | 1 | 1 | -1 | -2 | 1 | 0 | 0 | 0 | 0 | 0 |
Free Cash Flow Free Cash FlowCr | -15 | -2 | -1 | -6 | -66 | 1 | -18 | -15 | -12 | -10 | 19 |
CFO To PAT CFO To PAT% | -47,724.6 | -622.8 | -75.7 | -12.2 | -2,230.3 | -164.2 | -480.8 | -2,762.6 | 3,330.9 | -334.9 | -502.2 |
CFO To EBITDA CFO To EBITDA% | -2,489.8 | -119.2 | -26.6 | -4.2 | -416.8 | 139.4 | -99.4 | -114.7 | -100.6 | -62.7 | -134.7 |
| 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 | 99 | 103 | 159 | 76 | 15 | 21 | 108 | 22 | 23 | 132 | 176 | 150 |
Price To Earnings Price To Earnings | 3,515.0 | 428.8 | 158.4 | 64.5 | 5.1 | 28.7 | 4.0 | 44.7 | ||||
Price To Sales Price To Sales | 16.3 | 3.9 | 5.1 | 1.2 | 0.4 | 1.1 | 3.9 | 1.1 | 1.1 | 4.3 | 2.5 | 1.7 |
Price To Book Price To Book | 4.2 | 4.2 | 6.2 | 2.8 | 0.5 | 0.9 | 3.8 | 0.1 | 0.8 | 1.9 | 1.3 | 1.5 |
EV To EBITDA EV To EBITDA | 182.6 | 90.8 | 59.8 | 55.7 | 13.5 | 28.2 | 19.8 | 22.5 | 27.6 | 27.6 | -47.0 | -41.1 |
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% | 9.7 | 4.7 | 9.1 | 5.5 | 45.5 | 41.1 | 68.2 | 66.5 | 56.1 | 50.8 | -15.6 | -11.9 |
NPM NPM% | 0.5 | 0.9 | 3.2 | 1.9 | 8.5 | -34.9 | 14.1 | 2.8 | -1.7 | 9.5 | -4.2 | -3.0 |
ROCE ROCE% | 1.6 | 2.9 | 6.8 | 2.4 | 6.9 | 3.3 | 9.2 | 4.4 | 3.6 | 4.4 | -0.1 | -0.1 |
ROE ROE% | 0.1 | 1.0 | 3.9 | 4.3 | 9.6 | -29.7 | 13.2 | 1.9 | -1.3 | 4.1 | -3.8 | -3.8 |
ROA ROA% | 0.1 | 0.3 | 0.7 | 0.5 | 1.1 | -2.6 | 1.2 | 0.2 | -0.1 | 0.8 | -0.7 | -0.7 |
| 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 | 99 | 103 | 159 | 76 | 15 | 21 | 108 | 22 | 23 | 132 | 176 | 150 |
Price To Earnings Price To Earnings | 3,515.0 | 428.8 | 158.4 | 64.5 | 5.1 | 28.7 | 4.0 | 44.7 | ||||
Price To Sales Price To Sales | 16.3 | 3.9 | 5.1 | 1.2 | 0.4 | 1.1 | 3.9 | 1.1 | 1.1 | 4.3 | 2.5 | 1.7 |
Price To Book Price To Book | 4.2 | 4.2 | 6.2 | 2.8 | 0.5 | 0.9 | 3.8 | 0.1 | 0.8 | 1.9 | 1.3 | 1.5 |
EV To EBITDA EV To EBITDA | 182.6 | 90.8 | 59.8 | 55.7 | 13.5 | 28.2 | 19.8 | 22.5 | 27.6 | 27.6 | -47.0 | -41.1 |
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% | 9.7 | 4.7 | 9.1 | 5.5 | 45.5 | 41.1 | 68.2 | 66.5 | 56.1 | 50.8 | -15.6 | -11.9 |
NPM NPM% | 0.5 | 0.9 | 3.2 | 1.9 | 8.5 | -34.9 | 14.1 | 2.8 | -1.7 | 9.5 | -4.2 | -3.0 |
ROCE ROCE% | 1.6 | 2.9 | 6.8 | 2.4 | 6.9 | 3.3 | 9.2 | 4.4 | 3.6 | 4.4 | -0.1 | -0.1 |
ROE ROE% | 0.1 | 1.0 | 3.9 | 4.3 | 9.6 | -29.7 | 13.2 | 1.9 | -1.3 | 4.1 | -3.8 | -3.8 |
ROA ROA% | 0.1 | 0.3 | 0.7 | 0.5 | 1.1 | -2.6 | 1.2 | 0.2 | -0.1 | 0.8 | -0.7 | -0.7 |
Documents — Pro Fin Capital Services Ltd