| 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 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| 16 | 15 | 17 | 11 | 9 | 12 | 10 | 10 | 16 | 21 | 49 | 82 | |
Growth YoY Revenue Growth YoY% | 106.8 | 85.9 | 7.8 | -11.3 | -43.0 | -23.5 | -38.1 | -4.7 | 76.8 | 78.1 | 370.5 | 690.4 |
| 16 | 14 | 16 | 11 | 9 | 13 | 10 | 12 | 14 | 19 | 49 | 71 | |
| 0 | 1 | 1 | 0 | 0 | -1 | 1 | -1 | 2 | 2 | 0 | 11 | |
OPM OPM% | 1.1 | 5.0 | 4.6 | -4.1 | -1.3 | -10.5 | 7.3 | -10.8 | 10.4 | 9.6 | 0.9 | 13.0 |
| 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 | 1 | 1 | -1 | 0 | -2 | 0 | -1 | 1 | 2 | 0 | 10 |
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 2 | |
| 0 | 0 | 1 | -1 | 0 | -2 | 0 | -1 | 1 | 2 | 1 | 8 | |
Growth YoY PAT Growth YoY% | 85.7 | 178.0 | 255.9 | -42.5 | -370.0 | -450.0 | -37.7 | -147.4 | 366.0 | 197.5 | 97.0 | 679.4 |
NPM NPM% | -0.6 | 3.0 | 3.1 | -5.2 | -5.3 | -13.8 | 3.1 | -13.6 | 7.9 | 7.6 | 1.3 | 10.0 |
| -0.2 | 0.9 | 1.0 | -1.1 | -0.9 | 3.0 | 0.6 | -2.6 | 2.3 | 2.9 | 1.2 | 15.2 |
| 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 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| 16 | 15 | 17 | 11 | 9 | 12 | 10 | 10 | 16 | 21 | 49 | 82 | |
Growth YoY Revenue Growth YoY% | 106.8 | 85.9 | 7.8 | -11.3 | -43.0 | -23.5 | -38.1 | -4.7 | 76.8 | 78.1 | 370.5 | 690.4 |
| 16 | 14 | 16 | 11 | 9 | 13 | 10 | 12 | 14 | 19 | 49 | 71 | |
| 0 | 1 | 1 | 0 | 0 | -1 | 1 | -1 | 2 | 2 | 0 | 11 | |
OPM OPM% | 1.1 | 5.0 | 4.6 | -4.1 | -1.3 | -10.5 | 7.3 | -10.8 | 10.4 | 9.6 | 0.9 | 13.0 |
| 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 | 1 | 1 | -1 | 0 | -2 | 0 | -1 | 1 | 2 | 0 | 10 |
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 2 | |
| 0 | 0 | 1 | -1 | 0 | -2 | 0 | -1 | 1 | 2 | 1 | 8 | |
Growth YoY PAT Growth YoY% | 85.7 | 178.0 | 255.9 | -42.5 | -370.0 | -450.0 | -37.7 | -147.4 | 366.0 | 197.5 | 97.0 | 679.4 |
NPM NPM% | -0.6 | 3.0 | 3.1 | -5.2 | -5.3 | -13.8 | 3.1 | -13.6 | 7.9 | 7.6 | 1.3 | 10.0 |
| -0.2 | 0.9 | 1.0 | -1.1 | -0.9 | 3.0 | 0.6 | -2.6 | 2.3 | 2.9 | 1.2 | 15.2 |
| Financial Year | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 | TTM |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
Revenue RevenueCr | 33 | 42 | 42 | 46 | 34 | 28 | 36 | 40 | 60 | 42 | 96 | 168 |
Growth Revenue Growth% | -13.4 | 25.4 | -0.4 | 10.7 | -27.4 | -16.6 | 29.0 | 9.5 | 52.0 | -30.2 | 129.3 | 304.9 |
| 30 | 37 | 36 | 41 | 33 | 28 | 36 | 40 | 59 | 43 | 93 | 153 | |
| 3 | 5 | 5 | 5 | 1 | 0 | 0 | 0 | 1 | -1 | 3 | 15 | |
OPM OPM% | 10.0 | 12.4 | 12.7 | 10.3 | 2.2 | -1.1 | 0.3 | -0.6 | 2.4 | -2.5 | 3.1 | 8.8 |
| 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 | 1 | 1 | 1 |
Depreciation DepreciationCr | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 |
PBT PBTCr | 2 | 4 | 4 | 4 | 0 | -1 | -1 | -1 | 1 | -2 | 2 | 14 |
| 1 | 1 | 1 | 1 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 2 | |
PAT PATCr | 1 | 3 | 3 | 3 | 0 | -1 | -1 | -1 | 0 | -2 | 2 | 12 |
Growth PAT Growth% | -34.5 | 105.1 | 6.3 | -10.2 | -103.0 | -862.1 | -29.3 | -28.1 | 136.3 | -574.3 | 188.6 | 468.4 |
NPM NPM% | 4.3 | 7.1 | 7.6 | 6.1 | -0.3 | -2.9 | -2.9 | -3.4 | 0.8 | -5.5 | 2.1 | 6.9 |
| 2.7 | 5.5 | 4.9 | 5.0 | -0.2 | -1.5 | -2.0 | -2.5 | 0.9 | -4.3 | 3.8 | 21.7 |
| Financial Year | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 | TTM |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
Revenue RevenueCr | 33 | 42 | 42 | 46 | 34 | 28 | 36 | 40 | 60 | 42 | 96 | 168 |
Growth Revenue Growth% | -13.4 | 25.4 | -0.4 | 10.7 | -27.4 | -16.6 | 29.0 | 9.5 | 52.0 | -30.2 | 129.3 | 304.9 |
| 30 | 37 | 36 | 41 | 33 | 28 | 36 | 40 | 59 | 43 | 93 | 153 | |
| 3 | 5 | 5 | 5 | 1 | 0 | 0 | 0 | 1 | -1 | 3 | 15 | |
OPM OPM% | 10.0 | 12.4 | 12.7 | 10.3 | 2.2 | -1.1 | 0.3 | -0.6 | 2.4 | -2.5 | 3.1 | 8.8 |
| 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 | 1 | 1 | 1 |
Depreciation DepreciationCr | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 |
PBT PBTCr | 2 | 4 | 4 | 4 | 0 | -1 | -1 | -1 | 1 | -2 | 2 | 14 |
| 1 | 1 | 1 | 1 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 2 | |
PAT PATCr | 1 | 3 | 3 | 3 | 0 | -1 | -1 | -1 | 0 | -2 | 2 | 12 |
Growth PAT Growth% | -34.5 | 105.1 | 6.3 | -10.2 | -103.0 | -862.1 | -29.3 | -28.1 | 136.3 | -574.3 | 188.6 | 468.4 |
NPM NPM% | 4.3 | 7.1 | 7.6 | 6.1 | -0.3 | -2.9 | -2.9 | -3.4 | 0.8 | -5.5 | 2.1 | 6.9 |
| 2.7 | 5.5 | 4.9 | 5.0 | -0.2 | -1.5 | -2.0 | -2.5 | 0.9 | -4.3 | 3.8 | 21.7 |
| Financial Year | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|---|---|---|---|---|---|---|
Equity Capital Equity CapitalCr | 5 | 5 | 5 | 5 | 5 | 5 | 5 | 5 | 5 | 5 | 5 |
Reserves ReservesCr | 14 | 17 | 19 | 20 | 19 | 18 | 17 | 16 | 17 | 14 | 16 |
| 6 | 5 | 9 | 9 | 7 | 7 | 9 | 12 | 11 | 11 | 43 | |
| 0 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | |
| 26 | 28 | 35 | 36 | 33 | 32 | 32 | 34 | 34 | 32 | 66 | |
| 21 | 22 | 29 | 30 | 27 | 26 | 27 | 29 | 28 | 26 | 59 | |
| 5 | 6 | 6 | 5 | 6 | 6 | 5 | 5 | 5 | 5 | 7 | |
| 26 | 28 | 35 | 36 | 33 | 32 | 32 | 34 | 34 | 32 | 66 |
| 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 | 5 | 5 | 5 | 5 | 5 | 5 | 5 | 5 | 5 | 5 | 5 |
Reserves ReservesCr | 14 | 17 | 19 | 20 | 19 | 18 | 17 | 16 | 17 | 14 | 16 |
| 6 | 5 | 9 | 9 | 7 | 7 | 9 | 12 | 11 | 11 | 43 | |
| 0 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | |
| 26 | 28 | 35 | 36 | 33 | 32 | 32 | 34 | 34 | 32 | 66 | |
| 21 | 22 | 29 | 30 | 27 | 26 | 27 | 29 | 28 | 26 | 59 | |
| 5 | 6 | 6 | 5 | 6 | 6 | 5 | 5 | 5 | 5 | 7 | |
| 26 | 28 | 35 | 36 | 33 | 32 | 32 | 34 | 34 | 32 | 66 |
| Financial Year | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| 4 | 7 | 0 | -1 | 4 | 5 | -5 | 0 | 3 | -4 | 12 | |
| 0 | -2 | 0 | 0 | -1 | 0 | 0 | -1 | 0 | -1 | -1 | |
| -3 | -5 | 1 | 1 | -3 | -2 | 2 | 1 | -3 | 5 | -7 | |
Net Cash Flow Net Cash FlowCr | 1 | 0 | 0 | -1 | 0 | 3 | -3 | 0 | 0 | 0 | 3 |
Free Cash Flow Free Cash FlowCr | 4 | 5 | -1 | -1 | 3 | 5 | -4 | 0 | 3 | -5 | 10 |
CFO To PAT CFO To PAT% | 273.6 | 226.1 | -10.8 | -39.0 | -4,952.2 | -595.6 | 428.2 | 21.3 | 591.7 | 167.8 | 571.2 |
CFO To EBITDA CFO To EBITDA% | 119.1 | 129.5 | -6.4 | -23.2 | 565.6 | -1,611.4 | -3,616.2 | 121.2 | 199.7 | 372.4 | 394.1 |
| Financial Year | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| 4 | 7 | 0 | -1 | 4 | 5 | -5 | 0 | 3 | -4 | 12 | |
| 0 | -2 | 0 | 0 | -1 | 0 | 0 | -1 | 0 | -1 | -1 | |
| -3 | -5 | 1 | 1 | -3 | -2 | 2 | 1 | -3 | 5 | -7 | |
Net Cash Flow Net Cash FlowCr | 1 | 0 | 0 | -1 | 0 | 3 | -3 | 0 | 0 | 0 | 3 |
Free Cash Flow Free Cash FlowCr | 4 | 5 | -1 | -1 | 3 | 5 | -4 | 0 | 3 | -5 | 10 |
CFO To PAT CFO To PAT% | 273.6 | 226.1 | -10.8 | -39.0 | -4,952.2 | -595.6 | 428.2 | 21.3 | 591.7 | 167.8 | 571.2 |
CFO To EBITDA CFO To EBITDA% | 119.1 | 129.5 | -6.4 | -23.2 | 565.6 | -1,611.4 | -3,616.2 | 121.2 | 199.7 | 372.4 | 394.1 |
| Financial Year | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 | Current |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
Market Cap Market CapitalizationCr | 22 | 45 | 35 | 27 | 10 | 14 | 24 | 24 | 57 | 43 | 78 | 149 |
Price To Earnings Price To Earnings | 15.2 | 15.1 | 11.1 | 9.4 | 117.3 | 38.0 | 12.8 | |||||
Price To Sales Price To Sales | 0.7 | 1.1 | 0.8 | 0.6 | 0.3 | 0.5 | 0.7 | 0.6 | 0.9 | 1.0 | 0.8 | 0.9 |
Price To Book Price To Book | 1.1 | 2.0 | 1.5 | 1.1 | 0.4 | 0.6 | 1.1 | 1.1 | 2.6 | 2.2 | 3.6 | 6.8 |
EV To EBITDA EV To EBITDA | 6.7 | 8.1 | 6.6 | 6.2 | 14.9 | -34.9 | 203.9 | -114.9 | 40.1 | -47.2 | 25.2 | 10.9 |
GPM GPM% | 29.9 | 29.0 | 30.8 | 26.4 | 23.1 | 21.1 | 19.9 | 16.4 | 14.4 | 17.7 | 12.6 | 12.6 |
OPM OPM% | 10.0 | 12.4 | 12.7 | 10.3 | 2.2 | -1.1 | 0.3 | -0.6 | 2.4 | -2.5 | 3.1 | 8.8 |
NPM NPM% | 4.3 | 7.1 | 7.6 | 6.1 | -0.3 | -2.9 | -2.9 | -3.4 | 0.8 | -5.5 | 2.1 | 6.9 |
ROCE ROCE% | 13.3 | 22.5 | 18.0 | 13.7 | -0.3 | -4.6 | -2.1 | -3.4 | 4.5 | -5.3 | 12.5 | 12.5 |
ROE ROE% | 7.5 | 13.3 | 13.2 | 11.1 | -0.3 | -3.5 | -4.7 | -6.3 | 2.2 | -11.9 | 9.5 | 9.5 |
ROA ROA% | 5.6 | 10.5 | 9.2 | 7.9 | -0.3 | -2.6 | -3.3 | -4.0 | 1.5 | -7.3 | 3.1 | 3.1 |
| Financial Year | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 | Current |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
Market Cap Market CapitalizationCr | 22 | 45 | 35 | 27 | 10 | 14 | 24 | 24 | 57 | 43 | 78 | 149 |
Price To Earnings Price To Earnings | 15.2 | 15.1 | 11.1 | 9.4 | 117.3 | 38.0 | 12.8 | |||||
Price To Sales Price To Sales | 0.7 | 1.1 | 0.8 | 0.6 | 0.3 | 0.5 | 0.7 | 0.6 | 0.9 | 1.0 | 0.8 | 0.9 |
Price To Book Price To Book | 1.1 | 2.0 | 1.5 | 1.1 | 0.4 | 0.6 | 1.1 | 1.1 | 2.6 | 2.2 | 3.6 | 6.8 |
EV To EBITDA EV To EBITDA | 6.7 | 8.1 | 6.6 | 6.2 | 14.9 | -34.9 | 203.9 | -114.9 | 40.1 | -47.2 | 25.2 | 10.9 |
GPM GPM% | 29.9 | 29.0 | 30.8 | 26.4 | 23.1 | 21.1 | 19.9 | 16.4 | 14.4 | 17.7 | 12.6 | 12.6 |
OPM OPM% | 10.0 | 12.4 | 12.7 | 10.3 | 2.2 | -1.1 | 0.3 | -0.6 | 2.4 | -2.5 | 3.1 | 8.8 |
NPM NPM% | 4.3 | 7.1 | 7.6 | 6.1 | -0.3 | -2.9 | -2.9 | -3.4 | 0.8 | -5.5 | 2.1 | 6.9 |
ROCE ROCE% | 13.3 | 22.5 | 18.0 | 13.7 | -0.3 | -4.6 | -2.1 | -3.4 | 4.5 | -5.3 | 12.5 | 12.5 |
ROE ROE% | 7.5 | 13.3 | 13.2 | 11.1 | -0.3 | -3.5 | -4.7 | -6.3 | 2.2 | -11.9 | 9.5 | 9.5 |
ROA ROA% | 5.6 | 10.5 | 9.2 | 7.9 | -0.3 | -2.6 | -3.3 | -4.0 | 1.5 | -7.3 | 3.1 | 3.1 |
Documents — Rapicut Carbides Ltd