| 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 | 0 | 0 | |
Growth YoY Revenue Growth YoY% | ||||||||||||
| 15 | 0 | 0 | 0 | 0 | 0 | 9 | 0 | 0 | 0 | 0 | 0 | |
| -15 | 0 | 0 | 0 | 0 | 0 | -9 | 0 | 0 | 0 | 0 | 0 | |
OPM OPM% | ||||||||||||
| 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 | -15 | 0 | 0 | 0 | 0 | 0 | -9 | 0 | 0 | 0 | 0 | 0 |
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | |
| -15 | 0 | 0 | 0 | 0 | 0 | -9 | 0 | 0 | -1 | 0 | 0 | |
Growth YoY PAT Growth YoY% | -16,022.2 | -100.0 | 25.0 | -71.4 | 99.3 | 10.0 | -9,555.6 | -25.0 | 0.0 | -711.1 | 94.6 | -166.7 |
NPM NPM% | ||||||||||||
| -0.9 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | -0.5 | 0.0 | 0.0 | -0.1 | 0.0 | 0.0 |
| 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 | 0 | 0 | |
Growth YoY Revenue Growth YoY% | ||||||||||||
| 15 | 0 | 0 | 0 | 0 | 0 | 9 | 0 | 0 | 0 | 0 | 0 | |
| -15 | 0 | 0 | 0 | 0 | 0 | -9 | 0 | 0 | 0 | 0 | 0 | |
OPM OPM% | ||||||||||||
| 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 | -15 | 0 | 0 | 0 | 0 | 0 | -9 | 0 | 0 | 0 | 0 | 0 |
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | |
| -15 | 0 | 0 | 0 | 0 | 0 | -9 | 0 | 0 | -1 | 0 | 0 | |
Growth YoY PAT Growth YoY% | -16,022.2 | -100.0 | 25.0 | -71.4 | 99.3 | 10.0 | -9,555.6 | -25.0 | 0.0 | -711.1 | 94.6 | -166.7 |
NPM NPM% | ||||||||||||
| -0.9 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | -0.5 | 0.0 | 0.0 | -0.1 | 0.0 | 0.0 |
| Financial Year | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 | TTM |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
Revenue RevenueCr | 133 | 63 | 15 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Growth Revenue Growth% | -24.4 | -52.4 | -76.8 | -100.0 | ||||||||
| 131 | 62 | 15 | 2 | 10 | 3 | 0 | 0 | 15 | 9 | 0 | 0 | |
| 2 | 1 | 0 | -2 | -10 | -3 | 0 | 0 | -15 | -9 | 0 | 0 | |
OPM OPM% | 1.3 | 1.8 | -2.4 | |||||||||
| 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 | 1 | 1 |
Depreciation DepreciationCr | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
PBT PBTCr | 2 | 1 | 0 | -2 | -10 | -3 | 0 | 0 | -15 | -9 | -1 | -1 |
| 1 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | |
PAT PATCr | 1 | 1 | 0 | -2 | -10 | -3 | 0 | 0 | -15 | -9 | -1 | -2 |
Growth PAT Growth% | -71.2 | -0.1 | -146.3 | -448.8 | -417.3 | 67.8 | 87.8 | 20.1 | -4,493.4 | 39.1 | 83.9 | 81.2 |
NPM NPM% | 0.6 | 1.2 | -2.5 | |||||||||
| 0.1 | 0.1 | 0.0 | -0.1 | -0.7 | -0.2 | 0.0 | 0.0 | -0.9 | -0.6 | -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 | 133 | 63 | 15 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Growth Revenue Growth% | -24.4 | -52.4 | -76.8 | -100.0 | ||||||||
| 131 | 62 | 15 | 2 | 10 | 3 | 0 | 0 | 15 | 9 | 0 | 0 | |
| 2 | 1 | 0 | -2 | -10 | -3 | 0 | 0 | -15 | -9 | 0 | 0 | |
OPM OPM% | 1.3 | 1.8 | -2.4 | |||||||||
| 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 | 1 | 1 |
Depreciation DepreciationCr | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
PBT PBTCr | 2 | 1 | 0 | -2 | -10 | -3 | 0 | 0 | -15 | -9 | -1 | -1 |
| 1 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | |
PAT PATCr | 1 | 1 | 0 | -2 | -10 | -3 | 0 | 0 | -15 | -9 | -1 | -2 |
Growth PAT Growth% | -71.2 | -0.1 | -146.3 | -448.8 | -417.3 | 67.8 | 87.8 | 20.1 | -4,493.4 | 39.1 | 83.9 | 81.2 |
NPM NPM% | 0.6 | 1.2 | -2.5 | |||||||||
| 0.1 | 0.1 | 0.0 | -0.1 | -0.7 | -0.2 | 0.0 | 0.0 | -0.9 | -0.6 | -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 | 32 | 32 | 32 | 32 | 32 | 32 | 32 | 32 | 32 | 32 | 32 |
Reserves ReservesCr | 4 | 5 | 5 | 3 | -8 | -11 | -11 | -12 | -27 | -36 | -37 |
| 24 | 39 | 29 | 24 | 24 | 17 | 7 | 8 | 8 | 9 | 10 | |
| 0 | 0 | 2 | 2 | 2 | 2 | 2 | 2 | 2 | 2 | 2 | |
| 60 | 76 | 68 | 60 | 50 | 41 | 30 | 30 | 16 | 7 | 7 | |
| 53 | 68 | 59 | 52 | 41 | 32 | 23 | 23 | 9 | 0 | 0 | |
| 8 | 8 | 9 | 9 | 9 | 8 | 7 | 7 | 7 | 7 | 7 | |
| 60 | 76 | 68 | 60 | 50 | 41 | 30 | 30 | 16 | 7 | 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 | 32 | 32 | 32 | 32 | 32 | 32 | 32 | 32 | 32 | 32 | 32 |
Reserves ReservesCr | 4 | 5 | 5 | 3 | -8 | -11 | -11 | -12 | -27 | -36 | -37 |
| 24 | 39 | 29 | 24 | 24 | 17 | 7 | 8 | 8 | 9 | 10 | |
| 0 | 0 | 2 | 2 | 2 | 2 | 2 | 2 | 2 | 2 | 2 | |
| 60 | 76 | 68 | 60 | 50 | 41 | 30 | 30 | 16 | 7 | 7 | |
| 53 | 68 | 59 | 52 | 41 | 32 | 23 | 23 | 9 | 0 | 0 | |
| 8 | 8 | 9 | 9 | 9 | 8 | 7 | 7 | 7 | 7 | 7 | |
| 60 | 76 | 68 | 60 | 50 | 41 | 30 | 30 | 16 | 7 | 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 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| 1 | 0 | -1 | -1 | 0 | 0 | -1 | 0 | 0 | 0 | 1 | |
| 0 | 0 | 0 | 1 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | |
| -1 | 0 | 0 | 0 | 0 | 0 | 1 | 0 | 0 | 0 | -1 | |
Net Cash Flow Net Cash FlowCr | 0 | 0 | -1 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Free Cash Flow Free Cash FlowCr | 1 | 0 | -1 | -1 | 0 | 0 | -1 | 0 | 0 | 0 | 1 |
CFO To PAT CFO To PAT% | 113.7 | -2.5 | 288.6 | 46.0 | -0.2 | -0.4 | 199.0 | 0.9 | -0.5 | -1.7 | -44.2 |
CFO To EBITDA CFO To EBITDA% | 51.0 | -1.8 | 296.1 | 45.9 | -0.2 | -0.4 | 198.7 | 0.9 | -0.5 | -1.8 | -181.0 |
| Financial Year | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| 1 | 0 | -1 | -1 | 0 | 0 | -1 | 0 | 0 | 0 | 1 | |
| 0 | 0 | 0 | 1 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | |
| -1 | 0 | 0 | 0 | 0 | 0 | 1 | 0 | 0 | 0 | -1 | |
Net Cash Flow Net Cash FlowCr | 0 | 0 | -1 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Free Cash Flow Free Cash FlowCr | 1 | 0 | -1 | -1 | 0 | 0 | -1 | 0 | 0 | 0 | 1 |
CFO To PAT CFO To PAT% | 113.7 | -2.5 | 288.6 | 46.0 | -0.2 | -0.4 | 199.0 | 0.9 | -0.5 | -1.7 | -44.2 |
CFO To EBITDA CFO To EBITDA% | 51.0 | -1.8 | 296.1 | 45.9 | -0.2 | -0.4 | 198.7 | 0.9 | -0.5 | -1.8 | -181.0 |
| 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 | 15 | 23 | 17 | 8 | 8 | 7 | 16 | 8 | 10 | 15 | 7 | 7 |
Price To Earnings Price To Earnings | 18.2 | 28.6 | ||||||||||
Price To Sales Price To Sales | 0.1 | 0.4 | 1.2 | |||||||||
Price To Book Price To Book | 0.4 | 0.6 | 0.5 | 0.3 | 0.3 | 0.3 | 0.8 | 0.4 | 1.9 | -4.1 | -1.4 | -1.3 |
EV To EBITDA EV To EBITDA | 7.5 | 19.5 | -48.3 | -4.3 | -0.7 | -2.0 | -41.6 | -29.0 | -0.8 | -1.9 | -48.4 | -45.5 |
GPM GPM% | 1.8 | 2.7 | 1.1 | |||||||||
OPM OPM% | 1.3 | 1.8 | -2.4 | |||||||||
NPM NPM% | 0.6 | 1.2 | -2.5 | |||||||||
ROCE ROCE% | 5.2 | 3.3 | -1.0 | -5.8 | -42.6 | -15.9 | -1.9 | -1.5 | -212.9 | 563.9 | -7.0 | -7.0 |
ROE ROE% | 2.2 | 2.1 | -1.0 | -5.8 | -42.7 | -15.9 | -2.0 | -1.6 | -275.8 | 246.9 | 28.5 | 28.5 |
ROA ROA% | 1.3 | 1.0 | -0.5 | -3.3 | -20.6 | -8.2 | -1.3 | -1.1 | -93.6 | -124.9 | -20.4 | -20.4 |
| Financial Year | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 | Current |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
Market Cap Market CapitalizationCr | 15 | 23 | 17 | 8 | 8 | 7 | 16 | 8 | 10 | 15 | 7 | 7 |
Price To Earnings Price To Earnings | 18.2 | 28.6 | ||||||||||
Price To Sales Price To Sales | 0.1 | 0.4 | 1.2 | |||||||||
Price To Book Price To Book | 0.4 | 0.6 | 0.5 | 0.3 | 0.3 | 0.3 | 0.8 | 0.4 | 1.9 | -4.1 | -1.4 | -1.3 |
EV To EBITDA EV To EBITDA | 7.5 | 19.5 | -48.3 | -4.3 | -0.7 | -2.0 | -41.6 | -29.0 | -0.8 | -1.9 | -48.4 | -45.5 |
GPM GPM% | 1.8 | 2.7 | 1.1 | |||||||||
OPM OPM% | 1.3 | 1.8 | -2.4 | |||||||||
NPM NPM% | 0.6 | 1.2 | -2.5 | |||||||||
ROCE ROCE% | 5.2 | 3.3 | -1.0 | -5.8 | -42.6 | -15.9 | -1.9 | -1.5 | -212.9 | 563.9 | -7.0 | -7.0 |
ROE ROE% | 2.2 | 2.1 | -1.0 | -5.8 | -42.7 | -15.9 | -2.0 | -1.6 | -275.8 | 246.9 | 28.5 | 28.5 |
ROA ROA% | 1.3 | 1.0 | -0.5 | -3.3 | -20.6 | -8.2 | -1.3 | -1.1 | -93.6 | -124.9 | -20.4 | -20.4 |
Documents — Risa International Ltd