| Quarter | Jun 2023 | Sep 2023 | Dec 2023 | Mar 2024 | Jun 2024 | Sep 2024 | Dec 2024 | Mar 2025 | Jun 2025 | Sep 2025 | Dec 2025 | Mar 2026 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | |
Growth YoY Revenue Growth YoY% | -33.3 | 90.9 | -9.1 | 150.0 | -100.0 | -100.0 | -100.0 | -100.0 | ||||
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | |
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | |
OPM OPM% | -200.0 | -75.0 | -4.8 | -120.0 | 25.0 | |||||||
| 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 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | |
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | |
Growth YoY PAT Growth YoY% | 26.1 | 62.5 | 90.0 | 54.2 | 129.4 | -216.7 | -2,100.0 | -127.3 | -420.0 | -26.3 | 63.6 | -28.0 |
NPM NPM% | -212.5 | -75.0 | -4.8 | -110.0 | 25.0 | |||||||
| -0.1 | 0.0 | 0.0 | -0.1 | 0.0 | -0.1 | -0.1 | -0.1 | -0.1 | -0.1 | 0.0 | -0.1 |
| Quarter | Jun 2023 | Sep 2023 | Dec 2023 | Mar 2024 | Jun 2024 | Sep 2024 | Dec 2024 | Mar 2025 | Jun 2025 | Sep 2025 | Dec 2025 | Mar 2026 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | |
Growth YoY Revenue Growth YoY% | -33.3 | 90.9 | -9.1 | 150.0 | -100.0 | -100.0 | -100.0 | -100.0 | ||||
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | |
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | |
OPM OPM% | -200.0 | -75.0 | -4.8 | -120.0 | 25.0 | |||||||
| 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 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | |
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | |
Growth YoY PAT Growth YoY% | 26.1 | 62.5 | 90.0 | 54.2 | 129.4 | -216.7 | -2,100.0 | -127.3 | -420.0 | -26.3 | 63.6 | -28.0 |
NPM NPM% | -212.5 | -75.0 | -4.8 | -110.0 | 25.0 | |||||||
| -0.1 | 0.0 | 0.0 | -0.1 | 0.0 | -0.1 | -0.1 | -0.1 | -0.1 | -0.1 | 0.0 | -0.1 |
| Financial Year | Mar 2015 | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
Revenue RevenueCr | 26 | 5 | 3 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Growth Revenue Growth% | -71.2 | -80.9 | -42.7 | -89.6 | 14.3 | -8.9 | -100.0 | 240.0 | 35.6 | -57.2 | -100.0 | |
| 58 | 35 | 5 | 30 | 7 | 6 | 6 | 3 | 1 | 1 | 1 | 1 | |
| -32 | -30 | -2 | -30 | -6 | -6 | -6 | -3 | -1 | 0 | -1 | -1 | |
OPM OPM% | -120.1 | -586.1 | -84.5 | -9,934.1 | -1,828.4 | -1,919.1 | -2,690.2 | -216.4 | -76.2 | -309.9 | ||
| 3 | 0 | 0 | 3 | 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 | -29 | -30 | -2 | -27 | -6 | -6 | -6 | -3 | -1 | 0 | -1 | -1 |
| 4 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | |
PAT PATCr | -33 | -30 | -2 | -27 | -6 | -6 | -6 | -3 | -1 | 0 | -1 | -1 |
Growth PAT Growth% | -1,944.9 | 9.9 | 92.7 | -1,165.6 | 78.2 | 1.4 | -7.1 | 56.0 | 73.7 | 52.8 | -76.7 | -31.8 |
NPM NPM% | -125.0 | -588.3 | -74.6 | -9,039.0 | -1,726.0 | -1,866.6 | -2,762.1 | -214.0 | -74.6 | -307.4 | ||
| -15.3 | -13.8 | -1.0 | -12.6 | -2.7 | -2.8 | -2.9 | -1.3 | -0.3 | -0.2 | -0.3 |
| Financial Year | Mar 2015 | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
Revenue RevenueCr | 26 | 5 | 3 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Growth Revenue Growth% | -71.2 | -80.9 | -42.7 | -89.6 | 14.3 | -8.9 | -100.0 | 240.0 | 35.6 | -57.2 | -100.0 | |
| 58 | 35 | 5 | 30 | 7 | 6 | 6 | 3 | 1 | 1 | 1 | 1 | |
| -32 | -30 | -2 | -30 | -6 | -6 | -6 | -3 | -1 | 0 | -1 | -1 | |
OPM OPM% | -120.1 | -586.1 | -84.5 | -9,934.1 | -1,828.4 | -1,919.1 | -2,690.2 | -216.4 | -76.2 | -309.9 | ||
| 3 | 0 | 0 | 3 | 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 | -29 | -30 | -2 | -27 | -6 | -6 | -6 | -3 | -1 | 0 | -1 | -1 |
| 4 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | |
PAT PATCr | -33 | -30 | -2 | -27 | -6 | -6 | -6 | -3 | -1 | 0 | -1 | -1 |
Growth PAT Growth% | -1,944.9 | 9.9 | 92.7 | -1,165.6 | 78.2 | 1.4 | -7.1 | 56.0 | 73.7 | 52.8 | -76.7 | -31.8 |
NPM NPM% | -125.0 | -588.3 | -74.6 | -9,039.0 | -1,726.0 | -1,866.6 | -2,762.1 | -214.0 | -74.6 | -307.4 | ||
| -15.3 | -13.8 | -1.0 | -12.6 | -2.7 | -2.8 | -2.9 | -1.3 | -0.3 | -0.2 | -0.3 |
| Financial Year | Mar 2015 | 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 | 22 | 22 | 22 | 22 | 22 | 22 | 22 | 22 | 22 | 22 | 22 | 22 |
Reserves ReservesCr | 240 | 210 | 209 | 182 | 176 | 170 | 164 | 161 | 160 | 160 | 159 | 158 |
| 51 | 49 | 48 | 46 | 46 | 45 | 45 | 45 | 45 | 45 | 50 | 50 | |
| 0 | 0 | 1 | 1 | 1 | 1 | 0 | 0 | 0 | 0 | 1 | 0 | |
| 312 | 281 | 279 | 249 | 243 | 237 | 231 | 228 | 227 | 227 | 231 | 231 | |
| 258 | 209 | 245 | 141 | 135 | 129 | 123 | 120 | 119 | 119 | 123 | 123 | |
| 54 | 72 | 34 | 108 | 108 | 108 | 108 | 108 | 108 | 108 | 108 | 108 | |
| 312 | 281 | 279 | 249 | 243 | 237 | 231 | 228 | 227 | 227 | 231 | 231 |
| Financial Year | Mar 2015 | 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 | 22 | 22 | 22 | 22 | 22 | 22 | 22 | 22 | 22 | 22 | 22 | 22 |
Reserves ReservesCr | 240 | 210 | 209 | 182 | 176 | 170 | 164 | 161 | 160 | 160 | 159 | 158 |
| 51 | 49 | 48 | 46 | 46 | 45 | 45 | 45 | 45 | 45 | 50 | 50 | |
| 0 | 0 | 1 | 1 | 1 | 1 | 0 | 0 | 0 | 0 | 1 | 0 | |
| 312 | 281 | 279 | 249 | 243 | 237 | 231 | 228 | 227 | 227 | 231 | 231 | |
| 258 | 209 | 245 | 141 | 135 | 129 | 123 | 120 | 119 | 119 | 123 | 123 | |
| 54 | 72 | 34 | 108 | 108 | 108 | 108 | 108 | 108 | 108 | 108 | 108 | |
| 312 | 281 | 279 | 249 | 243 | 237 | 231 | 228 | 227 | 227 | 231 | 231 |
| Financial Year | Mar 2015 | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| -70 | 17 | 27 | 55 | -1 | -2 | 0 | -1 | 0 | 0 | 0 | |
| 70 | -18 | 0 | -83 | 0 | 3 | 0 | 0 | 0 | 0 | 0 | |
| 0 | 0 | 0 | 3 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | |
Net Cash Flow Net Cash FlowCr | -1 | 0 | 27 | -26 | -1 | 1 | 1 | -1 | 0 | 0 | 0 |
Free Cash Flow Free Cash FlowCr | -70 | 17 | 27 | 55 | -1 | -2 | 1 | -1 | 0 | 0 | 0 |
CFO To PAT CFO To PAT% | 213.3 | -58.9 | -1,251.4 | -200.8 | 11.9 | 39.2 | -7.3 | 37.0 | 62.4 | 8.2 | 9.9 |
CFO To EBITDA CFO To EBITDA% | 222.1 | -59.1 | -1,105.1 | -182.7 | 11.3 | 38.1 | -7.3 | 38.0 | 61.8 | 8.0 | 9.8 |
| Financial Year | Mar 2015 | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| -70 | 17 | 27 | 55 | -1 | -2 | 0 | -1 | 0 | 0 | 0 | |
| 70 | -18 | 0 | -83 | 0 | 3 | 0 | 0 | 0 | 0 | 0 | |
| 0 | 0 | 0 | 3 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | |
Net Cash Flow Net Cash FlowCr | -1 | 0 | 27 | -26 | -1 | 1 | 1 | -1 | 0 | 0 | 0 |
Free Cash Flow Free Cash FlowCr | -70 | 17 | 27 | 55 | -1 | -2 | 1 | -1 | 0 | 0 | 0 |
CFO To PAT CFO To PAT% | 213.3 | -58.9 | -1,251.4 | -200.8 | 11.9 | 39.2 | -7.3 | 37.0 | 62.4 | 8.2 | 9.9 |
CFO To EBITDA CFO To EBITDA% | 222.1 | -59.1 | -1,105.1 | -182.7 | 11.3 | 38.1 | -7.3 | 38.0 | 61.8 | 8.0 | 9.8 |
| Financial Year | Mar 2015 | 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 | 162 | 155 | 161 | 91 | 43 | 20 | 72 | 53 | 34 | ||||
Price To Earnings Price To Earnings | |||||||||||||
Price To Sales Price To Sales | 6.2 | 30.7 | 55.9 | 302.1 | 125.4 | 65.3 | 525.3 | ||||||
Price To Book Price To Book | 0.6 | 0.7 | 0.7 | 0.5 | 0.2 | 0.1 | 0.4 | 0.3 | 0.2 | ||||
EV To EBITDA EV To EBITDA | -5.1 | -5.2 | -54.9 | -3.0 | -6.7 | -3.1 | -11.2 | -19.2 | |||||
GPM GPM% | -63.3 | -538.8 | -10.2 | -145.9 | 42.0 | 93.8 | 72.8 | 93.8 | 95.1 | 89.2 | |||
OPM OPM% | -120.1 | -586.1 | -84.5 | -9,934.1 | -1,828.4 | -1,919.1 | -2,690.2 | -216.4 | -76.2 | -309.9 | |||
NPM NPM% | -125.0 | -588.3 | -74.6 | -9,039.0 | -1,726.0 | -1,866.6 | -2,762.1 | -214.0 | -74.6 | -307.4 | |||
ROCE ROCE% | -11.1 | -12.8 | -0.9 | -13.4 | -3.0 | -3.1 | -3.4 | -1.5 | -0.4 | -0.2 | -0.3 | -0.5 | -0.5 |
ROE ROE% | -12.6 | -12.8 | -0.9 | -13.4 | -3.0 | -3.1 | -3.4 | -1.5 | -0.4 | -0.2 | -0.3 | -0.5 | -0.5 |
ROA ROA% | -10.6 | -10.6 | -0.8 | -10.9 | -2.4 | -2.5 | -2.7 | -1.2 | -0.3 | -0.1 | -0.3 | -0.3 | -0.3 |
| Financial Year | Mar 2015 | 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 | 162 | 155 | 161 | 91 | 43 | 20 | 72 | 53 | 34 | ||||
Price To Earnings Price To Earnings | |||||||||||||
Price To Sales Price To Sales | 6.2 | 30.7 | 55.9 | 302.1 | 125.4 | 65.3 | 525.3 | ||||||
Price To Book Price To Book | 0.6 | 0.7 | 0.7 | 0.5 | 0.2 | 0.1 | 0.4 | 0.3 | 0.2 | ||||
EV To EBITDA EV To EBITDA | -5.1 | -5.2 | -54.9 | -3.0 | -6.7 | -3.1 | -11.2 | -19.2 | |||||
GPM GPM% | -63.3 | -538.8 | -10.2 | -145.9 | 42.0 | 93.8 | 72.8 | 93.8 | 95.1 | 89.2 | |||
OPM OPM% | -120.1 | -586.1 | -84.5 | -9,934.1 | -1,828.4 | -1,919.1 | -2,690.2 | -216.4 | -76.2 | -309.9 | |||
NPM NPM% | -125.0 | -588.3 | -74.6 | -9,039.0 | -1,726.0 | -1,866.6 | -2,762.1 | -214.0 | -74.6 | -307.4 | |||
ROCE ROCE% | -11.1 | -12.8 | -0.9 | -13.4 | -3.0 | -3.1 | -3.4 | -1.5 | -0.4 | -0.2 | -0.3 | -0.5 | -0.5 |
ROE ROE% | -12.6 | -12.8 | -0.9 | -13.4 | -3.0 | -3.1 | -3.4 | -1.5 | -0.4 | -0.2 | -0.3 | -0.5 | -0.5 |
ROA ROA% | -10.6 | -10.6 | -0.8 | -10.9 | -2.4 | -2.5 | -2.7 | -1.2 | -0.3 | -0.1 | -0.3 | -0.3 | -0.3 |
Documents — Sahara One Media and Entertainment Ltd