| 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 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| 19 | 6 | 6 | 2 | 6 | 4 | 0 | 0 | 9 | 3 | 18 | 1 | |
Growth YoY Revenue Growth YoY% | 110.9 | -67.8 | -89.4 | -85.0 | -68.9 | -38.7 | -97.2 | -92.9 | 48.4 | -15.5 | 9,872.2 | 892.3 |
| 25 | 29 | 19 | 6 | 8 | 6 | 10 | 3 | 4 | 5 | 9 | 6 | |
| -6 | -23 | -13 | -4 | -2 | -2 | -10 | -3 | 5 | -2 | 9 | -4 | |
OPM OPM% | -29.4 | -369.2 | -204.1 | -213.1 | -27.4 | -50.5 | -5,344.4 | -1,992.3 | 60.5 | -53.3 | 47.6 | -340.3 |
| 4 | -2 | 24 | 33 | 1 | 0 | 1 | 0 | 46 | 1,125 | 3 | 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 | -2 | -26 | 11 | 29 | -1 | -2 | -8 | -3 | 52 | 1,123 | 11 | -5 |
| 0 | 0 | -1 | 0 | 0 | 0 | 0 | 0 | 0 | -5 | 0 | 0 | |
| -2 | -26 | 12 | 29 | -1 | -2 | -8 | -3 | 52 | 1,128 | 11 | -5 | |
Growth YoY PAT Growth YoY% | 98.2 | -3,879.4 | -82.1 | -7.6 | 67.0 | 92.5 | -171.6 | -108.9 | 8,044.6 | 58,260.8 | 235.9 | -80.1 |
NPM NPM% | -10.2 | -414.5 | 184.4 | 1,603.8 | -10.8 | -51.0 | -4,655.6 | -2,007.7 | 578.9 | 35,150.2 | 63.5 | -364.3 |
| -0.1 | -1.8 | 0.8 | 2.0 | 0.0 | -0.1 | -0.6 | -0.2 | 3.5 | 77.4 | 0.8 | -0.3 |
| 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 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| 19 | 6 | 6 | 2 | 6 | 4 | 0 | 0 | 9 | 3 | 18 | 1 | |
Growth YoY Revenue Growth YoY% | 110.9 | -67.8 | -89.4 | -85.0 | -68.9 | -38.7 | -97.2 | -92.9 | 48.4 | -15.5 | 9,872.2 | 892.3 |
| 25 | 29 | 19 | 6 | 8 | 6 | 10 | 3 | 4 | 5 | 9 | 6 | |
| -6 | -23 | -13 | -4 | -2 | -2 | -10 | -3 | 5 | -2 | 9 | -4 | |
OPM OPM% | -29.4 | -369.2 | -204.1 | -213.1 | -27.4 | -50.5 | -5,344.4 | -1,992.3 | 60.5 | -53.3 | 47.6 | -340.3 |
| 4 | -2 | 24 | 33 | 1 | 0 | 1 | 0 | 46 | 1,125 | 3 | 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 | -2 | -26 | 11 | 29 | -1 | -2 | -8 | -3 | 52 | 1,123 | 11 | -5 |
| 0 | 0 | -1 | 0 | 0 | 0 | 0 | 0 | 0 | -5 | 0 | 0 | |
| -2 | -26 | 12 | 29 | -1 | -2 | -8 | -3 | 52 | 1,128 | 11 | -5 | |
Growth YoY PAT Growth YoY% | 98.2 | -3,879.4 | -82.1 | -7.6 | 67.0 | 92.5 | -171.6 | -108.9 | 8,044.6 | 58,260.8 | 235.9 | -80.1 |
NPM NPM% | -10.2 | -414.5 | 184.4 | 1,603.8 | -10.8 | -51.0 | -4,655.6 | -2,007.7 | 578.9 | 35,150.2 | 63.5 | -364.3 |
| -0.1 | -1.8 | 0.8 | 2.0 | 0.0 | -0.1 | -0.6 | -0.2 | 3.5 | 77.4 | 0.8 | -0.3 |
| 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 | 254 | 308 | 36 | 113 | 42 | 125 | 94 | 100 | 44 | 12 | 30 | 31 |
Growth Revenue Growth% | -11.8 | 21.4 | -88.2 | 211.5 | -63.1 | 199.7 | -24.4 | 5.9 | -55.9 | -73.1 | 155.6 | 210.0 |
| 248 | 330 | 171 | 182 | 102 | 404 | 106 | 215 | 118 | 29 | 21 | 24 | |
| 6 | -22 | -134 | -69 | -60 | -279 | -12 | -115 | -74 | -17 | 10 | 8 | |
OPM OPM% | 2.3 | -7.0 | -370.9 | -61.5 | -144.2 | -223.5 | -12.3 | -115.2 | -167.1 | -144.6 | 31.9 | 25.0 |
| 8 | 7 | 20 | 0 | -618 | 283 | 41 | 108 | 89 | 36 | 1,175 | 1,175 | |
Interest Expense Interest ExpenseCr | 50 | 111 | 140 | 95 | 96 | 131 | 92 | 62 | 1 | 0 | 0 | 0 |
Depreciation DepreciationCr | 14 | 14 | 13 | 0 | 2 | 0 | 0 | 0 | 0 | 0 | 1 | 1 |
PBT PBTCr | -51 | -140 | -267 | -165 | -776 | -127 | -62 | -69 | 15 | 18 | 1,183 | 1,181 |
| 0 | 2 | -11 | 1 | -57 | 78 | 3 | 5 | -1 | 0 | -5 | -5 | |
PAT PATCr | -51 | -142 | -256 | -166 | -719 | -205 | -65 | -75 | 16 | 18 | 1,189 | 1,187 |
Growth PAT Growth% | -263.3 | -180.3 | -80.9 | 35.4 | -334.4 | 71.5 | 68.2 | -14.4 | 121.1 | 16.5 | 6,367.6 | 8,838.2 |
NPM NPM% | -19.9 | -46.0 | -706.8 | -146.6 | -1,726.2 | -164.3 | -69.3 | -74.8 | 35.9 | 155.5 | 3,934.9 | 3,782.8 |
| -5.0 | -7.0 | -17.6 | -11.3 | -49.3 | -14.1 | -4.5 | -5.1 | 1.1 | 1.3 | 81.5 | 81.4 |
| Financial Year | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 | TTM |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
Revenue RevenueCr | 254 | 308 | 36 | 113 | 42 | 125 | 94 | 100 | 44 | 12 | 30 | 31 |
Growth Revenue Growth% | -11.8 | 21.4 | -88.2 | 211.5 | -63.1 | 199.7 | -24.4 | 5.9 | -55.9 | -73.1 | 155.6 | 210.0 |
| 248 | 330 | 171 | 182 | 102 | 404 | 106 | 215 | 118 | 29 | 21 | 24 | |
| 6 | -22 | -134 | -69 | -60 | -279 | -12 | -115 | -74 | -17 | 10 | 8 | |
OPM OPM% | 2.3 | -7.0 | -370.9 | -61.5 | -144.2 | -223.5 | -12.3 | -115.2 | -167.1 | -144.6 | 31.9 | 25.0 |
| 8 | 7 | 20 | 0 | -618 | 283 | 41 | 108 | 89 | 36 | 1,175 | 1,175 | |
Interest Expense Interest ExpenseCr | 50 | 111 | 140 | 95 | 96 | 131 | 92 | 62 | 1 | 0 | 0 | 0 |
Depreciation DepreciationCr | 14 | 14 | 13 | 0 | 2 | 0 | 0 | 0 | 0 | 0 | 1 | 1 |
PBT PBTCr | -51 | -140 | -267 | -165 | -776 | -127 | -62 | -69 | 15 | 18 | 1,183 | 1,181 |
| 0 | 2 | -11 | 1 | -57 | 78 | 3 | 5 | -1 | 0 | -5 | -5 | |
PAT PATCr | -51 | -142 | -256 | -166 | -719 | -205 | -65 | -75 | 16 | 18 | 1,189 | 1,187 |
Growth PAT Growth% | -263.3 | -180.3 | -80.9 | 35.4 | -334.4 | 71.5 | 68.2 | -14.4 | 121.1 | 16.5 | 6,367.6 | 8,838.2 |
NPM NPM% | -19.9 | -46.0 | -706.8 | -146.6 | -1,726.2 | -164.3 | -69.3 | -74.8 | 35.9 | 155.5 | 3,934.9 | 3,782.8 |
| -5.0 | -7.0 | -17.6 | -11.3 | -49.3 | -14.1 | -4.5 | -5.1 | 1.1 | 1.3 | 81.5 | 81.4 |
| Financial Year | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|---|---|---|---|---|---|---|
Equity Capital Equity CapitalCr | 146 | 146 | 146 | 146 | 146 | 146 | 146 | 146 | 146 | 146 | 146 |
Reserves ReservesCr | 91 | -17 | -235 | -442 | -891 | -1,138 | -1,172 | -1,246 | -1,221 | -1,202 | -36 |
| 1,082 | 1,792 | 2,047 | 2,941 | 2,999 | 2,629 | 2,064 | 2,023 | 1,870 | 1,882 | 138 | |
| 627 | 324 | 354 | 6 | 2 | 1 | 1 | 1 | 1 | 3 | 7 | |
| 1,945 | 2,245 | 2,311 | 2,651 | 2,255 | 1,638 | 1,039 | 923 | 796 | 830 | 255 | |
| 1,122 | 1,155 | 1,284 | 2,158 | 2,025 | 1,547 | 949 | 819 | 691 | 722 | 139 | |
| 824 | 1,090 | 1,027 | 493 | 230 | 91 | 90 | 105 | 105 | 107 | 116 | |
| 1,945 | 2,245 | 2,311 | 2,651 | 2,255 | 1,638 | 1,039 | 923 | 796 | 830 | 255 |
| 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 | 146 | 146 | 146 | 146 | 146 | 146 | 146 | 146 | 146 | 146 | 146 |
Reserves ReservesCr | 91 | -17 | -235 | -442 | -891 | -1,138 | -1,172 | -1,246 | -1,221 | -1,202 | -36 |
| 1,082 | 1,792 | 2,047 | 2,941 | 2,999 | 2,629 | 2,064 | 2,023 | 1,870 | 1,882 | 138 | |
| 627 | 324 | 354 | 6 | 2 | 1 | 1 | 1 | 1 | 3 | 7 | |
| 1,945 | 2,245 | 2,311 | 2,651 | 2,255 | 1,638 | 1,039 | 923 | 796 | 830 | 255 | |
| 1,122 | 1,155 | 1,284 | 2,158 | 2,025 | 1,547 | 949 | 819 | 691 | 722 | 139 | |
| 824 | 1,090 | 1,027 | 493 | 230 | 91 | 90 | 105 | 105 | 107 | 116 | |
| 1,945 | 2,245 | 2,311 | 2,651 | 2,255 | 1,638 | 1,039 | 923 | 796 | 830 | 255 |
| Financial Year | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| -136 | 216 | -136 | 17 | 53 | 421 | -2 | 25 | 34 | 4 | 69 | |
| -564 | 36 | 4 | 39 | 41 | 0 | 0 | 0 | 0 | 0 | 18 | |
| 712 | -266 | 135 | -59 | -96 | -421 | 3 | -23 | -36 | 0 | -86 | |
Net Cash Flow Net Cash FlowCr | 12 | -14 | 4 | -3 | -2 | 0 | 0 | 2 | -2 | 4 | 2 |
Free Cash Flow Free Cash FlowCr | -401 | 234 | -151 | 17 | 53 | 421 | -3 | 25 | 33 | 4 | 87 |
CFO To PAT CFO To PAT% | 268.9 | -152.4 | 53.0 | -10.5 | -7.3 | -205.3 | 3.8 | -33.6 | 212.5 | 19.5 | 5.8 |
CFO To EBITDA CFO To EBITDA% | -2,357.0 | -995.4 | 100.9 | -25.0 | -88.0 | -150.9 | 21.3 | -21.8 | -45.6 | -21.0 | 717.3 |
| Financial Year | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| -136 | 216 | -136 | 17 | 53 | 421 | -2 | 25 | 34 | 4 | 69 | |
| -564 | 36 | 4 | 39 | 41 | 0 | 0 | 0 | 0 | 0 | 18 | |
| 712 | -266 | 135 | -59 | -96 | -421 | 3 | -23 | -36 | 0 | -86 | |
Net Cash Flow Net Cash FlowCr | 12 | -14 | 4 | -3 | -2 | 0 | 0 | 2 | -2 | 4 | 2 |
Free Cash Flow Free Cash FlowCr | -401 | 234 | -151 | 17 | 53 | 421 | -3 | 25 | 33 | 4 | 87 |
CFO To PAT CFO To PAT% | 268.9 | -152.4 | 53.0 | -10.5 | -7.3 | -205.3 | 3.8 | -33.6 | 212.5 | 19.5 | 5.8 |
CFO To EBITDA CFO To EBITDA% | -2,357.0 | -995.4 | 100.9 | -25.0 | -88.0 | -150.9 | 21.3 | -21.8 | -45.6 | -21.0 | 717.3 |
| 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 | 171 | 124 | 168 | 87 | 9 | 24 | 48 | 24 | 42 | 47 | 46 | 55 |
Price To Earnings Price To Earnings | 2.7 | 2.5 | 0.0 | 0.1 | ||||||||
Price To Sales Price To Sales | 0.7 | 0.4 | 4.6 | 0.8 | 0.2 | 0.2 | 0.5 | 0.2 | 1.0 | 4.0 | 1.5 | 1.8 |
Price To Book Price To Book | 0.7 | 1.0 | -1.9 | -0.3 | 0.0 | 0.0 | -0.1 | 0.0 | 0.0 | 0.0 | 0.4 | 0.5 |
EV To EBITDA EV To EBITDA | 232.0 | -53.7 | -10.9 | -15.9 | -17.1 | -2.7 | -57.3 | -4.6 | -2.4 | -10.3 | 4.2 | 6.4 |
GPM GPM% | 29.9 | 15.3 | -83.0 | 45.6 | 39.6 | 9.3 | 33.1 | 4.5 | -49.3 | 27.9 | 83.3 | 83.3 |
OPM OPM% | 2.3 | -7.0 | -370.9 | -61.5 | -144.2 | -223.5 | -12.3 | -115.2 | -167.1 | -144.6 | 31.9 | 25.0 |
NPM NPM% | -19.9 | -46.0 | -706.8 | -146.6 | -1,726.2 | -164.3 | -69.3 | -74.8 | 35.9 | 155.5 | 3,934.9 | 3,782.8 |
ROCE ROCE% | -0.1 | -2.5 | -10.5 | -9.6 | -250.6 | -1.4 | -7.3 | 1.2 | -1.7 | -2.0 | 1,072.8 | 1,072.8 |
ROE ROE% | -21.3 | -109.8 | 286.3 | 55.8 | 96.4 | 20.7 | 6.4 | 6.8 | -1.5 | -1.7 | 1,077.4 | 1,077.4 |
ROA ROA% | -2.6 | -6.3 | -11.1 | -6.2 | -31.9 | -12.5 | -6.3 | -8.1 | 2.0 | 2.2 | 465.9 | 465.9 |
| 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 | 171 | 124 | 168 | 87 | 9 | 24 | 48 | 24 | 42 | 47 | 46 | 55 |
Price To Earnings Price To Earnings | 2.7 | 2.5 | 0.0 | 0.1 | ||||||||
Price To Sales Price To Sales | 0.7 | 0.4 | 4.6 | 0.8 | 0.2 | 0.2 | 0.5 | 0.2 | 1.0 | 4.0 | 1.5 | 1.8 |
Price To Book Price To Book | 0.7 | 1.0 | -1.9 | -0.3 | 0.0 | 0.0 | -0.1 | 0.0 | 0.0 | 0.0 | 0.4 | 0.5 |
EV To EBITDA EV To EBITDA | 232.0 | -53.7 | -10.9 | -15.9 | -17.1 | -2.7 | -57.3 | -4.6 | -2.4 | -10.3 | 4.2 | 6.4 |
GPM GPM% | 29.9 | 15.3 | -83.0 | 45.6 | 39.6 | 9.3 | 33.1 | 4.5 | -49.3 | 27.9 | 83.3 | 83.3 |
OPM OPM% | 2.3 | -7.0 | -370.9 | -61.5 | -144.2 | -223.5 | -12.3 | -115.2 | -167.1 | -144.6 | 31.9 | 25.0 |
NPM NPM% | -19.9 | -46.0 | -706.8 | -146.6 | -1,726.2 | -164.3 | -69.3 | -74.8 | 35.9 | 155.5 | 3,934.9 | 3,782.8 |
ROCE ROCE% | -0.1 | -2.5 | -10.5 | -9.6 | -250.6 | -1.4 | -7.3 | 1.2 | -1.7 | -2.0 | 1,072.8 | 1,072.8 |
ROE ROE% | -21.3 | -109.8 | 286.3 | 55.8 | 96.4 | 20.7 | 6.4 | 6.8 | -1.5 | -1.7 | 1,077.4 | 1,077.4 |
ROA ROA% | -2.6 | -6.3 | -11.1 | -6.2 | -31.9 | -12.5 | -6.3 | -8.1 | 2.0 | 2.2 | 465.9 | 465.9 |
Documents — Satchmo Holdings Ltd