| 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 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| 18 | 16 | 19 | 15 | 23 | 3 | 0 | 9 | 4 | 4 | -7 | 18 | |
Growth YoY Revenue Growth YoY% | 78.9 | 128.9 | 14,284.6 | 108.2 | 28.9 | -84.3 | -101.8 | -37.0 | -83.1 | 44.0 | -1,994.1 | 100.9 |
| 9 | 9 | 15 | 5 | 10 | 8 | 9 | -3 | 8 | 2 | 8 | 2 | |
| 8 | 7 | 4 | 10 | 12 | -5 | -10 | 12 | -4 | 2 | -15 | 17 | |
OPM OPM% | 46.1 | 42.5 | 20.6 | 69.0 | 54.6 | -203.1 | 2,797.1 | 127.5 | -109.6 | 42.4 | 215.7 | 91.6 |
| 1 | 1 | 0 | 1 | 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 | 9 | 8 | 4 | 11 | 13 | -5 | -10 | 12 | -4 | 2 | -15 | 17 |
| 1 | 1 | 4 | 0 | -1 | -2 | 3 | 0 | -1 | 0 | -2 | 2 | |
| 8 | 7 | 0 | 11 | 13 | -3 | -12 | 11 | -4 | 1 | -13 | 15 | |
Growth YoY PAT Growth YoY% | 44.8 | 3,533.3 | 91.8 | 65.9 | 60.1 | -144.2 | -6,075.0 | 3.9 | -126.7 | 137.4 | -7.6 | 33.0 |
NPM NPM% | 47.7 | 39.9 | -1.1 | 75.7 | 59.3 | -112.5 | 3,632.3 | 124.9 | -93.5 | 29.2 | 186.7 | 82.7 |
| 12.2 | 9.5 | -0.3 | 15.9 | 19.5 | -4.2 | -17.9 | 16.5 | -5.2 | 1.6 | -19.2 | 22.0 |
| 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 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| 18 | 16 | 19 | 15 | 23 | 3 | 0 | 9 | 4 | 4 | -7 | 18 | |
Growth YoY Revenue Growth YoY% | 78.9 | 128.9 | 14,284.6 | 108.2 | 28.9 | -84.3 | -101.8 | -37.0 | -83.1 | 44.0 | -1,994.1 | 100.9 |
| 9 | 9 | 15 | 5 | 10 | 8 | 9 | -3 | 8 | 2 | 8 | 2 | |
| 8 | 7 | 4 | 10 | 12 | -5 | -10 | 12 | -4 | 2 | -15 | 17 | |
OPM OPM% | 46.1 | 42.5 | 20.6 | 69.0 | 54.6 | -203.1 | 2,797.1 | 127.5 | -109.6 | 42.4 | 215.7 | 91.6 |
| 1 | 1 | 0 | 1 | 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 | 9 | 8 | 4 | 11 | 13 | -5 | -10 | 12 | -4 | 2 | -15 | 17 |
| 1 | 1 | 4 | 0 | -1 | -2 | 3 | 0 | -1 | 0 | -2 | 2 | |
| 8 | 7 | 0 | 11 | 13 | -3 | -12 | 11 | -4 | 1 | -13 | 15 | |
Growth YoY PAT Growth YoY% | 44.8 | 3,533.3 | 91.8 | 65.9 | 60.1 | -144.2 | -6,075.0 | 3.9 | -126.7 | 137.4 | -7.6 | 33.0 |
NPM NPM% | 47.7 | 39.9 | -1.1 | 75.7 | 59.3 | -112.5 | 3,632.3 | 124.9 | -93.5 | 29.2 | 186.7 | 82.7 |
| 12.2 | 9.5 | -0.3 | 15.9 | 19.5 | -4.2 | -17.9 | 16.5 | -5.2 | 1.6 | -19.2 | 22.0 |
| 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 | 2 | 3 | 4 | 4 | 3 | 27 | 37 | 19 | 60 | 39 | 10 | 19 |
Growth Revenue Growth% | -30.1 | 22.9 | 51.5 | 10.9 | -18.8 | 681.1 | 37.9 | -48.3 | 211.1 | -33.9 | -75.8 | -44.8 |
| 2 | 2 | 4 | 4 | 7 | 10 | 29 | 20 | 33 | 32 | 16 | 20 | |
| 0 | 0 | 0 | 0 | -4 | 17 | 8 | -1 | 27 | 8 | -6 | -1 | |
OPM OPM% | -0.2 | 11.3 | -10.0 | 7.0 | -101.7 | 64.5 | 22.6 | -4.3 | 44.4 | 19.4 | -66.0 | -6.2 |
| 4 | 3 | 3 | 4 | -4 | 0 | 0 | 1 | 2 | 1 | 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 | 4 | 3 | 3 | 4 | -7 | 17 | 8 | 0 | 28 | 9 | -6 | -1 |
| 0 | 0 | 0 | 1 | -3 | 5 | 1 | 1 | 7 | 0 | -2 | 0 | |
PAT PATCr | 4 | 3 | 3 | 3 | -4 | 12 | 7 | -1 | 21 | 9 | -4 | -1 |
Growth PAT Growth% | 48.3 | -13.9 | -5.8 | -2.8 | -246.2 | 392.0 | -40.0 | -115.7 | 1,954.7 | -56.9 | -147.4 | -106.2 |
NPM NPM% | 176.8 | 123.8 | 76.9 | 67.5 | -121.4 | 45.4 | 19.8 | -6.0 | 35.8 | 23.4 | -45.7 | -3.2 |
| 5.3 | 4.5 | 4.3 | 4.1 | -6.1 | 17.8 | 10.6 | -1.7 | 30.9 | 13.3 | -6.3 | -0.9 |
| Financial Year | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 | TTM |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
Revenue RevenueCr | 2 | 3 | 4 | 4 | 3 | 27 | 37 | 19 | 60 | 39 | 10 | 19 |
Growth Revenue Growth% | -30.1 | 22.9 | 51.5 | 10.9 | -18.8 | 681.1 | 37.9 | -48.3 | 211.1 | -33.9 | -75.8 | -44.8 |
| 2 | 2 | 4 | 4 | 7 | 10 | 29 | 20 | 33 | 32 | 16 | 20 | |
| 0 | 0 | 0 | 0 | -4 | 17 | 8 | -1 | 27 | 8 | -6 | -1 | |
OPM OPM% | -0.2 | 11.3 | -10.0 | 7.0 | -101.7 | 64.5 | 22.6 | -4.3 | 44.4 | 19.4 | -66.0 | -6.2 |
| 4 | 3 | 3 | 4 | -4 | 0 | 0 | 1 | 2 | 1 | 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 | 4 | 3 | 3 | 4 | -7 | 17 | 8 | 0 | 28 | 9 | -6 | -1 |
| 0 | 0 | 0 | 1 | -3 | 5 | 1 | 1 | 7 | 0 | -2 | 0 | |
PAT PATCr | 4 | 3 | 3 | 3 | -4 | 12 | 7 | -1 | 21 | 9 | -4 | -1 |
Growth PAT Growth% | 48.3 | -13.9 | -5.8 | -2.8 | -246.2 | 392.0 | -40.0 | -115.7 | 1,954.7 | -56.9 | -147.4 | -106.2 |
NPM NPM% | 176.8 | 123.8 | 76.9 | 67.5 | -121.4 | 45.4 | 19.8 | -6.0 | 35.8 | 23.4 | -45.7 | -3.2 |
| 5.3 | 4.5 | 4.3 | 4.1 | -6.1 | 17.8 | 10.6 | -1.7 | 30.9 | 13.3 | -6.3 | -0.9 |
| Financial Year | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|---|---|---|---|---|---|---|
Equity Capital Equity CapitalCr | 7 | 7 | 7 | 7 | 7 | 7 | 7 | 7 | 7 | 7 | 7 |
Reserves ReservesCr | 46 | 49 | 52 | 66 | 62 | 74 | 82 | 81 | 102 | 111 | 107 |
| 1 | 1 | 0 | 0 | 1 | 1 | 1 | 1 | 1 | 1 | ||
| 1 | 1 | 1 | 4 | 1 | 4 | 4 | 5 | 8 | 5 | ||
| 55 | 58 | 61 | 77 | 70 | 86 | 94 | 93 | 118 | 124 | 117 | |
| 51 | 54 | 57 | 74 | 66 | 11 | 20 | 19 | 31 | 33 | ||
| 4 | 4 | 4 | 4 | 4 | 75 | 74 | 74 | 87 | 91 | ||
| 55 | 58 | 61 | 77 | 70 | 86 | 94 | 93 | 118 | 124 | 117 |
| 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 | 7 | 7 | 7 | 7 |
Reserves ReservesCr | 46 | 49 | 52 | 66 | 62 | 74 | 82 | 81 | 102 | 111 | 107 |
| 1 | 1 | 0 | 0 | 1 | 1 | 1 | 1 | 1 | 1 | ||
| 1 | 1 | 1 | 4 | 1 | 4 | 4 | 5 | 8 | 5 | ||
| 55 | 58 | 61 | 77 | 70 | 86 | 94 | 93 | 118 | 124 | 117 | |
| 51 | 54 | 57 | 74 | 66 | 11 | 20 | 19 | 31 | 33 | ||
| 4 | 4 | 4 | 4 | 4 | 75 | 74 | 74 | 87 | 91 | ||
| 55 | 58 | 61 | 77 | 70 | 86 | 94 | 93 | 118 | 124 | 117 |
| Financial Year | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| 7 | 11 | 0 | 0 | 0 | -3 | -6 | -3 | -1 | 0 | -8 | |
| -7 | -9 | -1 | 0 | 0 | 3 | 6 | 3 | 1 | 0 | 9 | |
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | |
Net Cash Flow Net Cash FlowCr | 0 | 1 | -1 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Free Cash Flow Free Cash FlowCr | 7 | 11 | 0 | 0 | 0 | -3 | -6 | -3 | -2 | ||
CFO To PAT CFO To PAT% | 193.5 | 340.6 | -1.4 | -5.7 | 5.9 | -23.5 | -82.6 | 244.1 | -5.6 | -1.9 | 194.1 |
CFO To EBITDA CFO To EBITDA% | -1,81,183.3 | 3,724.4 | 10.8 | -54.9 | 7.0 | -16.5 | -72.3 | 345.4 | -4.5 | -2.4 | 134.2 |
| Financial Year | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| 7 | 11 | 0 | 0 | 0 | -3 | -6 | -3 | -1 | 0 | -8 | |
| -7 | -9 | -1 | 0 | 0 | 3 | 6 | 3 | 1 | 0 | 9 | |
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | |
Net Cash Flow Net Cash FlowCr | 0 | 1 | -1 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Free Cash Flow Free Cash FlowCr | 7 | 11 | 0 | 0 | 0 | -3 | -6 | -3 | -2 | ||
CFO To PAT CFO To PAT% | 193.5 | 340.6 | -1.4 | -5.7 | 5.9 | -23.5 | -82.6 | 244.1 | -5.6 | -1.9 | 194.1 |
CFO To EBITDA CFO To EBITDA% | -1,81,183.3 | 3,724.4 | 10.8 | -54.9 | 7.0 | -16.5 | -72.3 | 345.4 | -4.5 | -2.4 | 134.2 |
| Financial Year | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 | Current |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
Market Cap Market CapitalizationCr | 10 | 38 | 35 | 72 | 55 | 136 | 106 | 101 | 79 | |||
Price To Earnings Price To Earnings | 3.4 | 2.9 | 9.9 | 6.4 | 11.5 | -23.0 | ||||||
Price To Sales Price To Sales | 1.8 | -188.6 | 1.3 | 1.9 | 2.9 | 2.3 | 2.7 | 10.5 | 4.2 | |||
Price To Book Price To Book | 0.2 | 0.6 | 0.4 | 0.8 | 0.6 | 1.3 | 0.9 | 0.9 | 0.7 | |||
EV To EBITDA EV To EBITDA | 32.4 | -10.7 | 2.0 | 8.6 | -67.0 | 5.1 | 13.9 | -15.9 | -65.1 | |||
GPM GPM% | 100.0 | 100.0 | 100.0 | 100.0 | 100.0 | 100.0 | 100.0 | 100.0 | 100.0 | 100.0 | ||
OPM OPM% | -0.2 | 11.3 | -10.0 | 7.0 | -101.7 | 64.5 | 22.6 | -4.3 | 44.4 | 19.4 | -66.0 | -6.2 |
NPM NPM% | 176.8 | 123.8 | 76.9 | 67.5 | -121.4 | 45.4 | 19.8 | -6.0 | 35.8 | 23.4 | -45.7 | -3.2 |
ROCE ROCE% | 7.2 | 6.2 | 5.0 | 5.5 | -10.6 | 21.3 | 9.5 | -0.5 | 25.8 | 7.4 | -5.4 | -5.4 |
ROE ROE% | 6.9 | 5.6 | 5.0 | 3.9 | -6.1 | 15.1 | 8.3 | -1.3 | 19.6 | 7.8 | -3.8 | -3.8 |
ROA ROA% | 6.6 | 5.4 | 4.8 | 3.7 | -6.0 | 14.2 | 7.8 | -1.2 | 18.1 | 7.4 | -3.7 | -3.7 |
| 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 | 10 | 38 | 35 | 72 | 55 | 136 | 106 | 101 | 79 | |||
Price To Earnings Price To Earnings | 3.4 | 2.9 | 9.9 | 6.4 | 11.5 | -23.0 | ||||||
Price To Sales Price To Sales | 1.8 | -188.6 | 1.3 | 1.9 | 2.9 | 2.3 | 2.7 | 10.5 | 4.2 | |||
Price To Book Price To Book | 0.2 | 0.6 | 0.4 | 0.8 | 0.6 | 1.3 | 0.9 | 0.9 | 0.7 | |||
EV To EBITDA EV To EBITDA | 32.4 | -10.7 | 2.0 | 8.6 | -67.0 | 5.1 | 13.9 | -15.9 | -65.1 | |||
GPM GPM% | 100.0 | 100.0 | 100.0 | 100.0 | 100.0 | 100.0 | 100.0 | 100.0 | 100.0 | 100.0 | ||
OPM OPM% | -0.2 | 11.3 | -10.0 | 7.0 | -101.7 | 64.5 | 22.6 | -4.3 | 44.4 | 19.4 | -66.0 | -6.2 |
NPM NPM% | 176.8 | 123.8 | 76.9 | 67.5 | -121.4 | 45.4 | 19.8 | -6.0 | 35.8 | 23.4 | -45.7 | -3.2 |
ROCE ROCE% | 7.2 | 6.2 | 5.0 | 5.5 | -10.6 | 21.3 | 9.5 | -0.5 | 25.8 | 7.4 | -5.4 | -5.4 |
ROE ROE% | 6.9 | 5.6 | 5.0 | 3.9 | -6.1 | 15.1 | 8.3 | -1.3 | 19.6 | 7.8 | -3.8 | -3.8 |
ROA ROA% | 6.6 | 5.4 | 4.8 | 3.7 | -6.0 | 14.2 | 7.8 | -1.2 | 18.1 | 7.4 | -3.7 | -3.7 |
Documents — Saumya Consultants Ltd