| Quarter | Sep 2021 | Mar 2022 | Sep 2022 | Mar 2023 | Sep 2023 | Mar 2024 | Sep 2024 | Mar 2025 | Sep 2025 | Mar 2026 |
|---|---|---|---|---|---|---|---|---|---|---|
| 41 | 55 | 20 | 21 | 13 | 0 | 10 | 2 | 8 | 2 | |
Growth YoY Revenue Growth YoY% | -52.1 | -60.8 | -31.7 | -98.1 | -27.9 | 485.4 | -16.0 | -14.2 | ||
| 41 | 55 | 20 | 21 | 14 | 0 | 10 | 2 | 8 | 2 | |
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | |
OPM OPM% | 0.8 | -0.1 | -0.4 | 0.0 | -1.9 | -2.4 | 0.6 | 1.3 | 1.4 | -8.3 |
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | |
Interest Expense Interest ExpenseCr | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Depreciation DepreciationCr | 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 | |
Growth YoY PAT Growth YoY% | -92.3 | -75.0 | -300.0 | 150.0 | 200.0 | 200.0 | 100.0 | -146.7 | ||
NPM NPM% | 0.6 | 0.1 | 0.1 | 0.1 | -0.3 | 12.2 | 0.4 | 6.3 | 1.0 | -3.4 |
| 0.0 | 0.0 | 0.1 | 0.1 | -0.1 | 0.1 | 0.1 | 0.5 | 0.3 | 0.0 |
| Quarter | Sep 2021 | Mar 2022 | Sep 2022 | Mar 2023 | Sep 2023 | Mar 2024 | Sep 2024 | Mar 2025 | Sep 2025 | Mar 2026 |
|---|---|---|---|---|---|---|---|---|---|---|
| 41 | 55 | 20 | 21 | 13 | 0 | 10 | 2 | 8 | 2 | |
Growth YoY Revenue Growth YoY% | -52.1 | -60.8 | -31.7 | -98.1 | -27.9 | 485.4 | -16.0 | -14.2 | ||
| 41 | 55 | 20 | 21 | 14 | 0 | 10 | 2 | 8 | 2 | |
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | |
OPM OPM% | 0.8 | -0.1 | -0.4 | 0.0 | -1.9 | -2.4 | 0.6 | 1.3 | 1.4 | -8.3 |
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | |
Interest Expense Interest ExpenseCr | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Depreciation DepreciationCr | 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 | |
Growth YoY PAT Growth YoY% | -92.3 | -75.0 | -300.0 | 150.0 | 200.0 | 200.0 | 100.0 | -146.7 | ||
NPM NPM% | 0.6 | 0.1 | 0.1 | 0.1 | -0.3 | 12.2 | 0.4 | 6.3 | 1.0 | -3.4 |
| 0.0 | 0.0 | 0.1 | 0.1 | -0.1 | 0.1 | 0.1 | 0.5 | 0.3 | 0.0 |
| Financial Year | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|---|---|---|---|---|
Revenue RevenueCr | 0 | 0 | 12 | 33 | 96 | 41 | 14 | 12 | 10 |
Growth Revenue Growth% | -100.0 | 170.2 | 193.8 | -57.1 | -66.2 | -12.7 | -15.6 | ||
| 0 | 0 | 12 | 32 | 95 | 41 | 14 | 12 | 10 | |
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | |
OPM OPM% | 2.4 | 0.3 | 0.9 | 0.3 | -0.2 | -1.9 | 0.8 | -0.5 | |
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | |
Interest Expense Interest ExpenseCr | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Depreciation DepreciationCr | 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 | |
PAT PATCr | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Growth PAT Growth% | -100.0 | 700.5 | 48.5 | -87.0 | -78.6 | 1,953.8 | -96.5 | ||
NPM NPM% | 2.4 | 0.2 | 0.7 | 0.3 | 0.1 | 0.1 | 1.6 | 0.1 | |
| 0.3 | 0.0 | 28.1 | 41.0 | 1.8 | 0.1 | 0.0 | 0.6 | 0.0 |
| Financial Year | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|---|---|---|---|---|
Revenue RevenueCr | 0 | 0 | 12 | 33 | 96 | 41 | 14 | 12 | 10 |
Growth Revenue Growth% | -100.0 | 170.2 | 193.8 | -57.1 | -66.2 | -12.7 | -15.6 | ||
| 0 | 0 | 12 | 32 | 95 | 41 | 14 | 12 | 10 | |
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | |
OPM OPM% | 2.4 | 0.3 | 0.9 | 0.3 | -0.2 | -1.9 | 0.8 | -0.5 | |
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | |
Interest Expense Interest ExpenseCr | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Depreciation DepreciationCr | 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 | |
PAT PATCr | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Growth PAT Growth% | -100.0 | 700.5 | 48.5 | -87.0 | -78.6 | 1,953.8 | -96.5 | ||
NPM NPM% | 2.4 | 0.2 | 0.7 | 0.3 | 0.1 | 0.1 | 1.6 | 0.1 | |
| 0.3 | 0.0 | 28.1 | 41.0 | 1.8 | 0.1 | 0.0 | 0.6 | 0.0 |
| Financial Year | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|---|---|---|---|---|
Equity Capital Equity CapitalCr | 0 | 0 | 0 | 0 | 2 | 3 | 3 | 3 | 3 |
Reserves ReservesCr | 0 | 0 | 0 | 1 | 1 | 7 | 6 | 7 | 7 |
| 0 | 0 | 12 | 3 | 9 | 5 | 0 | 0 | 0 | |
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | |
| 0 | 0 | 12 | 5 | 12 | 15 | 10 | 10 | 10 | |
| 0 | 0 | 12 | 4 | 11 | 13 | 8 | 8 | 10 | |
| 0 | 0 | 0 | 0 | 1 | 2 | 2 | 2 | 0 | |
| 0 | 0 | 12 | 5 | 12 | 15 | 10 | 10 | 10 |
| Financial Year | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|---|---|---|---|---|
Equity Capital Equity CapitalCr | 0 | 0 | 0 | 0 | 2 | 3 | 3 | 3 | 3 |
Reserves ReservesCr | 0 | 0 | 0 | 1 | 1 | 7 | 6 | 7 | 7 |
| 0 | 0 | 12 | 3 | 9 | 5 | 0 | 0 | 0 | |
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | |
| 0 | 0 | 12 | 5 | 12 | 15 | 10 | 10 | 10 | |
| 0 | 0 | 12 | 4 | 11 | 13 | 8 | 8 | 10 | |
| 0 | 0 | 0 | 0 | 1 | 2 | 2 | 2 | 0 | |
| 0 | 0 | 12 | 5 | 12 | 15 | 10 | 10 | 10 |
| Financial Year | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|---|---|---|---|
| 0 | 0 | -1 | 0 | -5 | -1 | 0 | -2 | |
| 0 | 0 | -1 | -2 | -1 | 0 | 0 | 2 | |
| 0 | 0 | 2 | 1 | 7 | 0 | 0 | 0 | |
Net Cash Flow Net Cash FlowCr | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Free Cash Flow Free Cash FlowCr | 0 | 0 | -1 | 0 | -5 | -1 | 0 | -2 |
CFO To PAT CFO To PAT% | -40.8 | -340.4 | 146.3 | -12,527.6 | -6,391.4 | 174.9 | -28,786.6 | |
CFO To EBITDA CFO To EBITDA% | -30.6 | -261.9 | 171.9 | 7,079.4 | 231.1 | 369.6 | 3,526.0 |
| Financial Year | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|---|---|---|---|
| 0 | 0 | -1 | 0 | -5 | -1 | 0 | -2 | |
| 0 | 0 | -1 | -2 | -1 | 0 | 0 | 2 | |
| 0 | 0 | 2 | 1 | 7 | 0 | 0 | 0 | |
Net Cash Flow Net Cash FlowCr | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Free Cash Flow Free Cash FlowCr | 0 | 0 | -1 | 0 | -5 | -1 | 0 | -2 |
CFO To PAT CFO To PAT% | -40.8 | -340.4 | 146.3 | -12,527.6 | -6,391.4 | 174.9 | -28,786.6 | |
CFO To EBITDA CFO To EBITDA% | -30.6 | -261.9 | 171.9 | 7,079.4 | 231.1 | 369.6 | 3,526.0 |
| Financial Year | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 | Current |
|---|---|---|---|---|---|---|---|---|---|---|
Market Cap Market CapitalizationCr | 17 | 45 | 22 | 11 | ||||||
Price To Earnings Price To Earnings | 392.9 | 4,783.3 | 115.3 | 137.8 | ||||||
Price To Sales Price To Sales | 0.4 | 3.3 | 1.8 | 1.1 | ||||||
Price To Book Price To Book | 1.7 | 4.7 | 2.3 | 1.2 | ||||||
EV To EBITDA EV To EBITDA | -219.8 | -175.2 | 244.8 | -205.0 | ||||||
GPM GPM% | 12.4 | 0.4 | 4.3 | 2.1 | 0.9 | -0.1 | 3.8 | 2.8 | 2.8 | |
OPM OPM% | 2.4 | 0.3 | 0.9 | 0.3 | -0.2 | -1.9 | 0.8 | -0.5 | -0.5 | |
NPM NPM% | 2.4 | 0.2 | 0.7 | 0.3 | 0.1 | 0.1 | 1.6 | 0.1 | 0.1 | |
ROCE ROCE% | 2.0 | 0.0 | 87.2 | 15.7 | 8.7 | 0.7 | 0.1 | 2.6 | 0.1 | 0.1 |
ROE ROE% | 2.4 | 0.0 | 69.5 | 11.8 | 9.9 | 0.4 | 0.1 | 2.0 | 0.1 | 0.1 |
ROA ROA% | 2.0 | 0.0 | 0.2 | 4.9 | 2.7 | 0.3 | 0.1 | 1.9 | 0.1 | 0.1 |
| Financial Year | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 | Current |
|---|---|---|---|---|---|---|---|---|---|---|
Market Cap Market CapitalizationCr | 17 | 45 | 22 | 11 | ||||||
Price To Earnings Price To Earnings | 392.9 | 4,783.3 | 115.3 | 137.8 | ||||||
Price To Sales Price To Sales | 0.4 | 3.3 | 1.8 | 1.1 | ||||||
Price To Book Price To Book | 1.7 | 4.7 | 2.3 | 1.2 | ||||||
EV To EBITDA EV To EBITDA | -219.8 | -175.2 | 244.8 | -205.0 | ||||||
GPM GPM% | 12.4 | 0.4 | 4.3 | 2.1 | 0.9 | -0.1 | 3.8 | 2.8 | 2.8 | |
OPM OPM% | 2.4 | 0.3 | 0.9 | 0.3 | -0.2 | -1.9 | 0.8 | -0.5 | -0.5 | |
NPM NPM% | 2.4 | 0.2 | 0.7 | 0.3 | 0.1 | 0.1 | 1.6 | 0.1 | 0.1 | |
ROCE ROCE% | 2.0 | 0.0 | 87.2 | 15.7 | 8.7 | 0.7 | 0.1 | 2.6 | 0.1 | 0.1 |
ROE ROE% | 2.4 | 0.0 | 69.5 | 11.8 | 9.9 | 0.4 | 0.1 | 2.0 | 0.1 | 0.1 |
ROA ROA% | 2.0 | 0.0 | 0.2 | 4.9 | 2.7 | 0.3 | 0.1 | 1.9 | 0.1 | 0.1 |
Documents — Scarnose International Ltd