| Quarter | Sep 2020 | Mar 2021 | Sep 2021 | Mar 2022 | Sep 2022 | Mar 2023 | Sep 2023 | Mar 2024 | Sep 2024 | Mar 2025 | Sep 2025 | Mar 2026 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| 0 | 2 | 0 | 4 | 6 | 6 | 5 | 5 | 5 | 6 | 5 | 4 | |
Growth YoY Revenue Growth YoY% | -100.0 | -63.0 | 140.5 | 1,182.2 | 32.9 | -15.3 | -0.9 | 5.5 | 5.3 | -1.7 | -24.1 | |
| 0 | 3 | 1 | 2 | 3 | 4 | 5 | 6 | 4 | 4 | 4 | 4 | |
| 0 | -2 | 0 | 2 | 3 | 1 | 0 | -1 | 1 | 2 | 1 | 0 | |
OPM OPM% | -90.2 | -26.7 | 41.8 | 51.3 | 25.1 | -7.4 | -9.1 | 27.7 | 37.4 | 22.5 | 3.9 | |
| 0 | 0 | 0 | 0 | 0 | 0 | 1 | 1 | 0 | 0 | 0 | 0 | |
Interest Expense Interest ExpenseCr | 0 | 0 | 0 | 0 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 0 |
Depreciation DepreciationCr | 0 | 3 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 |
PBT PBTCr | 0 | -2 | 0 | 2 | 2 | 1 | -1 | 0 | 1 | 2 | 1 | 0 |
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | |
| 0 | -3 | -1 | 0 | 1 | 0 | -2 | -1 | 0 | 1 | -1 | -2 | |
Growth YoY PAT Growth YoY% | -103.0 | -114.0 | -2,316.7 | 102.0 | 145.5 | -650.0 | -359.1 | -290.9 | 91.2 | 138.8 | -300.0 | -404.0 |
NPM NPM% | -176.9 | -322.2 | 1.4 | 11.4 | -6.0 | -35.0 | -23.5 | -2.9 | 8.7 | -11.8 | -34.7 | |
| 0.0 | 0.0 | -2.2 | 0.1 | 1.0 | -0.5 | -2.6 | -2.0 | -0.2 | 0.8 | -0.9 | 0.0 |
| Quarter | Sep 2020 | Mar 2021 | Sep 2021 | Mar 2022 | Sep 2022 | Mar 2023 | Sep 2023 | Mar 2024 | Sep 2024 | Mar 2025 | Sep 2025 | Mar 2026 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| 0 | 2 | 0 | 4 | 6 | 6 | 5 | 5 | 5 | 6 | 5 | 4 | |
Growth YoY Revenue Growth YoY% | -100.0 | -63.0 | 140.5 | 1,182.2 | 32.9 | -15.3 | -0.9 | 5.5 | 5.3 | -1.7 | -24.1 | |
| 0 | 3 | 1 | 2 | 3 | 4 | 5 | 6 | 4 | 4 | 4 | 4 | |
| 0 | -2 | 0 | 2 | 3 | 1 | 0 | -1 | 1 | 2 | 1 | 0 | |
OPM OPM% | -90.2 | -26.7 | 41.8 | 51.3 | 25.1 | -7.4 | -9.1 | 27.7 | 37.4 | 22.5 | 3.9 | |
| 0 | 0 | 0 | 0 | 0 | 0 | 1 | 1 | 0 | 0 | 0 | 0 | |
Interest Expense Interest ExpenseCr | 0 | 0 | 0 | 0 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 0 |
Depreciation DepreciationCr | 0 | 3 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 |
PBT PBTCr | 0 | -2 | 0 | 2 | 2 | 1 | -1 | 0 | 1 | 2 | 1 | 0 |
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | |
| 0 | -3 | -1 | 0 | 1 | 0 | -2 | -1 | 0 | 1 | -1 | -2 | |
Growth YoY PAT Growth YoY% | -103.0 | -114.0 | -2,316.7 | 102.0 | 145.5 | -650.0 | -359.1 | -290.9 | 91.2 | 138.8 | -300.0 | -404.0 |
NPM NPM% | -176.9 | -322.2 | 1.4 | 11.4 | -6.0 | -35.0 | -23.5 | -2.9 | 8.7 | -11.8 | -34.7 | |
| 0.0 | 0.0 | -2.2 | 0.1 | 1.0 | -0.5 | -2.6 | -2.0 | -0.2 | 0.8 | -0.9 | 0.0 |
| 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 | 0 | 1 | 4 | 6 | 9 | 10 | 2 | 5 | 11 | 10 | 11 | 9 |
Growth Revenue Growth% | -26.9 | 1,212.1 | 274.8 | 64.1 | 46.8 | 7.8 | -83.0 | 166.3 | 145.1 | -8.2 | 5.4 | -13.7 |
| 0 | 1 | 2 | 4 | 5 | 7 | 3 | 3 | 7 | 11 | 7 | 8 | |
| 0 | 0 | 2 | 2 | 4 | 4 | -2 | 2 | 4 | -1 | 4 | 1 | |
OPM OPM% | -266.4 | -20.3 | 40.0 | 33.8 | 43.8 | 36.1 | -93.4 | 35.1 | 38.5 | -8.2 | 32.9 | 13.9 |
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 1 | 0 | ||
Interest Expense Interest ExpenseCr | 0 | 0 | 0 | 1 | 1 | 0 | 0 | 0 | 2 | 1 | 1 | 1 |
Depreciation DepreciationCr | 0 | 1 | 1 | 4 | 2 | 2 | 3 | 3 | 2 | 3 | 2 | 3 |
PBT PBTCr | 0 | -1 | 0 | -2 | 2 | 1 | -4 | -1 | 0 | -3 | 0 | -2 |
| 0 | 0 | 0 | 0 | 1 | 1 | -1 | 0 | 0 | 0 | 0 | 0 | |
PAT PATCr | 0 | -1 | 0 | -2 | 1 | 1 | -3 | -1 | 0 | -3 | 0 | -2 |
Growth PAT Growth% | 113.5 | -1,051.9 | 124.5 | -1,487.8 | 179.4 | -60.0 | -665.6 | 55.3 | 123.8 | -1,003.7 | 111.6 | -708.7 |
NPM NPM% | 67.0 | -48.6 | 3.2 | -26.9 | 14.6 | 5.4 | -180.2 | -30.3 | 2.9 | -28.9 | 3.2 | -22.5 |
| 0.1 | -0.8 | 0.2 | -2.7 | 2.1 | 0.8 | -4.8 | -2.1 | 0.5 | -4.6 | 0.5 |
| 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 | 0 | 1 | 4 | 6 | 9 | 10 | 2 | 5 | 11 | 10 | 11 | 9 |
Growth Revenue Growth% | -26.9 | 1,212.1 | 274.8 | 64.1 | 46.8 | 7.8 | -83.0 | 166.3 | 145.1 | -8.2 | 5.4 | -13.7 |
| 0 | 1 | 2 | 4 | 5 | 7 | 3 | 3 | 7 | 11 | 7 | 8 | |
| 0 | 0 | 2 | 2 | 4 | 4 | -2 | 2 | 4 | -1 | 4 | 1 | |
OPM OPM% | -266.4 | -20.3 | 40.0 | 33.8 | 43.8 | 36.1 | -93.4 | 35.1 | 38.5 | -8.2 | 32.9 | 13.9 |
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 1 | 0 | ||
Interest Expense Interest ExpenseCr | 0 | 0 | 0 | 1 | 1 | 0 | 0 | 0 | 2 | 1 | 1 | 1 |
Depreciation DepreciationCr | 0 | 1 | 1 | 4 | 2 | 2 | 3 | 3 | 2 | 3 | 2 | 3 |
PBT PBTCr | 0 | -1 | 0 | -2 | 2 | 1 | -4 | -1 | 0 | -3 | 0 | -2 |
| 0 | 0 | 0 | 0 | 1 | 1 | -1 | 0 | 0 | 0 | 0 | 0 | |
PAT PATCr | 0 | -1 | 0 | -2 | 1 | 1 | -3 | -1 | 0 | -3 | 0 | -2 |
Growth PAT Growth% | 113.5 | -1,051.9 | 124.5 | -1,487.8 | 179.4 | -60.0 | -665.6 | 55.3 | 123.8 | -1,003.7 | 111.6 | -708.7 |
NPM NPM% | 67.0 | -48.6 | 3.2 | -26.9 | 14.6 | 5.4 | -180.2 | -30.3 | 2.9 | -28.9 | 3.2 | -22.5 |
| 0.1 | -0.8 | 0.2 | -2.7 | 2.1 | 0.8 | -4.8 | -2.1 | 0.5 | -4.6 | 0.5 |
| Financial Year | Mar 2015 | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|
Equity Capital Equity CapitalCr | 6 | 6 | 6 | 6 | 6 | 6 | 6 | 6 | 6 | 6 | 6 |
Reserves ReservesCr | 3 | 2 | 2 | 1 | 2 | 3 | -1 | -2 | -2 | -5 | -4 |
| 1 | 0 | 1 | 2 | 0 | 3 | 2 | 1 | 1 | 15 | 13 | |
| 0 | 7 | 13 | 17 | 30 | 28 | 29 | 26 | 23 | 9 | 10 | |
| 11 | 16 | 22 | 27 | 39 | 40 | 37 | 32 | 29 | 25 | 25 | |
| 5 | 5 | 5 | 8 | 11 | 10 | 9 | 12 | 12 | 11 | 11 | |
| 6 | 10 | 18 | 18 | 28 | 30 | 29 | 20 | 17 | 15 | 14 | |
| 11 | 16 | 22 | 27 | 39 | 40 | 37 | 32 | 29 | 25 | 25 |
| Financial Year | Mar 2015 | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|
Equity Capital Equity CapitalCr | 6 | 6 | 6 | 6 | 6 | 6 | 6 | 6 | 6 | 6 | 6 |
Reserves ReservesCr | 3 | 2 | 2 | 1 | 2 | 3 | -1 | -2 | -2 | -5 | -4 |
| 1 | 0 | 1 | 2 | 0 | 3 | 2 | 1 | 1 | 15 | 13 | |
| 0 | 7 | 13 | 17 | 30 | 28 | 29 | 26 | 23 | 9 | 10 | |
| 11 | 16 | 22 | 27 | 39 | 40 | 37 | 32 | 29 | 25 | 25 | |
| 5 | 5 | 5 | 8 | 11 | 10 | 9 | 12 | 12 | 11 | 11 | |
| 6 | 10 | 18 | 18 | 28 | 30 | 29 | 20 | 17 | 15 | 14 | |
| 11 | 16 | 22 | 27 | 39 | 40 | 37 | 32 | 29 | 25 | 25 |
| 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 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| -1 | -1 | 3 | 0 | 2 | 4 | -1 | -2 | 5 | 4 | 2 | 2 | |
| -1 | -5 | -9 | -4 | -11 | -4 | -1 | 6 | 0 | 0 | -2 | -2 | |
| 1 | 6 | 6 | 4 | 12 | -2 | 2 | -3 | -5 | -4 | 0 | -1 | |
Net Cash Flow Net Cash FlowCr | 0 | -1 | 0 | 0 | 2 | -2 | 0 | 0 | 0 | -1 | 1 | -1 |
Free Cash Flow Free Cash FlowCr | -1 | -7 | -5 | -5 | -8 | 0 | -2 | 4 | 6 | 4 | 0 | |
CFO To PAT CFO To PAT% | -1,135.8 | 186.0 | 2,358.8 | 11.3 | 141.3 | 722.0 | 20.4 | 161.4 | 1,646.3 | -124.5 | 613.5 | -100.0 |
CFO To EBITDA CFO To EBITDA% | 285.7 | 445.3 | 187.7 | -9.0 | 46.9 | 108.1 | 39.4 | -139.3 | 125.5 | -438.3 | 59.5 | 161.8 |
| 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 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| -1 | -1 | 3 | 0 | 2 | 4 | -1 | -2 | 5 | 4 | 2 | 2 | |
| -1 | -5 | -9 | -4 | -11 | -4 | -1 | 6 | 0 | 0 | -2 | -2 | |
| 1 | 6 | 6 | 4 | 12 | -2 | 2 | -3 | -5 | -4 | 0 | -1 | |
Net Cash Flow Net Cash FlowCr | 0 | -1 | 0 | 0 | 2 | -2 | 0 | 0 | 0 | -1 | 1 | -1 |
Free Cash Flow Free Cash FlowCr | -1 | -7 | -5 | -5 | -8 | 0 | -2 | 4 | 6 | 4 | 0 | |
CFO To PAT CFO To PAT% | -1,135.8 | 186.0 | 2,358.8 | 11.3 | 141.3 | 722.0 | 20.4 | 161.4 | 1,646.3 | -124.5 | 613.5 | -100.0 |
CFO To EBITDA CFO To EBITDA% | 285.7 | 445.3 | 187.7 | -9.0 | 46.9 | 108.1 | 39.4 | -139.3 | 125.5 | -438.3 | 59.5 | 161.8 |
| 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 | 3 | 8 | 9 | 7 | 6 | 4 | 12 | ||||||
Price To Earnings Price To Earnings | 48.5 | 20.9 | 10.3 | ||||||||||
Price To Sales Price To Sales | 31.5 | 1.3 | 2.0 | 0.6 | 0.6 | 0.3 | 1.2 | ||||||
Price To Book Price To Book | 0.3 | 1.2 | 2.0 | 1.4 | 3.2 | 1.6 | 164.1 | ||||||
EV To EBITDA EV To EBITDA | -14.5 | 11.7 | 16.3 | 4.7 | -19.7 | 3.5 | 15.7 | ||||||
GPM GPM% | 10.5 | 96.9 | 88.1 | 78.8 | 81.6 | 78.5 | 94.7 | 86.4 | 88.8 | 91.8 | 83.8 | ||
OPM OPM% | -266.4 | -20.3 | 40.0 | 33.8 | 43.8 | 36.1 | -93.4 | 35.1 | 38.5 | -8.2 | 32.9 | 13.9 | 13.9 |
NPM NPM% | 67.0 | -48.6 | 3.2 | -26.9 | 14.6 | 5.4 | -180.2 | -30.3 | 2.9 | -28.9 | 3.2 | -22.5 | -22.5 |
ROCE ROCE% | 0.9 | -3.1 | 0.8 | -4.8 | 6.5 | 3.9 | -16.1 | -4.1 | 10.7 | -12.7 | 12.3 | ||
ROE ROE% | 0.6 | -5.9 | 1.4 | -24.5 | 16.3 | 6.1 | -52.9 | -31.0 | 6.9 | -163.1 | 15.9 | ||
ROA ROA% | 0.5 | -3.3 | 0.6 | -6.5 | 3.5 | 1.4 | -8.4 | -4.4 | 1.1 | -11.8 | 1.4 | ||
| 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 | 3 | 8 | 9 | 7 | 6 | 4 | 12 | ||||||
Price To Earnings Price To Earnings | 48.5 | 20.9 | 10.3 | ||||||||||
Price To Sales Price To Sales | 31.5 | 1.3 | 2.0 | 0.6 | 0.6 | 0.3 | 1.2 | ||||||
Price To Book Price To Book | 0.3 | 1.2 | 2.0 | 1.4 | 3.2 | 1.6 | 164.1 | ||||||
EV To EBITDA EV To EBITDA | -14.5 | 11.7 | 16.3 | 4.7 | -19.7 | 3.5 | 15.7 | ||||||
GPM GPM% | 10.5 | 96.9 | 88.1 | 78.8 | 81.6 | 78.5 | 94.7 | 86.4 | 88.8 | 91.8 | 83.8 | ||
OPM OPM% | -266.4 | -20.3 | 40.0 | 33.8 | 43.8 | 36.1 | -93.4 | 35.1 | 38.5 | -8.2 | 32.9 | 13.9 | 13.9 |
NPM NPM% | 67.0 | -48.6 | 3.2 | -26.9 | 14.6 | 5.4 | -180.2 | -30.3 | 2.9 | -28.9 | 3.2 | -22.5 | -22.5 |
ROCE ROCE% | 0.9 | -3.1 | 0.8 | -4.8 | 6.5 | 3.9 | -16.1 | -4.1 | 10.7 | -12.7 | 12.3 | ||
ROE ROE% | 0.6 | -5.9 | 1.4 | -24.5 | 16.3 | 6.1 | -52.9 | -31.0 | 6.9 | -163.1 | 15.9 | ||
ROA ROA% | 0.5 | -3.3 | 0.6 | -6.5 | 3.5 | 1.4 | -8.4 | -4.4 | 1.1 | -11.8 | 1.4 | ||
Documents — SDC Techmedia Ltd