| 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 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 6 | 10 | 0 | 0 | 0 | |
Growth YoY Revenue Growth YoY% | -100.0 | |||||||||||
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 6 | 10 | 0 | 0 | 0 | |
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | |
OPM OPM% | -0.5 | 0.7 | ||||||||||
| 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 | -1 | 0 | 0 | -1 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | |
| 0 | -1 | 0 | 0 | -1 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | |
Growth YoY PAT Growth YoY% | -58.1 | -15.4 | 65.7 | -11.1 | -4.1 | 40.0 | -150.0 | 15.0 | 52.9 | -8.3 | 6.7 | 52.9 |
NPM NPM% | -5.4 | -2.3 | ||||||||||
| -0.1 | -0.1 | 0.0 | -0.1 | -0.1 | -0.1 | 0.0 | -0.1 | 0.0 | -0.1 | 0.0 | 0.0 |
| 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 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 6 | 10 | 0 | 0 | 0 | |
Growth YoY Revenue Growth YoY% | -100.0 | |||||||||||
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 6 | 10 | 0 | 0 | 0 | |
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | |
OPM OPM% | -0.5 | 0.7 | ||||||||||
| 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 | -1 | 0 | 0 | -1 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | |
| 0 | -1 | 0 | 0 | -1 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | |
Growth YoY PAT Growth YoY% | -58.1 | -15.4 | 65.7 | -11.1 | -4.1 | 40.0 | -150.0 | 15.0 | 52.9 | -8.3 | 6.7 | 52.9 |
NPM NPM% | -5.4 | -2.3 | ||||||||||
| -0.1 | -0.1 | 0.0 | -0.1 | -0.1 | -0.1 | 0.0 | -0.1 | 0.0 | -0.1 | 0.0 | 0.0 |
| 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 | 8 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 17 | 10 |
Growth Revenue Growth% | -83.4 | -93.5 | -2.5 | -100.0 | 64.1 | |||||||
| 9 | 0 | 0 | 0 | 1 | 0 | 0 | 0 | 0 | 0 | 17 | 10 | |
| -1 | 0 | 0 | 0 | -1 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | |
OPM OPM% | -13.9 | 1.8 | 23.9 | -0.4 | -1.0 | |||||||
| 0 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | |
Interest Expense Interest ExpenseCr | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Depreciation DepreciationCr | 4 | 4 | 4 | 4 | 2 | 2 | 2 | 2 | 2 | 2 | 2 | 1 |
PBT PBTCr | -5 | -3 | -3 | -3 | -2 | -1 | -1 | -2 | -2 | -2 | -1 | -1 |
| 0 | -1 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | |
PAT PATCr | -5 | -2 | -3 | -3 | -2 | -1 | -1 | -2 | -2 | -2 | -1 | -1 |
Growth PAT Growth% | -120.0 | 61.5 | -68.6 | 11.8 | 29.9 | 27.9 | 7.7 | -15.7 | -1.1 | -0.1 | 20.4 | 29.1 |
NPM NPM% | -66.6 | -394.7 | -682.9 | -7.6 | -10.3 | |||||||
| -0.3 | -0.1 | -0.2 | -1.8 | -0.3 | -0.2 | -0.2 | -0.2 | -0.2 | -0.2 | -0.2 | -0.1 |
| 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 | 8 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 17 | 10 |
Growth Revenue Growth% | -83.4 | -93.5 | -2.5 | -100.0 | 64.1 | |||||||
| 9 | 0 | 0 | 0 | 1 | 0 | 0 | 0 | 0 | 0 | 17 | 10 | |
| -1 | 0 | 0 | 0 | -1 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | |
OPM OPM% | -13.9 | 1.8 | 23.9 | -0.4 | -1.0 | |||||||
| 0 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | |
Interest Expense Interest ExpenseCr | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Depreciation DepreciationCr | 4 | 4 | 4 | 4 | 2 | 2 | 2 | 2 | 2 | 2 | 2 | 1 |
PBT PBTCr | -5 | -3 | -3 | -3 | -2 | -1 | -1 | -2 | -2 | -2 | -1 | -1 |
| 0 | -1 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | |
PAT PATCr | -5 | -2 | -3 | -3 | -2 | -1 | -1 | -2 | -2 | -2 | -1 | -1 |
Growth PAT Growth% | -120.0 | 61.5 | -68.6 | 11.8 | 29.9 | 27.9 | 7.7 | -15.7 | -1.1 | -0.1 | 20.4 | 29.1 |
NPM NPM% | -66.6 | -394.7 | -682.9 | -7.6 | -10.3 | |||||||
| -0.3 | -0.1 | -0.2 | -1.8 | -0.3 | -0.2 | -0.2 | -0.2 | -0.2 | -0.2 | -0.2 | -0.1 |
| 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 | 16 | 16 | 16 | 16 | 71 | 71 | 71 | 71 | 71 | 71 | 71 |
Reserves ReservesCr | -87 | -89 | -92 | -95 | -51 | -52 | -54 | -55 | -57 | -58 | -60 |
| 3 | 2 | 3 | 2 | 2 | 2 | 2 | 2 | 2 | 2 | 2 | |
| 99 | 99 | 98 | 97 | 8 | 7 | 8 | 8 | 8 | 8 | 8 | |
| 46 | 42 | 40 | 35 | 34 | 31 | 31 | 29 | 28 | 27 | 25 | |
| 8 | 7 | 9 | 8 | 9 | 8 | 9 | 9 | 9 | 9 | 9 | |
| 38 | 35 | 31 | 27 | 25 | 23 | 22 | 20 | 18 | 17 | 16 | |
| 46 | 42 | 40 | 35 | 34 | 31 | 31 | 29 | 28 | 27 | 25 |
| 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 | 16 | 16 | 16 | 16 | 71 | 71 | 71 | 71 | 71 | 71 | 71 |
Reserves ReservesCr | -87 | -89 | -92 | -95 | -51 | -52 | -54 | -55 | -57 | -58 | -60 |
| 3 | 2 | 3 | 2 | 2 | 2 | 2 | 2 | 2 | 2 | 2 | |
| 99 | 99 | 98 | 97 | 8 | 7 | 8 | 8 | 8 | 8 | 8 | |
| 46 | 42 | 40 | 35 | 34 | 31 | 31 | 29 | 28 | 27 | 25 | |
| 8 | 7 | 9 | 8 | 9 | 8 | 9 | 9 | 9 | 9 | 9 | |
| 38 | 35 | 31 | 27 | 25 | 23 | 22 | 20 | 18 | 17 | 16 | |
| 46 | 42 | 40 | 35 | 34 | 31 | 31 | 29 | 28 | 27 | 25 |
| Financial Year | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| -1 | -1 | 0 | 0 | -1 | 0 | -2 | -1 | 1 | 1 | 1 | |
| 0 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | -1 | -1 | -1 | |
| 0 | 0 | 0 | -1 | 1 | -1 | 1 | 0 | 0 | 0 | 0 | |
Net Cash Flow Net Cash FlowCr | -1 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Free Cash Flow Free Cash FlowCr | -1 | -1 | 0 | 0 | -1 | 0 | -2 | -1 | 1 | 1 | 1 |
CFO To PAT CFO To PAT% | 11.3 | 35.3 | 6.4 | 13.4 | 51.9 | -24.9 | 115.5 | 41.7 | -31.9 | -85.3 | -41.3 |
CFO To EBITDA CFO To EBITDA% | 53.8 | -7,671.5 | -183.7 | 225.2 | 188.1 | -107.1 | 814.1 | 161.0 | -131.3 | -338.4 | -729.1 |
| Financial Year | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| -1 | -1 | 0 | 0 | -1 | 0 | -2 | -1 | 1 | 1 | 1 | |
| 0 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | -1 | -1 | -1 | |
| 0 | 0 | 0 | -1 | 1 | -1 | 1 | 0 | 0 | 0 | 0 | |
Net Cash Flow Net Cash FlowCr | -1 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Free Cash Flow Free Cash FlowCr | -1 | -1 | 0 | 0 | -1 | 0 | -2 | -1 | 1 | 1 | 1 |
CFO To PAT CFO To PAT% | 11.3 | 35.3 | 6.4 | 13.4 | 51.9 | -24.9 | 115.5 | 41.7 | -31.9 | -85.3 | -41.3 |
CFO To EBITDA CFO To EBITDA% | 53.8 | -7,671.5 | -183.7 | 225.2 | 188.1 | -107.1 | 814.1 | 161.0 | -131.3 | -338.4 | -729.1 |
| 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 | 6 | 9 | 12 | 5 | 5 | 35 | 82 | 50 | 63 | 59 | 44 | 46 |
Price To Earnings Price To Earnings | ||||||||||||
Price To Sales Price To Sales | 0.8 | 19.1 | 24.7 | 2.6 | 4.4 | |||||||
Price To Book Price To Book | -0.1 | -0.1 | -0.2 | -0.1 | 1.1 | 1.9 | 4.8 | 3.2 | 4.5 | 4.7 | 4.0 | 4.1 |
EV To EBITDA EV To EBITDA | -98.9 | 11,997.8 | 956.4 | -594.6 | -22.0 | -123.3 | -467.4 | -142.9 | -182.6 | -166.0 | -722.9 | -543.0 |
GPM GPM% | 5.1 | 70.4 | 95.9 | 1.0 | 1.0 | |||||||
OPM OPM% | -13.9 | 1.8 | 23.9 | -0.4 | -1.0 | |||||||
NPM NPM% | -66.6 | -394.7 | -682.9 | -7.6 | -10.3 | |||||||
ROCE ROCE% | -18.0 | -11.0 | -15.0 | -16.0 | -7.4 | -5.8 | -5.5 | -6.5 | -7.3 | -7.9 | -6.7 | -6.7 |
ROE ROE% | 7.1 | 2.7 | 4.3 | 3.7 | -10.2 | -7.9 | -7.9 | -10.1 | -11.3 | -12.8 | -11.3 | -11.3 |
ROA ROA% | -11.0 | -4.6 | -8.3 | -8.3 | -6.0 | -4.7 | -4.4 | -5.4 | -5.7 | -6.0 | -5.1 | -5.1 |
| 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 | 6 | 9 | 12 | 5 | 5 | 35 | 82 | 50 | 63 | 59 | 44 | 46 |
Price To Earnings Price To Earnings | ||||||||||||
Price To Sales Price To Sales | 0.8 | 19.1 | 24.7 | 2.6 | 4.4 | |||||||
Price To Book Price To Book | -0.1 | -0.1 | -0.2 | -0.1 | 1.1 | 1.9 | 4.8 | 3.2 | 4.5 | 4.7 | 4.0 | 4.1 |
EV To EBITDA EV To EBITDA | -98.9 | 11,997.8 | 956.4 | -594.6 | -22.0 | -123.3 | -467.4 | -142.9 | -182.6 | -166.0 | -722.9 | -543.0 |
GPM GPM% | 5.1 | 70.4 | 95.9 | 1.0 | 1.0 | |||||||
OPM OPM% | -13.9 | 1.8 | 23.9 | -0.4 | -1.0 | |||||||
NPM NPM% | -66.6 | -394.7 | -682.9 | -7.6 | -10.3 | |||||||
ROCE ROCE% | -18.0 | -11.0 | -15.0 | -16.0 | -7.4 | -5.8 | -5.5 | -6.5 | -7.3 | -7.9 | -6.7 | -6.7 |
ROE ROE% | 7.1 | 2.7 | 4.3 | 3.7 | -10.2 | -7.9 | -7.9 | -10.1 | -11.3 | -12.8 | -11.3 | -11.3 |
ROA ROA% | -11.0 | -4.6 | -8.3 | -8.3 | -6.0 | -4.7 | -4.4 | -5.4 | -5.7 | -6.0 | -5.1 | -5.1 |
Documents — Shreyas Intermediates Ltd