| 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 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| 8 | 11 | 1 | 1 | 1 | 1 | 0 | 1 | 0 | 1 | 1 | 1 | |
Growth YoY Revenue Growth YoY% | 7.8 | -9.7 | -80.7 | -88.1 | -90.7 | -94.8 | -47.6 | -9.8 | -43.8 | -12.1 | 13.6 | 25.4 |
| 6 | 11 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | |
| 2 | 0 | 1 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 1 | |
OPM OPM% | 26.5 | 4.3 | 81.0 | 63.9 | 67.1 | 69.0 | 59.1 | 65.5 | 65.8 | 76.5 | 66.0 | 79.7 |
| 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 | 2 | 0 | 1 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 1 |
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | |
| 2 | 0 | 1 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | |
Growth YoY PAT Growth YoY% | 430.0 | -57.0 | 657.1 | 350.0 | -76.7 | -18.9 | -62.3 | -6.7 | -43.2 | 6.7 | -15.0 | 53.6 |
NPM NPM% | 20.3 | 3.3 | 63.1 | 49.2 | 50.7 | 51.7 | 45.5 | 50.9 | 51.2 | 62.8 | 34.0 | 62.3 |
| 0.5 | 0.1 | 0.2 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 |
| 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 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| 8 | 11 | 1 | 1 | 1 | 1 | 0 | 1 | 0 | 1 | 1 | 1 | |
Growth YoY Revenue Growth YoY% | 7.8 | -9.7 | -80.7 | -88.1 | -90.7 | -94.8 | -47.6 | -9.8 | -43.8 | -12.1 | 13.6 | 25.4 |
| 6 | 11 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | |
| 2 | 0 | 1 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 1 | |
OPM OPM% | 26.5 | 4.3 | 81.0 | 63.9 | 67.1 | 69.0 | 59.1 | 65.5 | 65.8 | 76.5 | 66.0 | 79.7 |
| 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 | 2 | 0 | 1 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 1 |
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | |
| 2 | 0 | 1 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | |
Growth YoY PAT Growth YoY% | 430.0 | -57.0 | 657.1 | 350.0 | -76.7 | -18.9 | -62.3 | -6.7 | -43.2 | 6.7 | -15.0 | 53.6 |
NPM NPM% | 20.3 | 3.3 | 63.1 | 49.2 | 50.7 | 51.7 | 45.5 | 50.9 | 51.2 | 62.8 | 34.0 | 62.3 |
| 0.5 | 0.1 | 0.2 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 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 | 1 | 6 | 16 | 5 | 10 | 23 | 51 | 31 | 25 | 2 | 2 | 2 |
Growth Revenue Growth% | 21.3 | 604.5 | 147.1 | -70.2 | 108.2 | 141.0 | 118.9 | -39.5 | -18.5 | -90.6 | -16.9 | -8.3 |
| 1 | 5 | 14 | 4 | 9 | 23 | 46 | 29 | 22 | 1 | 1 | 1 | |
| 0 | 1 | 1 | 1 | 1 | 1 | 5 | 2 | 3 | 2 | 1 | 2 | |
OPM OPM% | -31.7 | 18.4 | 6.7 | 15.9 | 5.8 | 2.6 | 9.1 | 6.4 | 12.5 | 66.3 | 69.1 | 73.0 |
| 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 | 1 | 1 | 0 | 0 | 5 | 2 | 3 | 2 | 1 | 2 |
| 0 | 0 | 0 | 0 | 0 | 0 | 1 | 1 | 1 | 0 | 0 | 0 | |
PAT PATCr | 0 | 1 | 1 | 1 | 0 | 0 | 3 | 1 | 2 | 1 | 1 | 1 |
Growth PAT Growth% | -196.2 | 1,513.1 | -22.3 | -32.6 | -41.5 | 31.4 | 672.9 | -59.2 | 67.5 | -50.4 | -16.8 | -1.7 |
NPM NPM% | -8.8 | 17.6 | 5.5 | 12.6 | 3.5 | 1.9 | 6.8 | 4.6 | 9.4 | 49.6 | 49.6 | 53.5 |
| 0.0 | 3.7 | 0.3 | 0.2 | 0.1 | 0.1 | 1.1 | 0.5 | 0.8 | 0.4 | 0.3 | 0.4 |
| 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 | 1 | 6 | 16 | 5 | 10 | 23 | 51 | 31 | 25 | 2 | 2 | 2 |
Growth Revenue Growth% | 21.3 | 604.5 | 147.1 | -70.2 | 108.2 | 141.0 | 118.9 | -39.5 | -18.5 | -90.6 | -16.9 | -8.3 |
| 1 | 5 | 14 | 4 | 9 | 23 | 46 | 29 | 22 | 1 | 1 | 1 | |
| 0 | 1 | 1 | 1 | 1 | 1 | 5 | 2 | 3 | 2 | 1 | 2 | |
OPM OPM% | -31.7 | 18.4 | 6.7 | 15.9 | 5.8 | 2.6 | 9.1 | 6.4 | 12.5 | 66.3 | 69.1 | 73.0 |
| 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 | 1 | 1 | 0 | 0 | 5 | 2 | 3 | 2 | 1 | 2 |
| 0 | 0 | 0 | 0 | 0 | 0 | 1 | 1 | 1 | 0 | 0 | 0 | |
PAT PATCr | 0 | 1 | 1 | 1 | 0 | 0 | 3 | 1 | 2 | 1 | 1 | 1 |
Growth PAT Growth% | -196.2 | 1,513.1 | -22.3 | -32.6 | -41.5 | 31.4 | 672.9 | -59.2 | 67.5 | -50.4 | -16.8 | -1.7 |
NPM NPM% | -8.8 | 17.6 | 5.5 | 12.6 | 3.5 | 1.9 | 6.8 | 4.6 | 9.4 | 49.6 | 49.6 | 53.5 |
| 0.0 | 3.7 | 0.3 | 0.2 | 0.1 | 0.1 | 1.1 | 0.5 | 0.8 | 0.4 | 0.3 | 0.4 |
| 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 | 3 | 3 | 3 | 3 | 3 | 3 | 3 | 3 | 3 | 3 | 3 |
Reserves ReservesCr | 1 | 2 | 3 | 3 | 4 | 4 | 8 | 9 | 12 | 13 | 14 |
| 0 | 0 | 0 | 1 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | |
| 0 | 0 | 0 | 5 | 5 | 9 | 3 | 1 | 0 | 0 | 0 | |
| 5 | 10 | 11 | 12 | 12 | 16 | 13 | 14 | 15 | 16 | 17 | |
| 3 | 8 | 9 | 2 | 5 | 8 | 9 | 10 | 11 | 13 | 14 | |
| 2 | 2 | 2 | 10 | 7 | 8 | 4 | 4 | 4 | 3 | 3 | |
| 5 | 10 | 11 | 12 | 12 | 16 | 13 | 14 | 15 | 16 | 17 |
| 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 | 3 | 3 | 3 | 3 | 3 | 3 | 3 | 3 | 3 | 3 | 3 |
Reserves ReservesCr | 1 | 2 | 3 | 3 | 4 | 4 | 8 | 9 | 12 | 13 | 14 |
| 0 | 0 | 0 | 1 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | |
| 0 | 0 | 0 | 5 | 5 | 9 | 3 | 1 | 0 | 0 | 0 | |
| 5 | 10 | 11 | 12 | 12 | 16 | 13 | 14 | 15 | 16 | 17 | |
| 3 | 8 | 9 | 2 | 5 | 8 | 9 | 10 | 11 | 13 | 14 | |
| 2 | 2 | 2 | 10 | 7 | 8 | 4 | 4 | 4 | 3 | 3 | |
| 5 | 10 | 11 | 12 | 12 | 16 | 13 | 14 | 15 | 16 | 17 |
| 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 | -5 | 5 | -1 | 3 | 3 | -1 | |
| 0 | -3 | 0 | 1 | 0 | 0 | 2 | 2 | -1 | -3 | 0 | |
| 2 | 3 | 0 | 0 | 0 | 4 | -6 | -1 | -1 | 0 | 0 | |
Net Cash Flow Net Cash FlowCr | 1 | -1 | 0 | 0 | -1 | -1 | 0 | 0 | 1 | 0 | -1 |
Free Cash Flow Free Cash FlowCr | -1 | -1 | 0 | 0 | -1 | -5 | 5 | -1 | 3 | 3 | -1 |
CFO To PAT CFO To PAT% | 1,377.4 | -66.7 | -19.0 | -26.0 | -231.3 | -1,087.6 | 135.2 | -35.7 | 112.3 | 227.7 | -55.4 |
CFO To EBITDA CFO To EBITDA% | 382.6 | -63.9 | -15.7 | -20.5 | -141.6 | -818.2 | 101.5 | -25.5 | 84.5 | 170.3 | -39.8 |
| 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 | -5 | 5 | -1 | 3 | 3 | -1 | |
| 0 | -3 | 0 | 1 | 0 | 0 | 2 | 2 | -1 | -3 | 0 | |
| 2 | 3 | 0 | 0 | 0 | 4 | -6 | -1 | -1 | 0 | 0 | |
Net Cash Flow Net Cash FlowCr | 1 | -1 | 0 | 0 | -1 | -1 | 0 | 0 | 1 | 0 | -1 |
Free Cash Flow Free Cash FlowCr | -1 | -1 | 0 | 0 | -1 | -5 | 5 | -1 | 3 | 3 | -1 |
CFO To PAT CFO To PAT% | 1,377.4 | -66.7 | -19.0 | -26.0 | -231.3 | -1,087.6 | 135.2 | -35.7 | 112.3 | 227.7 | -55.4 |
CFO To EBITDA CFO To EBITDA% | 382.6 | -63.9 | -15.7 | -20.5 | -141.6 | -818.2 | 101.5 | -25.5 | 84.5 | 170.3 | -39.8 |
| 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 | 9 | 16 | 16 | 21 | 15 | 22 | 18 | 41 | 35 | 19 | 24 | |
Price To Earnings Price To Earnings | 18.0 | 27.9 | 62.8 | 34.2 | 6.4 | 12.8 | 17.4 | 29.9 | 19.6 | 21.0 | ||
Price To Sales Price To Sales | -302.0 | 1.0 | 3.5 | 2.2 | 0.7 | 0.4 | 0.6 | 1.6 | 14.7 | 9.9 | 11.3 | |
Price To Book Price To Book | 2.4 | 2.7 | 2.5 | 3.1 | 2.1 | 2.0 | 1.5 | 2.8 | 2.2 | 1.2 | 1.4 | |
EV To EBITDA EV To EBITDA | -27.9 | 14.8 | 26.5 | 45.6 | 40.7 | 5.3 | 9.8 | 12.9 | 20.1 | 12.2 | 13.8 | |
GPM GPM% | 100.0 | 100.0 | 100.0 | 100.0 | 100.0 | 100.0 | 100.0 | 100.0 | 100.0 | 100.0 | 100.0 | 100.0 |
OPM OPM% | -31.7 | 18.4 | 6.7 | 15.9 | 5.8 | 2.6 | 9.1 | 6.4 | 12.5 | 66.3 | 69.1 | 73.0 |
NPM NPM% | -8.8 | 17.6 | 5.5 | 12.6 | 3.5 | 1.9 | 6.8 | 4.6 | 9.4 | 49.6 | 49.6 | 53.5 |
ROCE ROCE% | -5.0 | 28.9 | 17.0 | 6.5 | 4.3 | 3.3 | 34.2 | 14.2 | 21.3 | 9.7 | 8.2 | 8.2 |
ROE ROE% | -2.0 | 22.5 | 14.9 | 9.0 | 5.0 | 6.2 | 32.2 | 11.6 | 16.3 | 7.5 | 5.9 | 5.9 |
ROA ROA% | -1.4 | 11.0 | 8.0 | 4.7 | 2.9 | 2.7 | 25.9 | 10.4 | 16.2 | 7.4 | 5.8 | 5.8 |
| 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 | 9 | 16 | 16 | 21 | 15 | 22 | 18 | 41 | 35 | 19 | 24 | |
Price To Earnings Price To Earnings | 18.0 | 27.9 | 62.8 | 34.2 | 6.4 | 12.8 | 17.4 | 29.9 | 19.6 | 21.0 | ||
Price To Sales Price To Sales | -302.0 | 1.0 | 3.5 | 2.2 | 0.7 | 0.4 | 0.6 | 1.6 | 14.7 | 9.9 | 11.3 | |
Price To Book Price To Book | 2.4 | 2.7 | 2.5 | 3.1 | 2.1 | 2.0 | 1.5 | 2.8 | 2.2 | 1.2 | 1.4 | |
EV To EBITDA EV To EBITDA | -27.9 | 14.8 | 26.5 | 45.6 | 40.7 | 5.3 | 9.8 | 12.9 | 20.1 | 12.2 | 13.8 | |
GPM GPM% | 100.0 | 100.0 | 100.0 | 100.0 | 100.0 | 100.0 | 100.0 | 100.0 | 100.0 | 100.0 | 100.0 | 100.0 |
OPM OPM% | -31.7 | 18.4 | 6.7 | 15.9 | 5.8 | 2.6 | 9.1 | 6.4 | 12.5 | 66.3 | 69.1 | 73.0 |
NPM NPM% | -8.8 | 17.6 | 5.5 | 12.6 | 3.5 | 1.9 | 6.8 | 4.6 | 9.4 | 49.6 | 49.6 | 53.5 |
ROCE ROCE% | -5.0 | 28.9 | 17.0 | 6.5 | 4.3 | 3.3 | 34.2 | 14.2 | 21.3 | 9.7 | 8.2 | 8.2 |
ROE ROE% | -2.0 | 22.5 | 14.9 | 9.0 | 5.0 | 6.2 | 32.2 | 11.6 | 16.3 | 7.5 | 5.9 | 5.9 |
ROA ROA% | -1.4 | 11.0 | 8.0 | 4.7 | 2.9 | 2.7 | 25.9 | 10.4 | 16.2 | 7.4 | 5.8 | 5.8 |
Documents — Smart Finsec Ltd