| 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 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 1 | 0 | 0 | 0 | |
Growth YoY Revenue Growth YoY% | 8.3 | -13.3 | -25.6 | 11.5 | 13.8 | 34.5 | 21.2 | 12.8 | 30.0 | -29.6 | -17.3 | 25.8 |
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | |
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | |
OPM OPM% | 7.7 | 7.7 | 6.9 | 10.3 | 6.1 | 7.7 | 15.0 | 4.5 | 5.8 | 0.0 | -4.7 | 0.0 |
| 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 | 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 | 0 | 0 | 0 | 0 | 0 | |
Growth YoY PAT Growth YoY% | -100.0 | -100.0 | 0.0 | -100.0 | 0.0 | -66.7 | ||||||
NPM NPM% | 2.6 | 0.0 | 0.0 | 3.5 | 0.0 | 2.6 | 7.5 | 0.0 | 5.8 | 0.0 | 2.3 | 2.6 |
| 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 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 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 1 | 0 | 0 | 0 | |
Growth YoY Revenue Growth YoY% | 8.3 | -13.3 | -25.6 | 11.5 | 13.8 | 34.5 | 21.2 | 12.8 | 30.0 | -29.6 | -17.3 | 25.8 |
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | |
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | |
OPM OPM% | 7.7 | 7.7 | 6.9 | 10.3 | 6.1 | 7.7 | 15.0 | 4.5 | 5.8 | 0.0 | -4.7 | 0.0 |
| 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 | 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 | 0 | 0 | 0 | 0 | 0 | |
Growth YoY PAT Growth YoY% | -100.0 | -100.0 | 0.0 | -100.0 | 0.0 | -66.7 | ||||||
NPM NPM% | 2.6 | 0.0 | 0.0 | 3.5 | 0.0 | 2.6 | 7.5 | 0.0 | 5.8 | 0.0 | 2.3 | 2.6 |
| 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 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 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 |
Growth Revenue Growth% | 134.1 | 61.1 | 6.0 | -0.1 | -13.8 | 29.9 | -2.4 | -11.5 | 24.6 | 16.4 | -0.1 | 5.7 |
| 0 | 0 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | |
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | |
OPM OPM% | 26.5 | 22.9 | 12.8 | 5.8 | 3.4 | 10.0 | 8.0 | 8.4 | 7.7 | 8.8 | 4.4 | 5.0 |
| 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 | 0 | 0 | 0 | 0 | 0 | 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 | 0 | 0 | 0 |
Growth PAT Growth% | 599.8 | 36.7 | -40.7 | -57.6 | -48.9 | -21.3 | 5.2 | 5.4 | 73.5 | 58.8 | 5.6 | -18.6 |
NPM NPM% | 18.3 | 15.5 | 8.7 | 3.7 | 2.2 | 1.3 | 1.4 | 1.7 | 2.4 | 3.2 | 3.4 | 2.6 |
| 0.1 | 0.2 | 0.1 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 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 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 |
Growth Revenue Growth% | 134.1 | 61.1 | 6.0 | -0.1 | -13.8 | 29.9 | -2.4 | -11.5 | 24.6 | 16.4 | -0.1 | 5.7 |
| 0 | 0 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | |
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | |
OPM OPM% | 26.5 | 22.9 | 12.8 | 5.8 | 3.4 | 10.0 | 8.0 | 8.4 | 7.7 | 8.8 | 4.4 | 5.0 |
| 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 | 0 | 0 | 0 | 0 | 0 | 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 | 0 | 0 | 0 |
Growth PAT Growth% | 599.8 | 36.7 | -40.7 | -57.6 | -48.9 | -21.3 | 5.2 | 5.4 | 73.5 | 58.8 | 5.6 | -18.6 |
NPM NPM% | 18.3 | 15.5 | 8.7 | 3.7 | 2.2 | 1.3 | 1.4 | 1.7 | 2.4 | 3.2 | 3.4 | 2.6 |
| 0.1 | 0.2 | 0.1 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 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 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
Equity Capital Equity CapitalCr | 4 | 4 | 4 | 5 | 5 | 5 | 5 | 5 | 11 | 11 | 11 | 11 |
Reserves ReservesCr | 0 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 |
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | |
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | |
| 5 | 5 | 5 | 6 | 6 | 6 | 6 | 6 | 12 | 12 | 12 | 12 | |
| 0 | 0 | 0 | 2 | 2 | 1 | 1 | 1 | 1 | 1 | 2 | 1 | |
| 5 | 5 | 5 | 4 | 4 | 4 | 4 | 5 | 11 | 11 | 10 | 11 | |
| 5 | 5 | 5 | 6 | 6 | 6 | 6 | 6 | 12 | 12 | 12 | 12 |
| 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 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
Equity Capital Equity CapitalCr | 4 | 4 | 4 | 5 | 5 | 5 | 5 | 5 | 11 | 11 | 11 | 11 |
Reserves ReservesCr | 0 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 |
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | |
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | |
| 5 | 5 | 5 | 6 | 6 | 6 | 6 | 6 | 12 | 12 | 12 | 12 | |
| 0 | 0 | 0 | 2 | 2 | 1 | 1 | 1 | 1 | 1 | 2 | 1 | |
| 5 | 5 | 5 | 4 | 4 | 4 | 4 | 5 | 11 | 11 | 10 | 11 | |
| 5 | 5 | 5 | 6 | 6 | 6 | 6 | 6 | 12 | 12 | 12 | 12 |
| 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 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| -3 | 0 | 0 | -1 | 0 | 0 | 0 | 0 | -6 | 0 | 1 | -1 | |
| 0 | 0 | 0 | 1 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | |
| 3 | 0 | 0 | 1 | 0 | 0 | 0 | 0 | 6 | 0 | 0 | 0 | |
Net Cash Flow Net Cash FlowCr | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 1 | -1 |
Free Cash Flow Free Cash FlowCr | -3 | 0 | 0 | -1 | 0 | 0 | 0 | 0 | -6 | 0 | 1 | -1 |
CFO To PAT CFO To PAT% | -4,683.8 | 419.1 | -58.1 | -6,347.7 | 1,806.0 | 4,890.1 | 363.4 | -1,607.1 | -34,479.4 | 1,428.2 | 3,932.3 | -2,927.6 |
CFO To EBITDA CFO To EBITDA% | -3,236.5 | 283.3 | -39.3 | -4,013.0 | 1,159.5 | 645.9 | 64.9 | -326.1 | -10,657.3 | 523.9 | 3,020.8 | -1,533.2 |
| 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 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| -3 | 0 | 0 | -1 | 0 | 0 | 0 | 0 | -6 | 0 | 1 | -1 | |
| 0 | 0 | 0 | 1 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | |
| 3 | 0 | 0 | 1 | 0 | 0 | 0 | 0 | 6 | 0 | 0 | 0 | |
Net Cash Flow Net Cash FlowCr | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 1 | -1 |
Free Cash Flow Free Cash FlowCr | -3 | 0 | 0 | -1 | 0 | 0 | 0 | 0 | -6 | 0 | 1 | -1 |
CFO To PAT CFO To PAT% | -4,683.8 | 419.1 | -58.1 | -6,347.7 | 1,806.0 | 4,890.1 | 363.4 | -1,607.1 | -34,479.4 | 1,428.2 | 3,932.3 | -2,927.6 |
CFO To EBITDA CFO To EBITDA% | -3,236.5 | 283.3 | -39.3 | -4,013.0 | 1,159.5 | 645.9 | 64.9 | -326.1 | -10,657.3 | 523.9 | 3,020.8 | -1,533.2 |
| 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 | 22 | 12 | 14 | 27 | ||||||||
Price To Earnings Price To Earnings | 320.0 | 997.5 | 366.7 | 633.5 | 1,218.0 | ||||||||
Price To Sales Price To Sales | 6.3 | 26.1 | 14.4 | 15.8 | 30.4 | ||||||||
Price To Book Price To Book | 0.6 | 1.9 | 1.0 | 1.2 | 2.3 | ||||||||
EV To EBITDA EV To EBITDA | 183.5 | 293.0 | 288.0 | 309.2 | 570.6 | ||||||||
GPM GPM% | 93.4 | 82.9 | 53.3 | 99.6 | 99.3 | 99.7 | 100.0 | 100.0 | 100.0 | 100.0 | 100.0 | 100.0 | 100.0 |
OPM OPM% | 26.5 | 22.9 | 12.8 | 5.8 | 3.4 | 10.0 | 8.0 | 8.4 | 7.7 | 8.8 | 4.4 | 5.0 | 5.0 |
NPM NPM% | 18.3 | 15.5 | 8.7 | 3.7 | 2.2 | 1.3 | 1.4 | 1.7 | 2.4 | 3.2 | 3.4 | 2.6 | 2.6 |
ROCE ROCE% | 2.0 | 2.6 | 1.6 | 0.6 | 0.3 | 0.4 | 0.3 | 0.3 | 0.2 | 0.3 | 0.3 | 0.3 | 0.3 |
ROE ROE% | 1.4 | 1.8 | 1.1 | 0.4 | 0.2 | 0.2 | 0.2 | 0.2 | 0.1 | 0.2 | 0.3 | 0.2 | 0.2 |
ROA ROA% | 1.4 | 1.8 | 1.1 | 0.4 | 0.2 | 0.2 | 0.2 | 0.2 | 0.1 | 0.2 | 0.2 | 0.2 | 0.2 |
| 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 | 22 | 12 | 14 | 27 | ||||||||
Price To Earnings Price To Earnings | 320.0 | 997.5 | 366.7 | 633.5 | 1,218.0 | ||||||||
Price To Sales Price To Sales | 6.3 | 26.1 | 14.4 | 15.8 | 30.4 | ||||||||
Price To Book Price To Book | 0.6 | 1.9 | 1.0 | 1.2 | 2.3 | ||||||||
EV To EBITDA EV To EBITDA | 183.5 | 293.0 | 288.0 | 309.2 | 570.6 | ||||||||
GPM GPM% | 93.4 | 82.9 | 53.3 | 99.6 | 99.3 | 99.7 | 100.0 | 100.0 | 100.0 | 100.0 | 100.0 | 100.0 | 100.0 |
OPM OPM% | 26.5 | 22.9 | 12.8 | 5.8 | 3.4 | 10.0 | 8.0 | 8.4 | 7.7 | 8.8 | 4.4 | 5.0 | 5.0 |
NPM NPM% | 18.3 | 15.5 | 8.7 | 3.7 | 2.2 | 1.3 | 1.4 | 1.7 | 2.4 | 3.2 | 3.4 | 2.6 | 2.6 |
ROCE ROCE% | 2.0 | 2.6 | 1.6 | 0.6 | 0.3 | 0.4 | 0.3 | 0.3 | 0.2 | 0.3 | 0.3 | 0.3 | 0.3 |
ROE ROE% | 1.4 | 1.8 | 1.1 | 0.4 | 0.2 | 0.2 | 0.2 | 0.2 | 0.1 | 0.2 | 0.3 | 0.2 | 0.2 |
ROA ROA% | 1.4 | 1.8 | 1.1 | 0.4 | 0.2 | 0.2 | 0.2 | 0.2 | 0.1 | 0.2 | 0.2 | 0.2 | 0.2 |
Documents — Sungold Media & Entertainment Ltd