| 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 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| 3 | 4 | 8 | 2 | 0 | 6 | 5 | 1 | 4 | 3 | 3 | 0 | |
Growth YoY Revenue Growth YoY% | -26.1 | 181.4 | 83.3 | -44.9 | -94.0 | 68.0 | -40.6 | -49.4 | 2,010.0 | -57.2 | -40.1 | -51.1 |
| 3 | 4 | 8 | 2 | 0 | 6 | 5 | 1 | 4 | 3 | 3 | 1 | |
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | |
OPM OPM% | 0.0 | 0.6 | 1.8 | 0.0 | 0.0 | 3.4 | 1.6 | -30.7 | 3.8 | -3.8 | 0.7 | -69.8 |
| 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% | -60.0 | 0.0 | 400.0 | 50.0 | 0.0 | 200.0 | -40.0 | -966.7 | 750.0 | -175.0 | -77.8 | 7.7 |
NPM NPM% | 0.6 | 1.1 | 1.8 | 1.7 | 10.0 | 2.0 | 1.8 | -29.6 | 4.0 | -3.5 | 0.7 | -55.8 |
| 0.0 | 0.0 | 0.4 | 0.1 | 0.1 | 0.2 | 0.2 | -0.5 | 0.3 | -0.2 | 0.1 | -0.4 |
| 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 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| 3 | 4 | 8 | 2 | 0 | 6 | 5 | 1 | 4 | 3 | 3 | 0 | |
Growth YoY Revenue Growth YoY% | -26.1 | 181.4 | 83.3 | -44.9 | -94.0 | 68.0 | -40.6 | -49.4 | 2,010.0 | -57.2 | -40.1 | -51.1 |
| 3 | 4 | 8 | 2 | 0 | 6 | 5 | 1 | 4 | 3 | 3 | 1 | |
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | |
OPM OPM% | 0.0 | 0.6 | 1.8 | 0.0 | 0.0 | 3.4 | 1.6 | -30.7 | 3.8 | -3.8 | 0.7 | -69.8 |
| 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% | -60.0 | 0.0 | 400.0 | 50.0 | 0.0 | 200.0 | -40.0 | -966.7 | 750.0 | -175.0 | -77.8 | 7.7 |
NPM NPM% | 0.6 | 1.1 | 1.8 | 1.7 | 10.0 | 2.0 | 1.8 | -29.6 | 4.0 | -3.5 | 0.7 | -55.8 |
| 0.0 | 0.0 | 0.4 | 0.1 | 0.1 | 0.2 | 0.2 | -0.5 | 0.3 | -0.2 | 0.1 | -0.4 |
| Financial Year | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 | TTM |
|---|---|---|---|---|---|---|---|---|---|
Revenue RevenueCr | 22 | 19 | 16 | 15 | 11 | 19 | 13 | 11 | 10 |
Growth Revenue Growth% | -12.9 | -17.2 | -5.6 | -28.5 | 74.3 | -29.7 | -17.9 | -15.8 | |
| 22 | 19 | 16 | 15 | 11 | 18 | 13 | 11 | 10 | |
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | |
OPM OPM% | -0.8 | -0.8 | -1.4 | -0.1 | -1.6 | 0.9 | 2.2 | -1.8 | -2.1 |
| 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% | 1,021.5 | -24.1 | -14.7 | -5.5 | 286.4 | 15.7 | -156.7 | -366.7 | |
NPM NPM% | -0.1 | 0.5 | 0.5 | 0.4 | 0.6 | 1.3 | 2.1 | -1.4 | -1.4 |
| 0.0 | 0.2 | 0.1 | 0.1 | 0.2 | 0.6 | 0.5 | -0.3 | -0.1 |
| Financial Year | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 | TTM |
|---|---|---|---|---|---|---|---|---|---|
Revenue RevenueCr | 22 | 19 | 16 | 15 | 11 | 19 | 13 | 11 | 10 |
Growth Revenue Growth% | -12.9 | -17.2 | -5.6 | -28.5 | 74.3 | -29.7 | -17.9 | -15.8 | |
| 22 | 19 | 16 | 15 | 11 | 18 | 13 | 11 | 10 | |
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | |
OPM OPM% | -0.8 | -0.8 | -1.4 | -0.1 | -1.6 | 0.9 | 2.2 | -1.8 | -2.1 |
| 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% | 1,021.5 | -24.1 | -14.7 | -5.5 | 286.4 | 15.7 | -156.7 | -366.7 | |
NPM NPM% | -0.1 | 0.5 | 0.5 | 0.4 | 0.6 | 1.3 | 2.1 | -1.4 | -1.4 |
| 0.0 | 0.2 | 0.1 | 0.1 | 0.2 | 0.6 | 0.5 | -0.3 | -0.1 |
| Financial Year | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|---|---|---|---|
Equity Capital Equity CapitalCr | 5 | 5 | 5 | 5 | 5 | 5 | 5 | 5 |
Reserves ReservesCr | 0 | 0 | 0 | 0 | 0 | 1 | 1 | 1 |
| 20 | 22 | 17 | 17 | 23 | 21 | 27 | 16 | |
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | |
| 25 | 27 | 22 | 22 | 29 | 27 | 33 | 22 | |
| 20 | 22 | 17 | 16 | 24 | 21 | 30 | 19 | |
| 5 | 5 | 6 | 6 | 5 | 5 | 3 | 4 | |
| 25 | 27 | 22 | 22 | 29 | 27 | 33 | 22 |
| Financial Year | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|---|---|---|---|
Equity Capital Equity CapitalCr | 5 | 5 | 5 | 5 | 5 | 5 | 5 | 5 |
Reserves ReservesCr | 0 | 0 | 0 | 0 | 0 | 1 | 1 | 1 |
| 20 | 22 | 17 | 17 | 23 | 21 | 27 | 16 | |
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | |
| 25 | 27 | 22 | 22 | 29 | 27 | 33 | 22 | |
| 20 | 22 | 17 | 16 | 24 | 21 | 30 | 19 | |
| 5 | 5 | 6 | 6 | 5 | 5 | 3 | 4 | |
| 25 | 27 | 22 | 22 | 29 | 27 | 33 | 22 |
| Financial Year | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|---|---|---|---|
| 0 | 1 | 0 | 1 | 0 | 3 | -3 | 1 | |
| 0 | 0 | 0 | 0 | 0 | -1 | 0 | 0 | |
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | |
Net Cash Flow Net Cash FlowCr | 0 | 0 | 0 | 0 | 0 | 2 | -3 | 1 |
Free Cash Flow Free Cash FlowCr | 0 | 1 | -1 | 1 | 0 | 3 | -3 | 1 |
CFO To PAT CFO To PAT% | 2,502.7 | 654.6 | -209.2 | 1,170.6 | -469.1 | 1,371.9 | -1,038.6 | -937.6 |
CFO To EBITDA CFO To EBITDA% | 163.2 | -440.3 | 72.2 | -4,864.9 | 170.1 | 2,002.1 | -973.2 | -762.9 |
| Financial Year | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|---|---|---|---|
| 0 | 1 | 0 | 1 | 0 | 3 | -3 | 1 | |
| 0 | 0 | 0 | 0 | 0 | -1 | 0 | 0 | |
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | |
Net Cash Flow Net Cash FlowCr | 0 | 0 | 0 | 0 | 0 | 2 | -3 | 1 |
Free Cash Flow Free Cash FlowCr | 0 | 1 | -1 | 1 | 0 | 3 | -3 | 1 |
CFO To PAT CFO To PAT% | 2,502.7 | 654.6 | -209.2 | 1,170.6 | -469.1 | 1,371.9 | -1,038.6 | -937.6 |
CFO To EBITDA CFO To EBITDA% | 163.2 | -440.3 | 72.2 | -4,864.9 | 170.1 | 2,002.1 | -973.2 | -762.9 |
| Financial Year | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 | Current |
|---|---|---|---|---|---|---|---|---|---|
Market Cap Market CapitalizationCr | 6 | 7 | 12 | 7 | 9 | 12 | 10 | 11 | |
Price To Earnings Price To Earnings | 1,115.0 | 94.7 | 160.9 | 87.5 | 31.6 | 44.7 | |||
Price To Sales Price To Sales | 0.3 | 0.5 | 0.8 | 0.7 | 0.5 | 0.9 | 0.9 | 1.1 | |
Price To Book Price To Book | 1.1 | 1.4 | 2.3 | 1.3 | 1.5 | 2.0 | 1.7 | 1.9 | |
EV To EBITDA EV To EBITDA | -33.7 | -31.0 | -743.2 | -40.7 | 38.2 | 40.8 | -45.3 | -42.6 | |
GPM GPM% | 0.8 | 2.0 | 3.0 | 5.2 | 11.3 | 7.4 | 8.4 | 7.0 | 7.0 |
OPM OPM% | -0.8 | -0.8 | -1.4 | -0.1 | -1.6 | 0.9 | 2.2 | -1.8 | -2.1 |
NPM NPM% | -0.1 | 0.5 | 0.5 | 0.4 | 0.6 | 1.3 | 2.1 | -1.4 | -1.4 |
ROCE ROCE% | 2.1 | 2.0 | 2.3 | 1.9 | 2.1 | 5.3 | 7.7 | -2.0 | -2.0 |
ROE ROE% | -0.2 | 1.9 | 1.4 | 1.2 | 1.1 | 4.1 | 4.5 | -2.6 | -2.6 |
ROA ROA% | 0.0 | 0.4 | 0.3 | 0.3 | 0.2 | 0.9 | 0.8 | -0.7 | -0.7 |
| Financial Year | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 | Current |
|---|---|---|---|---|---|---|---|---|---|
Market Cap Market CapitalizationCr | 6 | 7 | 12 | 7 | 9 | 12 | 10 | 11 | |
Price To Earnings Price To Earnings | 1,115.0 | 94.7 | 160.9 | 87.5 | 31.6 | 44.7 | |||
Price To Sales Price To Sales | 0.3 | 0.5 | 0.8 | 0.7 | 0.5 | 0.9 | 0.9 | 1.1 | |
Price To Book Price To Book | 1.1 | 1.4 | 2.3 | 1.3 | 1.5 | 2.0 | 1.7 | 1.9 | |
EV To EBITDA EV To EBITDA | -33.7 | -31.0 | -743.2 | -40.7 | 38.2 | 40.8 | -45.3 | -42.6 | |
GPM GPM% | 0.8 | 2.0 | 3.0 | 5.2 | 11.3 | 7.4 | 8.4 | 7.0 | 7.0 |
OPM OPM% | -0.8 | -0.8 | -1.4 | -0.1 | -1.6 | 0.9 | 2.2 | -1.8 | -2.1 |
NPM NPM% | -0.1 | 0.5 | 0.5 | 0.4 | 0.6 | 1.3 | 2.1 | -1.4 | -1.4 |
ROCE ROCE% | 2.1 | 2.0 | 2.3 | 1.9 | 2.1 | 5.3 | 7.7 | -2.0 | -2.0 |
ROE ROE% | -0.2 | 1.9 | 1.4 | 1.2 | 1.1 | 4.1 | 4.5 | -2.6 | -2.6 |
ROA ROA% | 0.0 | 0.4 | 0.3 | 0.3 | 0.2 | 0.9 | 0.8 | -0.7 | -0.7 |
Documents — Southern Infoconsultants Ltd