| Quarter | Mar 2024 | Jun 2024 | Sep 2024 | Dec 2024 | Mar 2025 | Jun 2025 | Sep 2025 | Dec 2025 | Mar 2026 | Jun 2026 |
|---|---|---|---|---|---|---|---|---|---|---|
| 11 | 8 | 10 | 20 | 52 | 58 | 77 | 53 | 175 | 10 | |
Growth YoY Revenue Growth YoY% | 386.5 | 627.1 | 679.5 | 159.6 | 236.9 | -82.2 | ||||
Interest Expended Interest ExpendedCr | 4 | 4 | 10 | 15 | 26 | 41 | 54 | 61 | 75 | 30 |
Expenses ExpensesCr | 3 | 1 | 1 | 43 | -31 | 5 | 76 | -35 | 2 | 49 |
| 4 | 3 | -1 | -38 | 57 | 12 | -53 | 27 | 98 | -68 | |
FPM FPM% | 34.5 | 31.5 | -7.3 | -185.9 | 110.3 | 20.8 | -69.3 | 50.5 | 55.7 | -658.7 |
| 0 | 0 | 0 | 3 | 7 | 10 | 6 | 6 | 11 | 0 | |
Depreciation DepreciationCr | 0 | 0 | 0 | 0 | 1 | 1 | 1 | 1 | 2 | 1 |
PBT PBTCr | 4 | 3 | -1 | -35 | 64 | 21 | -48 | 32 | 107 | -69 |
| 1 | 1 | 0 | 10 | -8 | 6 | -2 | -2 | 29 | -6 | |
| 3 | 2 | -1 | -45 | 72 | 15 | -45 | 34 | 78 | -63 | |
Growth YoY PAT Growth YoY% | 2,767.3 | 739.4 | -6,377.1 | 174.5 | 7.8 | -527.6 | ||||
NPM NPM% | 23.5 | 21.8 | -7.1 | -222.4 | 138.4 | 25.1 | -59.1 | 63.8 | 44.3 | -604.6 |
| 0.0 | 0.0 | 0.0 | -0.3 | 0.4 | 0.1 | -0.2 | 0.1 | 0.3 | -0.3 |
| Quarter | Mar 2024 | Jun 2024 | Sep 2024 | Dec 2024 | Mar 2025 | Jun 2025 | Sep 2025 | Dec 2025 | Mar 2026 | Jun 2026 |
|---|---|---|---|---|---|---|---|---|---|---|
| 11 | 8 | 10 | 20 | 52 | 58 | 77 | 53 | 175 | 10 | |
Growth YoY Revenue Growth YoY% | 386.5 | 627.1 | 679.5 | 159.6 | 236.9 | -82.2 | ||||
Interest Expended Interest ExpendedCr | 4 | 4 | 10 | 15 | 26 | 41 | 54 | 61 | 75 | 30 |
Expenses ExpensesCr | 3 | 1 | 1 | 43 | -31 | 5 | 76 | -35 | 2 | 49 |
| 4 | 3 | -1 | -38 | 57 | 12 | -53 | 27 | 98 | -68 | |
FPM FPM% | 34.5 | 31.5 | -7.3 | -185.9 | 110.3 | 20.8 | -69.3 | 50.5 | 55.7 | -658.7 |
| 0 | 0 | 0 | 3 | 7 | 10 | 6 | 6 | 11 | 0 | |
Depreciation DepreciationCr | 0 | 0 | 0 | 0 | 1 | 1 | 1 | 1 | 2 | 1 |
PBT PBTCr | 4 | 3 | -1 | -35 | 64 | 21 | -48 | 32 | 107 | -69 |
| 1 | 1 | 0 | 10 | -8 | 6 | -2 | -2 | 29 | -6 | |
| 3 | 2 | -1 | -45 | 72 | 15 | -45 | 34 | 78 | -63 | |
Growth YoY PAT Growth YoY% | 2,767.3 | 739.4 | -6,377.1 | 174.5 | 7.8 | -527.6 | ||||
NPM NPM% | 23.5 | 21.8 | -7.1 | -222.4 | 138.4 | 25.1 | -59.1 | 63.8 | 44.3 | -604.6 |
| 0.0 | 0.0 | 0.0 | -0.3 | 0.4 | 0.1 | -0.2 | 0.1 | 0.3 | -0.3 |
| Financial Year | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 | TTM |
|---|---|---|---|---|---|
Revenue RevenueCr | 11 | 31 | 64 | 222 | 315 |
Growth Revenue Growth% | 174.3 | 106.8 | 245.9 | 124.0 | |
Interest Expended Interest ExpendedCr | 6 | 11 | 54 | 232 | 221 |
Expenses ExpensesCr | 2 | 4 | 14 | 48 | 92 |
| 3 | 15 | -5 | -58 | 3 | |
FPM FPM% | 29.1 | 49.1 | -7.2 | -26.3 | 0.8 |
| 0 | 0 | 37 | 174 | 23 | |
Depreciation DepreciationCr | 0 | 0 | 1 | 4 | 4 |
PBT PBTCr | 3 | 15 | 31 | 112 | 22 |
| 1 | 4 | 3 | 32 | 19 | |
PAT PATCr | 2 | 11 | 28 | 80 | 3 |
Growth PAT Growth% | 380.5 | 160.2 | 186.9 | -92.6 | |
NPM NPM% | 19.7 | 34.6 | 43.5 | 36.1 | 1.0 |
| 5.3 | 0.1 | 0.2 | 0.3 | 0.0 |
| Financial Year | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 | TTM |
|---|---|---|---|---|---|
Revenue RevenueCr | 11 | 31 | 64 | 222 | 315 |
Growth Revenue Growth% | 174.3 | 106.8 | 245.9 | 124.0 | |
Interest Expended Interest ExpendedCr | 6 | 11 | 54 | 232 | 221 |
Expenses ExpensesCr | 2 | 4 | 14 | 48 | 92 |
| 3 | 15 | -5 | -58 | 3 | |
FPM FPM% | 29.1 | 49.1 | -7.2 | -26.3 | 0.8 |
| 0 | 0 | 37 | 174 | 23 | |
Depreciation DepreciationCr | 0 | 0 | 1 | 4 | 4 |
PBT PBTCr | 3 | 15 | 31 | 112 | 22 |
| 1 | 4 | 3 | 32 | 19 | |
PAT PATCr | 2 | 11 | 28 | 80 | 3 |
Growth PAT Growth% | 380.5 | 160.2 | 186.9 | -92.6 | |
NPM NPM% | 19.7 | 34.6 | 43.5 | 36.1 | 1.0 |
| 5.3 | 0.1 | 0.2 | 0.3 | 0.0 |
| Financial Year | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|
Equity Capital Equity CapitalCr | 0 | 147 | 173 | 245 |
Reserves ReservesCr | 0 | 14 | 86 | 188 |
Borrowings BorrowingsCr | 0 | 248 | 1,134 | 2,175 |
Other Liabilities Other LiabilitiesCr | 0 | 19 | 359 | 544 |
Total Liabilities Total LiabilitiesCr | 0 | 429 | 1,751 | 3,153 |
| 4 | 22 | 18 | ||
Cash Equivalents Cash EquivalentsCr | 0 | 0 | 24 | 6 |
Other Assets Other AssetsCr | 0 | 424 | 1,706 | 3,129 |
Total Assets Total AssetsCr | 0 | 429 | 1,751 | 3,153 |
| Financial Year | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|
Equity Capital Equity CapitalCr | 0 | 147 | 173 | 245 |
Reserves ReservesCr | 0 | 14 | 86 | 188 |
Borrowings BorrowingsCr | 0 | 248 | 1,134 | 2,175 |
Other Liabilities Other LiabilitiesCr | 0 | 19 | 359 | 544 |
Total Liabilities Total LiabilitiesCr | 0 | 429 | 1,751 | 3,153 |
| 4 | 22 | 18 | ||
Cash Equivalents Cash EquivalentsCr | 0 | 0 | 24 | 6 |
Other Assets Other AssetsCr | 0 | 424 | 1,706 | 3,129 |
Total Assets Total AssetsCr | 0 | 429 | 1,751 | 3,153 |
| Financial Year | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|
| -227 | -158 | -661 | -723 | |
| -3 | -2 | -369 | -338 | |
| 228 | 160 | 1,054 | 1,042 | |
Net Cash Flow Net Cash FlowCr | -1 | 0 | 24 | -18 |
Free Cash Flow Free Cash FlowCr | -159 | -664 | -723 | |
CFO To EBITDA CFO To EBITDA% | -6,894.9 | -1,035.8 | 14,248.5 | 1,240.7 |
| Financial Year | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|
| -227 | -158 | -661 | -723 | |
| -3 | -2 | -369 | -338 | |
| 228 | 160 | 1,054 | 1,042 | |
Net Cash Flow Net Cash FlowCr | -1 | 0 | 24 | -18 |
Free Cash Flow Free Cash FlowCr | -159 | -664 | -723 | |
CFO To EBITDA CFO To EBITDA% | -6,894.9 | -1,035.8 | 14,248.5 | 1,240.7 |
| Financial Year | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 | Current |
|---|---|---|---|---|---|
Market Cap Market CapitalizationCr | 237 | 90 | 93 | 81 | |
Price To Earnings Price To Earnings | 23.0 | 3.3 | 1.1 | 33.0 | |
Price To Sales Price To Sales | 7.6 | 1.0 | 0.3 | 0.3 | |
Price To Book Price To Book | 1.5 | 0.3 | 0.2 | 0.2 | |
EV To EBITDA EV To EBITDA | 31.9 | -258.6 | -38.9 | 853.3 | |
FPM FPM% | 29.1 | 49.1 | -7.2 | -26.3 | 0.8 |
NPM NPM% | 19.7 | 34.6 | 43.5 | 36.1 | 1.0 |
ROCE ROCE% | 6.5 | 6.1 | 13.2 | 13.2 | |
ROE ROE% | 6.7 | 10.8 | 18.4 | 18.4 | |
ROA ROA% | 2.5 | 1.6 | 2.5 | 2.5 | |
| Financial Year | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 | Current |
|---|---|---|---|---|---|
Market Cap Market CapitalizationCr | 237 | 90 | 93 | 81 | |
Price To Earnings Price To Earnings | 23.0 | 3.3 | 1.1 | 33.0 | |
Price To Sales Price To Sales | 7.6 | 1.0 | 0.3 | 0.3 | |
Price To Book Price To Book | 1.5 | 0.3 | 0.2 | 0.2 | |
EV To EBITDA EV To EBITDA | 31.9 | -258.6 | -38.9 | 853.3 | |
FPM FPM% | 29.1 | 49.1 | -7.2 | -26.3 | 0.8 |
NPM NPM% | 19.7 | 34.6 | 43.5 | 36.1 | 1.0 |
ROCE ROCE% | 6.5 | 6.1 | 13.2 | 13.2 | |
ROE ROE% | 6.7 | 10.8 | 18.4 | 18.4 | |
ROA ROA% | 2.5 | 1.6 | 2.5 | 2.5 | |
Documents — Standard Capital Markets Ltd