| 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 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| 40 | 55 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | |
Growth YoY Revenue Growth YoY% | 796.6 | 448.2 | -100.0 | -100.0 | -100.0 | -99.5 | -100.0 | -100.0 | ||||
| 2 | 3 | 2 | 1 | 1 | 1 | 2 | 1 | 1 | 1 | 1 | 1 | |
| 38 | 52 | -2 | -1 | -1 | 0 | -2 | -1 | -1 | -1 | -1 | -1 | |
OPM OPM% | 95.5 | 95.1 | -120.0 | -1,820.0 | -6,900.0 | |||||||
| 2 | 2 | 2 | 2 | 2 | 2 | 2 | 2 | 2 | 2 | 2 | 2 | |
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 | 40 | 54 | 0 | 1 | 1 | 1 | 0 | 1 | 2 | 1 | 1 | 1 |
| 8 | 8 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | |
| 33 | 46 | 0 | 1 | 1 | 1 | -1 | 1 | 1 | 1 | 1 | 1 | |
Growth YoY PAT Growth YoY% | 795.3 | 480.6 | -99.2 | -79.3 | -97.6 | -97.4 | -620.0 | 4.9 | 64.6 | -7.6 | 276.9 | 8.2 |
NPM NPM% | 81.1 | 83.9 | 396.7 | -520.0 | 13,000.0 | |||||||
| 8.4 | 11.7 | 0.0 | 0.2 | 0.2 | 0.3 | -0.1 | 0.2 | 0.3 | 0.3 | 0.2 | 0.2 |
| 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 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| 40 | 55 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | |
Growth YoY Revenue Growth YoY% | 796.6 | 448.2 | -100.0 | -100.0 | -100.0 | -99.5 | -100.0 | -100.0 | ||||
| 2 | 3 | 2 | 1 | 1 | 1 | 2 | 1 | 1 | 1 | 1 | 1 | |
| 38 | 52 | -2 | -1 | -1 | 0 | -2 | -1 | -1 | -1 | -1 | -1 | |
OPM OPM% | 95.5 | 95.1 | -120.0 | -1,820.0 | -6,900.0 | |||||||
| 2 | 2 | 2 | 2 | 2 | 2 | 2 | 2 | 2 | 2 | 2 | 2 | |
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 | 40 | 54 | 0 | 1 | 1 | 1 | 0 | 1 | 2 | 1 | 1 | 1 |
| 8 | 8 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | |
| 33 | 46 | 0 | 1 | 1 | 1 | -1 | 1 | 1 | 1 | 1 | 1 | |
Growth YoY PAT Growth YoY% | 795.3 | 480.6 | -99.2 | -79.3 | -97.6 | -97.4 | -620.0 | 4.9 | 64.6 | -7.6 | 276.9 | 8.2 |
NPM NPM% | 81.1 | 83.9 | 396.7 | -520.0 | 13,000.0 | |||||||
| 8.4 | 11.7 | 0.0 | 0.2 | 0.2 | 0.3 | -0.1 | 0.2 | 0.3 | 0.3 | 0.2 | 0.2 |
| 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 | 2 | 2 | 3 | 13 | 16 | 0 | 36 | 44 | 99 | 0 | 0 | 0 |
Growth Revenue Growth% | -75.8 | 15.5 | 57.1 | 311.8 | 21.5 | -100.0 | 22.4 | 123.9 | -99.6 | -96.5 | -97.5 | |
| 3 | 2 | 2 | 3 | 4 | 2 | 3 | 4 | 7 | 4 | 3 | 3 | |
| -1 | 0 | 1 | 10 | 12 | -2 | 33 | 41 | 92 | -4 | -3 | -3 | |
OPM OPM% | -42.6 | -11.7 | 25.8 | 78.4 | 77.3 | 92.1 | 92.0 | 93.1 | -895.6 | -20,450.7 | -27,300.0 | |
| 2 | 6 | 3 | 0 | 0 | 0 | 0 | 2 | 7 | 7 | 8 | 8 | |
Interest Expense Interest ExpenseCr | 3 | 3 | 4 | 3 | 1 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Depreciation DepreciationCr | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
PBT PBTCr | -2 | 2 | 0 | 8 | 12 | -2 | 34 | 43 | 99 | 3 | 5 | 5 |
| 5 | 1 | 0 | 1 | 2 | 0 | 8 | 8 | 17 | 1 | 1 | 1 | |
PAT PATCr | -7 | 1 | -1 | 6 | 10 | -2 | 25 | 35 | 82 | 2 | 4 | 4 |
Growth PAT Growth% | -775.1 | 116.5 | -144.3 | 1,391.6 | 51.7 | -116.5 | 1,666.3 | 37.0 | 136.6 | -97.2 | 83.5 | 83.5 |
NPM NPM% | -389.1 | 55.7 | -15.7 | 49.3 | 61.5 | 70.3 | 78.7 | 83.1 | 569.0 | 30,258.7 | 42,400.0 | |
| -17.6 | 0.3 | -0.1 | 2.0 | 3.0 | -0.4 | 6.5 | 8.9 | 21.1 | 0.6 | 1.1 | 1.1 |
| 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 | 2 | 2 | 3 | 13 | 16 | 0 | 36 | 44 | 99 | 0 | 0 | 0 |
Growth Revenue Growth% | -75.8 | 15.5 | 57.1 | 311.8 | 21.5 | -100.0 | 22.4 | 123.9 | -99.6 | -96.5 | -97.5 | |
| 3 | 2 | 2 | 3 | 4 | 2 | 3 | 4 | 7 | 4 | 3 | 3 | |
| -1 | 0 | 1 | 10 | 12 | -2 | 33 | 41 | 92 | -4 | -3 | -3 | |
OPM OPM% | -42.6 | -11.7 | 25.8 | 78.4 | 77.3 | 92.1 | 92.0 | 93.1 | -895.6 | -20,450.7 | -27,300.0 | |
| 2 | 6 | 3 | 0 | 0 | 0 | 0 | 2 | 7 | 7 | 8 | 8 | |
Interest Expense Interest ExpenseCr | 3 | 3 | 4 | 3 | 1 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Depreciation DepreciationCr | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
PBT PBTCr | -2 | 2 | 0 | 8 | 12 | -2 | 34 | 43 | 99 | 3 | 5 | 5 |
| 5 | 1 | 0 | 1 | 2 | 0 | 8 | 8 | 17 | 1 | 1 | 1 | |
PAT PATCr | -7 | 1 | -1 | 6 | 10 | -2 | 25 | 35 | 82 | 2 | 4 | 4 |
Growth PAT Growth% | -775.1 | 116.5 | -144.3 | 1,391.6 | 51.7 | -116.5 | 1,666.3 | 37.0 | 136.6 | -97.2 | 83.5 | 83.5 |
NPM NPM% | -389.1 | 55.7 | -15.7 | 49.3 | 61.5 | 70.3 | 78.7 | 83.1 | 569.0 | 30,258.7 | 42,400.0 | |
| -17.6 | 0.3 | -0.1 | 2.0 | 3.0 | -0.4 | 6.5 | 8.9 | 21.1 | 0.6 | 1.1 | 1.1 |
| 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 | 4 | 4 | 4 | 4 | 4 | 4 | 4 | 4 | 4 | 4 | 4 |
Reserves ReservesCr | -57 | -56 | -56 | -48 | -36 | -38 | -12 | 22 | 105 | 107 | 111 |
| 65 | 62 | 63 | 55 | 47 | 47 | 40 | 37 | 1 | 2 | 0 | |
| 3 | 3 | 3 | 3 | 2 | 2 | 2 | 2 | 2 | 2 | 3 | |
| 15 | 13 | 13 | 13 | 17 | 15 | 34 | 65 | 112 | 115 | 118 | |
| 9 | 8 | 9 | 9 | 10 | 9 | 32 | 53 | 101 | 110 | 101 | |
| 6 | 5 | 5 | 4 | 7 | 5 | 2 | 12 | 12 | 6 | 17 | |
| 15 | 13 | 13 | 13 | 17 | 15 | 34 | 65 | 112 | 115 | 118 |
| 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 | 4 | 4 | 4 | 4 | 4 | 4 | 4 | 4 | 4 | 4 | 4 |
Reserves ReservesCr | -57 | -56 | -56 | -48 | -36 | -38 | -12 | 22 | 105 | 107 | 111 |
| 65 | 62 | 63 | 55 | 47 | 47 | 40 | 37 | 1 | 2 | 0 | |
| 3 | 3 | 3 | 3 | 2 | 2 | 2 | 2 | 2 | 2 | 3 | |
| 15 | 13 | 13 | 13 | 17 | 15 | 34 | 65 | 112 | 115 | 118 | |
| 9 | 8 | 9 | 9 | 10 | 9 | 32 | 53 | 101 | 110 | 101 | |
| 6 | 5 | 5 | 4 | 7 | 5 | 2 | 12 | 12 | 6 | 17 | |
| 15 | 13 | 13 | 13 | 17 | 15 | 34 | 65 | 112 | 115 | 118 |
| Financial Year | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|---|---|---|---|
| 19 | 17 | -2 | 26 | 32 | 44 | -7 | -6 | |
| 0 | 0 | 0 | -22 | -34 | -44 | 7 | 6 | |
| -20 | -16 | 0 | -2 | 0 | 0 | 0 | 0 | |
Net Cash Flow Net Cash FlowCr | 0 | 2 | -2 | 2 | -3 | 0 | 0 | 0 |
Free Cash Flow Free Cash FlowCr | 19 | 17 | -2 | 26 | 32 | 44 | -7 | -1 |
CFO To PAT CFO To PAT% | 297.2 | 175.2 | 134.1 | 101.3 | 90.8 | 53.2 | -287.0 | -153.4 |
CFO To EBITDA CFO To EBITDA% | 186.8 | 139.5 | 102.0 | 77.3 | 77.6 | 47.5 | 182.3 | 226.9 |
| Financial Year | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|---|---|---|---|
| 19 | 17 | -2 | 26 | 32 | 44 | -7 | -6 | |
| 0 | 0 | 0 | -22 | -34 | -44 | 7 | 6 | |
| -20 | -16 | 0 | -2 | 0 | 0 | 0 | 0 | |
Net Cash Flow Net Cash FlowCr | 0 | 2 | -2 | 2 | -3 | 0 | 0 | 0 |
Free Cash Flow Free Cash FlowCr | 19 | 17 | -2 | 26 | 32 | 44 | -7 | -1 |
CFO To PAT CFO To PAT% | 297.2 | 175.2 | 134.1 | 101.3 | 90.8 | 53.2 | -287.0 | -153.4 |
CFO To EBITDA CFO To EBITDA% | 186.8 | 139.5 | 102.0 | 77.3 | 77.6 | 47.5 | 182.3 | 226.9 |
| 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 | 6 | 10 | 25 | 23 | 18 | 142 | 563 | 184 | 108 | 129 | |
Price To Earnings Price To Earnings | 4.9 | 1.3 | 2.1 | 0.7 | 4.1 | 6.8 | 81.3 | 26.0 | 30.6 | |||
Price To Sales Price To Sales | 2.7 | 2.0 | 0.8 | 1.6 | 0.5 | 3.2 | 5.7 | 459.5 | 10,842.0 | 12,870.0 | ||
Price To Book Price To Book | -0.1 | -0.1 | -0.2 | -0.8 | -0.7 | -2.1 | 5.4 | 5.2 | 1.7 | 0.9 | 1.1 | |
EV To EBITDA EV To EBITDA | -127.5 | 36.9 | 2.4 | 1.9 | -11.1 | -0.2 | 2.4 | 5.0 | -33.4 | -20.0 | -29.1 | |
GPM GPM% | 86.9 | 90.2 | 94.0 | 95.8 | 96.2 | 97.1 | 97.1 | 96.2 | 100.0 | 65.9 | 65.9 | |
OPM OPM% | -42.6 | -11.7 | 25.8 | 78.4 | 77.3 | 92.1 | 92.0 | 93.1 | -895.6 | -20,450.7 | -27,300.0 | |
NPM NPM% | -389.1 | 55.7 | -15.7 | 49.3 | 61.5 | 70.3 | 78.7 | 83.1 | 569.0 | 30,258.7 | 42,400.0 | |
ROCE ROCE% | -5.2 | -20.4 | -13.4 | -37.4 | -41.1 | 6.2 | -400.0 | 163.8 | 91.1 | 3.1 | 4.4 | 4.4 |
ROE ROE% | 12.9 | -2.2 | 1.0 | -14.7 | -30.4 | 4.8 | -301.1 | 132.1 | 75.9 | 2.0 | 3.6 | 3.6 |
ROA ROA% | -46.6 | 8.6 | -3.8 | 48.7 | 57.6 | -11.0 | 74.9 | 53.6 | 73.5 | 2.0 | 3.5 | 3.5 |
| 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 | 6 | 10 | 25 | 23 | 18 | 142 | 563 | 184 | 108 | 129 | |
Price To Earnings Price To Earnings | 4.9 | 1.3 | 2.1 | 0.7 | 4.1 | 6.8 | 81.3 | 26.0 | 30.6 | |||
Price To Sales Price To Sales | 2.7 | 2.0 | 0.8 | 1.6 | 0.5 | 3.2 | 5.7 | 459.5 | 10,842.0 | 12,870.0 | ||
Price To Book Price To Book | -0.1 | -0.1 | -0.2 | -0.8 | -0.7 | -2.1 | 5.4 | 5.2 | 1.7 | 0.9 | 1.1 | |
EV To EBITDA EV To EBITDA | -127.5 | 36.9 | 2.4 | 1.9 | -11.1 | -0.2 | 2.4 | 5.0 | -33.4 | -20.0 | -29.1 | |
GPM GPM% | 86.9 | 90.2 | 94.0 | 95.8 | 96.2 | 97.1 | 97.1 | 96.2 | 100.0 | 65.9 | 65.9 | |
OPM OPM% | -42.6 | -11.7 | 25.8 | 78.4 | 77.3 | 92.1 | 92.0 | 93.1 | -895.6 | -20,450.7 | -27,300.0 | |
NPM NPM% | -389.1 | 55.7 | -15.7 | 49.3 | 61.5 | 70.3 | 78.7 | 83.1 | 569.0 | 30,258.7 | 42,400.0 | |
ROCE ROCE% | -5.2 | -20.4 | -13.4 | -37.4 | -41.1 | 6.2 | -400.0 | 163.8 | 91.1 | 3.1 | 4.4 | 4.4 |
ROE ROE% | 12.9 | -2.2 | 1.0 | -14.7 | -30.4 | 4.8 | -301.1 | 132.1 | 75.9 | 2.0 | 3.6 | 3.6 |
ROA ROA% | -46.6 | 8.6 | -3.8 | 48.7 | 57.6 | -11.0 | 74.9 | 53.6 | 73.5 | 2.0 | 3.5 | 3.5 |
Documents — Swadeshi Polytex Ltd