| 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 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| 0 | 0 | 0 | 0 | 0 | 0 | 1 | 0 | 0 | 0 | 1 | 0 | |
Growth YoY Revenue Growth YoY% | -33.3 | -100.0 | 58.8 | -100.0 | -100.0 | 307.4 | 20.0 | |||||
| 0 | 0 | 0 | 0 | 0 | 0 | 1 | 0 | 0 | 0 | 1 | 0 | |
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | |
OPM OPM% | -50.0 | 0.0 | -15.4 | -3.8 | ||||||||
| 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% | -66.7 | -75.0 | 600.0 | -166.7 | 0.0 | 200.0 | -260.0 | 100.0 | 100.0 | -33.3 | 162.5 | |
NPM NPM% | 100.0 | 18.5 | -7.3 | 3.8 | ||||||||
| 0.1 | 0.1 | 0.5 | -0.2 | 0.2 | 0.2 | -0.7 | 0.0 | 0.3 | 0.1 | 0.4 | 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 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| 0 | 0 | 0 | 0 | 0 | 0 | 1 | 0 | 0 | 0 | 1 | 0 | |
Growth YoY Revenue Growth YoY% | -33.3 | -100.0 | 58.8 | -100.0 | -100.0 | 307.4 | 20.0 | |||||
| 0 | 0 | 0 | 0 | 0 | 0 | 1 | 0 | 0 | 0 | 1 | 0 | |
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | |
OPM OPM% | -50.0 | 0.0 | -15.4 | -3.8 | ||||||||
| 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% | -66.7 | -75.0 | 600.0 | -166.7 | 0.0 | 200.0 | -260.0 | 100.0 | 100.0 | -33.3 | 162.5 | |
NPM NPM% | 100.0 | 18.5 | -7.3 | 3.8 | ||||||||
| 0.1 | 0.1 | 0.5 | -0.2 | 0.2 | 0.2 | -0.7 | 0.0 | 0.3 | 0.1 | 0.4 | 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 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 1 | 1 | 1 |
Growth Revenue Growth% | 45.5 | -59.2 | -63.2 | 75.2 | -14.4 | 0.0 | 88.9 | 46.0 | 21.1 | 264.7 | 20.7 | 20.0 |
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 1 | 2 | 2 | |
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | |
OPM OPM% | 2.6 | -24.0 | -128.7 | -125.3 | -39.5 | -68.6 | 1.7 | -11.8 | -20.6 | -29.9 | -15.2 | -14.4 |
| 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% | -93.4 | -703.3 | 155.8 | -42.4 | -111.0 | -2,172.6 | 634.5 | 10.4 | -18.3 | -146.1 | 298.7 | 600.0 |
NPM NPM% | 1.2 | -18.3 | 27.7 | 9.1 | -1.2 | -26.5 | 74.9 | 56.7 | 38.2 | -4.8 | 8.0 | 11.4 |
| 0.0 | -0.3 | 0.1 | 0.1 | 0.0 | -0.2 | 1.1 | 1.2 | 1.0 | -0.5 | 0.9 | 1.2 |
| 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 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 1 | 1 | 1 |
Growth Revenue Growth% | 45.5 | -59.2 | -63.2 | 75.2 | -14.4 | 0.0 | 88.9 | 46.0 | 21.1 | 264.7 | 20.7 | 20.0 |
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 1 | 2 | 2 | |
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | |
OPM OPM% | 2.6 | -24.0 | -128.7 | -125.3 | -39.5 | -68.6 | 1.7 | -11.8 | -20.6 | -29.9 | -15.2 | -14.4 |
| 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% | -93.4 | -703.3 | 155.8 | -42.4 | -111.0 | -2,172.6 | 634.5 | 10.4 | -18.3 | -146.1 | 298.7 | 600.0 |
NPM NPM% | 1.2 | -18.3 | 27.7 | 9.1 | -1.2 | -26.5 | 74.9 | 56.7 | 38.2 | -4.8 | 8.0 | 11.4 |
| 0.0 | -0.3 | 0.1 | 0.1 | 0.0 | -0.2 | 1.1 | 1.2 | 1.0 | -0.5 | 0.9 | 1.2 |
| Financial Year | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|---|---|---|---|---|---|---|
Equity Capital Equity CapitalCr | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 |
Reserves ReservesCr | 3 | 3 | 3 | 3 | 3 | 3 | 3 | 3 | 3 | 3 | 7 |
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 1 | 1 | |
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | |
| 4 | 4 | 4 | 4 | 4 | 4 | 4 | 5 | 5 | 6 | 10 | |
| 3 | 1 | 0 | 1 | 0 | 1 | 0 | 0 | 0 | 1 | 1 | |
| 1 | 4 | 4 | 4 | 4 | 3 | 4 | 4 | 4 | 4 | 8 | |
| 4 | 4 | 4 | 4 | 4 | 4 | 4 | 5 | 5 | 6 | 10 |
| 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 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 |
Reserves ReservesCr | 3 | 3 | 3 | 3 | 3 | 3 | 3 | 3 | 3 | 3 | 7 |
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 1 | 1 | |
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | |
| 4 | 4 | 4 | 4 | 4 | 4 | 4 | 5 | 5 | 6 | 10 | |
| 3 | 1 | 0 | 1 | 0 | 1 | 0 | 0 | 0 | 1 | 1 | |
| 1 | 4 | 4 | 4 | 4 | 3 | 4 | 4 | 4 | 4 | 8 | |
| 4 | 4 | 4 | 4 | 4 | 4 | 4 | 5 | 5 | 6 | 10 |
| Financial Year | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| 0 | 1 | -1 | 1 | -1 | 1 | 1 | 0 | 0 | 0 | -3 | |
| 0 | 0 | 0 | 0 | 0 | -1 | -1 | 0 | 0 | 0 | -1 | |
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 4 | |
Net Cash Flow Net Cash FlowCr | 0 | 1 | -1 | 1 | -1 | 1 | -1 | 0 | 0 | 0 | 0 |
Free Cash Flow Free Cash FlowCr | 0 | 1 | -1 | 1 | -1 | 1 | 1 | 0 | 0 | 0 | -3 |
CFO To PAT CFO To PAT% | 594.3 | -2,244.5 | -3,966.8 | 5,381.7 | 56,307.6 | -6,098.8 | 525.2 | -153.7 | 59.8 | 805.0 | -2,871.0 |
CFO To EBITDA CFO To EBITDA% | 283.4 | -1,708.4 | 854.7 | -391.2 | 1,661.0 | -2,352.3 | 23,540.7 | 735.3 | -111.3 | 130.3 | 1,508.3 |
| Financial Year | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| 0 | 1 | -1 | 1 | -1 | 1 | 1 | 0 | 0 | 0 | -3 | |
| 0 | 0 | 0 | 0 | 0 | -1 | -1 | 0 | 0 | 0 | -1 | |
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 4 | |
Net Cash Flow Net Cash FlowCr | 0 | 1 | -1 | 1 | -1 | 1 | -1 | 0 | 0 | 0 | 0 |
Free Cash Flow Free Cash FlowCr | 0 | 1 | -1 | 1 | -1 | 1 | 1 | 0 | 0 | 0 | -3 |
CFO To PAT CFO To PAT% | 594.3 | -2,244.5 | -3,966.8 | 5,381.7 | 56,307.6 | -6,098.8 | 525.2 | -153.7 | 59.8 | 805.0 | -2,871.0 |
CFO To EBITDA CFO To EBITDA% | 283.4 | -1,708.4 | 854.7 | -391.2 | 1,661.0 | -2,352.3 | 23,540.7 | 735.3 | -111.3 | 130.3 | 1,508.3 |
| 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 | 17 | 5 | 6 | 9 | 7 | 8 | ||||||
Price To Earnings Price To Earnings | 132.8 | 34.9 | 55.7 | 67.9 | 56.3 | |||||||
Price To Sales Price To Sales | 99.5 | 19.6 | 21.2 | 7.9 | 5.4 | 6.3 | ||||||
Price To Book Price To Book | 3.9 | 1.1 | 1.4 | 1.9 | 0.8 | 1.0 | ||||||
EV To EBITDA EV To EBITDA | 5,912.8 | -165.6 | -98.3 | -26.3 | -35.3 | -41.6 | ||||||
GPM GPM% | 58.3 | 77.1 | 100.0 | 100.0 | 100.0 | 99.9 | 100.0 | 99.8 | 27.4 | 1.8 | 0.7 | 0.7 |
OPM OPM% | 2.6 | -24.0 | -128.7 | -125.3 | -39.5 | -68.6 | 1.7 | -11.8 | -20.6 | -29.9 | -15.2 | -14.4 |
NPM NPM% | 1.2 | -18.3 | 27.7 | 9.1 | -1.2 | -26.5 | 74.9 | 56.7 | 38.2 | -4.8 | 8.0 | 11.4 |
ROCE ROCE% | 0.2 | -0.9 | 0.6 | 0.3 | 0.0 | -0.6 | 4.0 | 4.3 | 3.4 | -1.5 | 1.6 | 1.6 |
ROE ROE% | 0.1 | -0.7 | 0.4 | 0.2 | 0.0 | -0.6 | 3.0 | 3.1 | 2.5 | -1.2 | 1.2 | 1.2 |
ROA ROA% | 0.1 | -0.7 | 0.4 | 0.2 | 0.0 | -0.6 | 2.9 | 3.1 | 2.5 | -0.9 | 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 | Current |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
Market Cap Market CapitalizationCr | 17 | 5 | 6 | 9 | 7 | 8 | ||||||
Price To Earnings Price To Earnings | 132.8 | 34.9 | 55.7 | 67.9 | 56.3 | |||||||
Price To Sales Price To Sales | 99.5 | 19.6 | 21.2 | 7.9 | 5.4 | 6.3 | ||||||
Price To Book Price To Book | 3.9 | 1.1 | 1.4 | 1.9 | 0.8 | 1.0 | ||||||
EV To EBITDA EV To EBITDA | 5,912.8 | -165.6 | -98.3 | -26.3 | -35.3 | -41.6 | ||||||
GPM GPM% | 58.3 | 77.1 | 100.0 | 100.0 | 100.0 | 99.9 | 100.0 | 99.8 | 27.4 | 1.8 | 0.7 | 0.7 |
OPM OPM% | 2.6 | -24.0 | -128.7 | -125.3 | -39.5 | -68.6 | 1.7 | -11.8 | -20.6 | -29.9 | -15.2 | -14.4 |
NPM NPM% | 1.2 | -18.3 | 27.7 | 9.1 | -1.2 | -26.5 | 74.9 | 56.7 | 38.2 | -4.8 | 8.0 | 11.4 |
ROCE ROCE% | 0.2 | -0.9 | 0.6 | 0.3 | 0.0 | -0.6 | 4.0 | 4.3 | 3.4 | -1.5 | 1.6 | 1.6 |
ROE ROE% | 0.1 | -0.7 | 0.4 | 0.2 | 0.0 | -0.6 | 3.0 | 3.1 | 2.5 | -1.2 | 1.2 | 1.2 |
ROA ROA% | 0.1 | -0.7 | 0.4 | 0.2 | 0.0 | -0.6 | 2.9 | 3.1 | 2.5 | -0.9 | 1.1 | 1.1 |
Documents — Swagtam Trading & Services Ltd