| 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 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| 20 | 48 | 53 | 29 | 37 | 42 | 30 | 39 | 56 | 34 | 24 | 56 | |
Growth YoY Revenue Growth YoY% | 69.5 | 120.6 | 245.8 | 66.0 | 82.3 | -12.0 | -44.5 | 33.8 | 52.0 | -20.5 | -20.7 | 43.6 |
| 17 | 17 | 28 | 26 | 29 | 21 | 28 | 24 | 35 | 30 | 33 | 59 | |
| 3 | 31 | 26 | 3 | 8 | 22 | 1 | 16 | 21 | 4 | -10 | -2 | |
OPM OPM% | 17.1 | 64.5 | 48.4 | 9.9 | 21.9 | 51.0 | 4.9 | 39.7 | 37.0 | 11.4 | -40.6 | -4.0 |
| 0 | 1 | 5 | 1 | 21 | 5 | 4 | 0 | 1 | 0 | 1 | 3 | |
Interest Expense Interest ExpenseCr | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 |
Depreciation DepreciationCr | 0 | 0 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 2 | 2 |
PBT PBTCr | 2 | 31 | 29 | 2 | 27 | 24 | 4 | 14 | 19 | 1 | -12 | -3 |
| 1 | 7 | 6 | 1 | 5 | 6 | 0 | 3 | 5 | 1 | 0 | 2 | |
| 2 | 24 | 23 | 2 | 22 | 19 | 3 | 10 | 14 | 1 | -12 | -5 | |
Growth YoY PAT Growth YoY% | 121.9 | 307.7 | 4,241.1 | -60.7 | 1,130.0 | -22.4 | -85.8 | 501.1 | -34.6 | -96.3 | -457.3 | -146.8 |
NPM NPM% | 8.9 | 49.8 | 43.5 | 5.9 | 60.4 | 44.0 | 11.1 | 26.7 | 26.0 | 2.0 | -50.2 | -8.7 |
| 0.1 | 1.8 | 1.8 | 0.1 | 1.7 | 1.4 | 0.2 | 0.8 | 1.1 | 0.1 | -0.9 | -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 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| 20 | 48 | 53 | 29 | 37 | 42 | 30 | 39 | 56 | 34 | 24 | 56 | |
Growth YoY Revenue Growth YoY% | 69.5 | 120.6 | 245.8 | 66.0 | 82.3 | -12.0 | -44.5 | 33.8 | 52.0 | -20.5 | -20.7 | 43.6 |
| 17 | 17 | 28 | 26 | 29 | 21 | 28 | 24 | 35 | 30 | 33 | 59 | |
| 3 | 31 | 26 | 3 | 8 | 22 | 1 | 16 | 21 | 4 | -10 | -2 | |
OPM OPM% | 17.1 | 64.5 | 48.4 | 9.9 | 21.9 | 51.0 | 4.9 | 39.7 | 37.0 | 11.4 | -40.6 | -4.0 |
| 0 | 1 | 5 | 1 | 21 | 5 | 4 | 0 | 1 | 0 | 1 | 3 | |
Interest Expense Interest ExpenseCr | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 |
Depreciation DepreciationCr | 0 | 0 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 2 | 2 |
PBT PBTCr | 2 | 31 | 29 | 2 | 27 | 24 | 4 | 14 | 19 | 1 | -12 | -3 |
| 1 | 7 | 6 | 1 | 5 | 6 | 0 | 3 | 5 | 1 | 0 | 2 | |
| 2 | 24 | 23 | 2 | 22 | 19 | 3 | 10 | 14 | 1 | -12 | -5 | |
Growth YoY PAT Growth YoY% | 121.9 | 307.7 | 4,241.1 | -60.7 | 1,130.0 | -22.4 | -85.8 | 501.1 | -34.6 | -96.3 | -457.3 | -146.8 |
NPM NPM% | 8.9 | 49.8 | 43.5 | 5.9 | 60.4 | 44.0 | 11.1 | 26.7 | 26.0 | 2.0 | -50.2 | -8.7 |
| 0.1 | 1.8 | 1.8 | 0.1 | 1.7 | 1.4 | 0.2 | 0.8 | 1.1 | 0.1 | -0.9 | -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 | 32 | 38 | 50 | 56 | 51 | 55 | 89 | 73 | 137 | 139 | 146 | 169 |
Growth Revenue Growth% | 0.4 | 20.0 | 30.9 | 13.4 | -8.5 | 6.9 | 62.8 | -18.8 | 89.0 | 1.7 | 4.9 | 14.4 |
| 22 | 24 | 37 | 41 | 43 | 50 | 63 | 69 | 73 | 104 | 115 | 156 | |
| 9 | 13 | 13 | 15 | 9 | 5 | 26 | 3 | 64 | 35 | 31 | 13 | |
OPM OPM% | 29.9 | 35.4 | 26.2 | 27.2 | 16.9 | 8.8 | 29.0 | 4.8 | 46.6 | 25.1 | 21.2 | 7.5 |
| 4 | 6 | 6 | 2 | 2 | 1 | 2 | 6 | 9 | 29 | 1 | 4 | |
Interest Expense Interest ExpenseCr | 12 | 13 | 9 | 13 | 10 | 4 | 3 | 3 | 3 | 4 | 4 | 5 |
Depreciation DepreciationCr | 1 | 1 | 1 | 6 | 6 | 1 | 1 | 1 | 2 | 3 | 5 | 6 |
PBT PBTCr | -1 | 6 | 9 | -3 | -5 | 1 | 23 | 6 | 68 | 57 | 23 | 6 |
| 0 | 2 | 3 | 0 | 0 | 0 | 6 | 1 | 14 | 11 | 9 | 7 | |
PAT PATCr | -1 | 4 | 6 | -3 | -4 | 1 | 18 | 5 | 53 | 46 | 14 | -2 |
Growth PAT Growth% | -176.3 | 540.1 | 61.6 | -145.8 | -51.9 | 129.6 | 1,229.2 | -71.0 | 949.6 | -14.2 | -69.8 | -102.8 |
NPM NPM% | -2.9 | 10.4 | 12.9 | -5.2 | -8.7 | 2.4 | 19.6 | 7.0 | 38.9 | 32.8 | 9.5 | -0.9 |
| -0.1 | 0.3 | 0.5 | -0.2 | -0.3 | 0.1 | 1.4 | 0.4 | 4.1 | 3.5 | 1.0 | -0.1 |
| 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 | 32 | 38 | 50 | 56 | 51 | 55 | 89 | 73 | 137 | 139 | 146 | 169 |
Growth Revenue Growth% | 0.4 | 20.0 | 30.9 | 13.4 | -8.5 | 6.9 | 62.8 | -18.8 | 89.0 | 1.7 | 4.9 | 14.4 |
| 22 | 24 | 37 | 41 | 43 | 50 | 63 | 69 | 73 | 104 | 115 | 156 | |
| 9 | 13 | 13 | 15 | 9 | 5 | 26 | 3 | 64 | 35 | 31 | 13 | |
OPM OPM% | 29.9 | 35.4 | 26.2 | 27.2 | 16.9 | 8.8 | 29.0 | 4.8 | 46.6 | 25.1 | 21.2 | 7.5 |
| 4 | 6 | 6 | 2 | 2 | 1 | 2 | 6 | 9 | 29 | 1 | 4 | |
Interest Expense Interest ExpenseCr | 12 | 13 | 9 | 13 | 10 | 4 | 3 | 3 | 3 | 4 | 4 | 5 |
Depreciation DepreciationCr | 1 | 1 | 1 | 6 | 6 | 1 | 1 | 1 | 2 | 3 | 5 | 6 |
PBT PBTCr | -1 | 6 | 9 | -3 | -5 | 1 | 23 | 6 | 68 | 57 | 23 | 6 |
| 0 | 2 | 3 | 0 | 0 | 0 | 6 | 1 | 14 | 11 | 9 | 7 | |
PAT PATCr | -1 | 4 | 6 | -3 | -4 | 1 | 18 | 5 | 53 | 46 | 14 | -2 |
Growth PAT Growth% | -176.3 | 540.1 | 61.6 | -145.8 | -51.9 | 129.6 | 1,229.2 | -71.0 | 949.6 | -14.2 | -69.8 | -102.8 |
NPM NPM% | -2.9 | 10.4 | 12.9 | -5.2 | -8.7 | 2.4 | 19.6 | 7.0 | 38.9 | 32.8 | 9.5 | -0.9 |
| -0.1 | 0.3 | 0.5 | -0.2 | -0.3 | 0.1 | 1.4 | 0.4 | 4.1 | 3.5 | 1.0 | -0.1 |
| 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 | 13 | 13 | 13 | 13 | 13 | 13 | 13 | 13 | 13 | 14 | 14 |
Reserves ReservesCr | 39 | 43 | 49 | 67 | 62 | 64 | 82 | 86 | 139 | 286 | 300 |
| 125 | 142 | 149 | 98 | 36 | 58 | 100 | 74 | 143 | 118 | ||
| 3 | 2 | 13 | 26 | 26 | 36 | 30 | 8 | 13 | 10 | ||
| 207 | 226 | 249 | 204 | 138 | 171 | 225 | 181 | 308 | 428 | 435 | |
| 171 | 205 | 231 | 72 | 82 | 121 | 155 | 113 | 234 | 351 | ||
| 36 | 21 | 18 | 132 | 56 | 50 | 71 | 68 | 74 | 77 | ||
| 207 | 226 | 249 | 204 | 138 | 171 | 225 | 181 | 308 | 428 | 435 |
| 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 | 13 | 13 | 13 | 13 | 13 | 13 | 13 | 13 | 13 | 14 | 14 |
Reserves ReservesCr | 39 | 43 | 49 | 67 | 62 | 64 | 82 | 86 | 139 | 286 | 300 |
| 125 | 142 | 149 | 98 | 36 | 58 | 100 | 74 | 143 | 118 | ||
| 3 | 2 | 13 | 26 | 26 | 36 | 30 | 8 | 13 | 10 | ||
| 207 | 226 | 249 | 204 | 138 | 171 | 225 | 181 | 308 | 428 | 435 | |
| 171 | 205 | 231 | 72 | 82 | 121 | 155 | 113 | 234 | 351 | ||
| 36 | 21 | 18 | 132 | 56 | 50 | 71 | 68 | 74 | 77 | ||
| 207 | 226 | 249 | 204 | 138 | 171 | 225 | 181 | 308 | 428 | 435 |
| Financial Year | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| 55 | -3 | -16 | 49 | 93 | 18 | 51 | -15 | 88 | -20 | -8 | |
| 1 | 1 | 1 | 1 | -1 | -2 | -15 | 4 | 24 | 11 | -17 | |
| -47 | 8 | 11 | -55 | -83 | 6 | -9 | -14 | -3 | 98 | -6 | |
Net Cash Flow Net Cash FlowCr | 9 | 6 | -5 | -4 | 10 | 22 | 27 | -25 | 108 | 89 | -31 |
Free Cash Flow Free Cash FlowCr | 54 | -4 | -17 | 49 | 92 | 18 | 50 | -16 | 75 | -23 | |
CFO To PAT CFO To PAT% | -6,115.2 | -85.7 | -248.2 | -1,688.1 | -2,098.1 | 1,355.2 | 289.1 | -303.3 | 164.6 | -44.0 | -58.2 |
CFO To EBITDA CFO To EBITDA% | 584.0 | -25.3 | -122.1 | 323.6 | 1,074.1 | 371.3 | 195.2 | -446.6 | 137.5 | -57.6 | -25.9 |
| Financial Year | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| 55 | -3 | -16 | 49 | 93 | 18 | 51 | -15 | 88 | -20 | -8 | |
| 1 | 1 | 1 | 1 | -1 | -2 | -15 | 4 | 24 | 11 | -17 | |
| -47 | 8 | 11 | -55 | -83 | 6 | -9 | -14 | -3 | 98 | -6 | |
Net Cash Flow Net Cash FlowCr | 9 | 6 | -5 | -4 | 10 | 22 | 27 | -25 | 108 | 89 | -31 |
Free Cash Flow Free Cash FlowCr | 54 | -4 | -17 | 49 | 92 | 18 | 50 | -16 | 75 | -23 | |
CFO To PAT CFO To PAT% | -6,115.2 | -85.7 | -248.2 | -1,688.1 | -2,098.1 | 1,355.2 | 289.1 | -303.3 | 164.6 | -44.0 | -58.2 |
CFO To EBITDA CFO To EBITDA% | 584.0 | -25.3 | -122.1 | 323.6 | 1,074.1 | 371.3 | 195.2 | -446.6 | 137.5 | -57.6 | -25.9 |
| 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 | 23 | 22 | 33 | 58 | 55 | 193 | 531 | 282 | 1,012 | 1,916 | 737 | 1,079 |
Price To Earnings Price To Earnings | 5.6 | 5.2 | 147.5 | 30.5 | 55.8 | 19.1 | 42.1 | 53.2 | ||||
Price To Sales Price To Sales | 0.7 | 0.5 | 0.6 | 1.0 | 1.1 | 3.5 | 5.9 | 3.8 | 7.0 | 11.4 | 5.0 | 6.4 |
Price To Book Price To Book | 0.5 | 0.4 | 0.5 | 0.7 | 0.7 | 2.5 | 5.6 | 2.9 | 6.7 | 6.4 | 2.4 | 3.4 |
EV To EBITDA EV To EBITDA | 9.5 | 6.6 | 9.6 | 7.9 | 4.3 | 34.0 | 18.1 | 68.3 | 13.4 | 47.8 | 16.9 | 65.4 |
GPM GPM% | 100.0 | 100.0 | 100.0 | 100.0 | 100.0 | 100.0 | 100.0 | 100.0 | 100.0 | 100.0 | ||
OPM OPM% | 29.9 | 35.4 | 26.2 | 27.2 | 16.9 | 8.8 | 29.0 | 4.8 | 46.6 | 25.1 | 21.2 | 7.5 |
NPM NPM% | -2.9 | 10.4 | 12.9 | -5.2 | -8.7 | 2.4 | 19.6 | 7.0 | 38.9 | 32.8 | 9.5 | -0.9 |
ROCE ROCE% | 7.5 | 11.0 | 9.5 | 6.1 | 5.0 | 4.1 | 21.4 | 7.6 | 41.0 | 19.1 | 8.2 | 8.2 |
ROE ROE% | -1.7 | 7.0 | 10.2 | -3.7 | -5.9 | 1.7 | 18.4 | 5.1 | 35.0 | 15.3 | 4.4 | 4.4 |
ROA ROA% | -0.4 | 1.8 | 2.6 | -1.4 | -3.2 | 0.8 | 7.8 | 2.8 | 17.3 | 10.7 | 3.2 | 3.2 |
| Financial Year | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 | Current |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
Market Cap Market CapitalizationCr | 23 | 22 | 33 | 58 | 55 | 193 | 531 | 282 | 1,012 | 1,916 | 737 | 1,079 |
Price To Earnings Price To Earnings | 5.6 | 5.2 | 147.5 | 30.5 | 55.8 | 19.1 | 42.1 | 53.2 | ||||
Price To Sales Price To Sales | 0.7 | 0.5 | 0.6 | 1.0 | 1.1 | 3.5 | 5.9 | 3.8 | 7.0 | 11.4 | 5.0 | 6.4 |
Price To Book Price To Book | 0.5 | 0.4 | 0.5 | 0.7 | 0.7 | 2.5 | 5.6 | 2.9 | 6.7 | 6.4 | 2.4 | 3.4 |
EV To EBITDA EV To EBITDA | 9.5 | 6.6 | 9.6 | 7.9 | 4.3 | 34.0 | 18.1 | 68.3 | 13.4 | 47.8 | 16.9 | 65.4 |
GPM GPM% | 100.0 | 100.0 | 100.0 | 100.0 | 100.0 | 100.0 | 100.0 | 100.0 | 100.0 | 100.0 | ||
OPM OPM% | 29.9 | 35.4 | 26.2 | 27.2 | 16.9 | 8.8 | 29.0 | 4.8 | 46.6 | 25.1 | 21.2 | 7.5 |
NPM NPM% | -2.9 | 10.4 | 12.9 | -5.2 | -8.7 | 2.4 | 19.6 | 7.0 | 38.9 | 32.8 | 9.5 | -0.9 |
ROCE ROCE% | 7.5 | 11.0 | 9.5 | 6.1 | 5.0 | 4.1 | 21.4 | 7.6 | 41.0 | 19.1 | 8.2 | 8.2 |
ROE ROE% | -1.7 | 7.0 | 10.2 | -3.7 | -5.9 | 1.7 | 18.4 | 5.1 | 35.0 | 15.3 | 4.4 | 4.4 |
ROA ROA% | -0.4 | 1.8 | 2.6 | -1.4 | -3.2 | 0.8 | 7.8 | 2.8 | 17.3 | 10.7 | 3.2 | 3.2 |
Documents — Systematix Corporate Services Ltd