| 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 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| 1 | 1 | 1 | 1 | 0 | 1 | 1 | 0 | 0 | 0 | 0 | 0 | |
Growth YoY Revenue Growth YoY% | -50.7 | -59.4 | -68.6 | -79.4 | -85.2 | -45.7 | -19.5 | -55.2 | 68.2 | -87.3 | -28.8 | 16.7 |
| 2 | 2 | 2 | 1 | 0 | 1 | 1 | 1 | 1 | 0 | 1 | 2 | |
| -1 | 0 | -1 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -1 | -1 | |
OPM OPM% | -45.0 | -39.7 | -139.0 | -25.4 | -68.2 | -6.3 | -24.2 | -80.0 | -100.0 | -250.0 | -200.0 | -380.0 |
| -8 | 1 | 4 | 0 | 0 | 0 | -3 | 0 | 0 | 1 | 0 | 1 | |
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 | -9 | 0 | 3 | 0 | 0 | 0 | -3 | 0 | 0 | 1 | -1 | -1 |
| 0 | 0 | 1 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | |
| -9 | 0 | 2 | 0 | 0 | 0 | -3 | 0 | 0 | 0 | -1 | -1 | |
Growth YoY PAT Growth YoY% | -517.0 | 94.1 | 168.8 | 97.4 | 98.5 | -28.6 | -249.0 | -600.0 | -200.0 | 288.9 | 77.0 | -228.6 |
NPM NPM% | -633.6 | -12.1 | 241.5 | -6.0 | -63.6 | -28.6 | -447.0 | -93.3 | -113.5 | 425.0 | -144.7 | -262.9 |
| -20.2 | -0.3 | 4.3 | -0.1 | -0.3 | -0.4 | -6.3 | -0.3 | -0.4 | 0.4 | -0.8 | -0.8 |
| 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 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| 1 | 1 | 1 | 1 | 0 | 1 | 1 | 0 | 0 | 0 | 0 | 0 | |
Growth YoY Revenue Growth YoY% | -50.7 | -59.4 | -68.6 | -79.4 | -85.2 | -45.7 | -19.5 | -55.2 | 68.2 | -87.3 | -28.8 | 16.7 |
| 2 | 2 | 2 | 1 | 0 | 1 | 1 | 1 | 1 | 0 | 1 | 2 | |
| -1 | 0 | -1 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -1 | -1 | |
OPM OPM% | -45.0 | -39.7 | -139.0 | -25.4 | -68.2 | -6.3 | -24.2 | -80.0 | -100.0 | -250.0 | -200.0 | -380.0 |
| -8 | 1 | 4 | 0 | 0 | 0 | -3 | 0 | 0 | 1 | 0 | 1 | |
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 | -9 | 0 | 3 | 0 | 0 | 0 | -3 | 0 | 0 | 1 | -1 | -1 |
| 0 | 0 | 1 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | |
| -9 | 0 | 2 | 0 | 0 | 0 | -3 | 0 | 0 | 0 | -1 | -1 | |
Growth YoY PAT Growth YoY% | -517.0 | 94.1 | 168.8 | 97.4 | 98.5 | -28.6 | -249.0 | -600.0 | -200.0 | 288.9 | 77.0 | -228.6 |
NPM NPM% | -633.6 | -12.1 | 241.5 | -6.0 | -63.6 | -28.6 | -447.0 | -93.3 | -113.5 | 425.0 | -144.7 | -262.9 |
| -20.2 | -0.3 | 4.3 | -0.1 | -0.3 | -0.4 | -6.3 | -0.3 | -0.4 | 0.4 | -0.8 | -0.8 |
| 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 | 6 | 7 | 7 | 7 | 10 | 19 | 13 | 12 | 7 | 2 | 1 | 1 |
Growth Revenue Growth% | 15.4 | -1.7 | 10.7 | 35.6 | 95.9 | -30.5 | -9.4 | -44.7 | -67.6 | -43.8 | -29.8 | |
| 7 | 8 | 7 | 9 | 13 | 20 | 20 | 21 | 10 | 3 | 3 | 4 | |
| -1 | -1 | -1 | -1 | -3 | -1 | -6 | -9 | -4 | 0 | -2 | -3 | |
OPM OPM% | -17.1 | -20.1 | -12.1 | -17.6 | -31.5 | -5.6 | -47.5 | -70.4 | -55.5 | -21.9 | -142.4 | -223.6 |
| 0 | 2 | 0 | 0 | 1 | 4 | 0 | 0 | 5 | -2 | 1 | 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 | 1 | 1 | 1 | 0 | 0 |
PBT PBTCr | -1 | 1 | -1 | -1 | -3 | 3 | -7 | -9 | -3 | -3 | -1 | -2 |
| 0 | 0 | 0 | 0 | 0 | 1 | 0 | 0 | 1 | 0 | 0 | 0 | |
PAT PATCr | -1 | 0 | -1 | -1 | -3 | 2 | -7 | -9 | -4 | -3 | -1 | -2 |
Growth PAT Growth% | 131.5 | -449.0 | -40.7 | -109.4 | 152.4 | -563.7 | -31.4 | 55.9 | 21.1 | 69.5 | 52.7 | |
NPM NPM% | -15.2 | 4.2 | -14.7 | -18.7 | -28.9 | 7.7 | -51.6 | -74.8 | -59.8 | -145.6 | -78.8 | -132.3 |
| -3.1 | 0.8 | -5.6 | -4.6 | -8.9 | 3.2 | -14.8 | -19.5 | -8.6 | -6.8 | -1.1 | -1.6 |
| 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 | 6 | 7 | 7 | 7 | 10 | 19 | 13 | 12 | 7 | 2 | 1 | 1 |
Growth Revenue Growth% | 15.4 | -1.7 | 10.7 | 35.6 | 95.9 | -30.5 | -9.4 | -44.7 | -67.6 | -43.8 | -29.8 | |
| 7 | 8 | 7 | 9 | 13 | 20 | 20 | 21 | 10 | 3 | 3 | 4 | |
| -1 | -1 | -1 | -1 | -3 | -1 | -6 | -9 | -4 | 0 | -2 | -3 | |
OPM OPM% | -17.1 | -20.1 | -12.1 | -17.6 | -31.5 | -5.6 | -47.5 | -70.4 | -55.5 | -21.9 | -142.4 | -223.6 |
| 0 | 2 | 0 | 0 | 1 | 4 | 0 | 0 | 5 | -2 | 1 | 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 | 1 | 1 | 1 | 0 | 0 |
PBT PBTCr | -1 | 1 | -1 | -1 | -3 | 3 | -7 | -9 | -3 | -3 | -1 | -2 |
| 0 | 0 | 0 | 0 | 0 | 1 | 0 | 0 | 1 | 0 | 0 | 0 | |
PAT PATCr | -1 | 0 | -1 | -1 | -3 | 2 | -7 | -9 | -4 | -3 | -1 | -2 |
Growth PAT Growth% | 131.5 | -449.0 | -40.7 | -109.4 | 152.4 | -563.7 | -31.4 | 55.9 | 21.1 | 69.5 | 52.7 | |
NPM NPM% | -15.2 | 4.2 | -14.7 | -18.7 | -28.9 | 7.7 | -51.6 | -74.8 | -59.8 | -145.6 | -78.8 | -132.3 |
| -3.1 | 0.8 | -5.6 | -4.6 | -8.9 | 3.2 | -14.8 | -19.5 | -8.6 | -6.8 | -1.1 | -1.6 |
| 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 | 3 | 3 | 3 | 4 | 4 | 5 | 5 | 5 | 5 | 5 | 11 |
Reserves ReservesCr | 0 | 3 | 1 | 2 | 4 | 9 | 16 | 11 | 6 | 4 | 34 |
| 4 | 4 | 2 | 3 | 11 | 8 | 6 | 10 | 3 | 1 | 1 | |
| 0 | 0 | 1 | 1 | 0 | 0 | 1 | 1 | 0 | 0 | 0 | |
| 6 | 10 | 6 | 9 | 17 | 19 | 24 | 19 | 8 | 4 | 47 | |
| 3 | 3 | 4 | 4 | 9 | 10 | 14 | 10 | 4 | 1 | 43 | |
| 3 | 6 | 3 | 5 | 8 | 9 | 10 | 10 | 4 | 3 | 4 | |
| 6 | 10 | 6 | 9 | 17 | 19 | 24 | 19 | 8 | 4 | 47 |
| 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 | 3 | 3 | 3 | 4 | 4 | 5 | 5 | 5 | 5 | 5 | 11 |
Reserves ReservesCr | 0 | 3 | 1 | 2 | 4 | 9 | 16 | 11 | 6 | 4 | 34 |
| 4 | 4 | 2 | 3 | 11 | 8 | 6 | 10 | 3 | 1 | 1 | |
| 0 | 0 | 1 | 1 | 0 | 0 | 1 | 1 | 0 | 0 | 0 | |
| 6 | 10 | 6 | 9 | 17 | 19 | 24 | 19 | 8 | 4 | 47 | |
| 3 | 3 | 4 | 4 | 9 | 10 | 14 | 10 | 4 | 1 | 43 | |
| 3 | 6 | 3 | 5 | 8 | 9 | 10 | 10 | 4 | 3 | 4 | |
| 6 | 10 | 6 | 9 | 17 | 19 | 24 | 19 | 8 | 4 | 47 |
| Financial Year | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|---|---|---|---|---|---|
| 9 | -4 | -1 | -4 | -7 | -9 | -7 | 1 | 0 | -3 | |
| -3 | 4 | -3 | 3 | 4 | -1 | 0 | 0 | 0 | -18 | |
| 0 | 0 | 3 | 1 | 3 | 13 | 0 | 0 | 0 | 44 | |
Net Cash Flow Net Cash FlowCr | 6 | 0 | 0 | 1 | 0 | 3 | -6 | 1 | 0 | 22 |
Free Cash Flow Free Cash FlowCr | 5 | 0 | -2 | -4 | -6 | -10 | -7 | 1 | 0 | -4 |
CFO To PAT CFO To PAT% | 3,400.1 | 363.4 | 41.2 | 128.9 | -471.9 | 127.7 | 74.2 | -21.7 | -5.5 | 347.9 |
CFO To EBITDA CFO To EBITDA% | -701.4 | 441.6 | 43.8 | 118.3 | 650.6 | 138.6 | 78.9 | -23.4 | -36.2 | 192.6 |
| Financial Year | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|---|---|---|---|---|---|
| 9 | -4 | -1 | -4 | -7 | -9 | -7 | 1 | 0 | -3 | |
| -3 | 4 | -3 | 3 | 4 | -1 | 0 | 0 | 0 | -18 | |
| 0 | 0 | 3 | 1 | 3 | 13 | 0 | 0 | 0 | 44 | |
Net Cash Flow Net Cash FlowCr | 6 | 0 | 0 | 1 | 0 | 3 | -6 | 1 | 0 | 22 |
Free Cash Flow Free Cash FlowCr | 5 | 0 | -2 | -4 | -6 | -10 | -7 | 1 | 0 | -4 |
CFO To PAT CFO To PAT% | 3,400.1 | 363.4 | 41.2 | 128.9 | -471.9 | 127.7 | 74.2 | -21.7 | -5.5 | 347.9 |
CFO To EBITDA CFO To EBITDA% | -701.4 | 441.6 | 43.8 | 118.3 | 650.6 | 138.6 | 78.9 | -23.4 | -36.2 | 192.6 |
| 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 | 3 | 6 | 11 | 13 | 13 | 40 | 35 | 22 | 15 | 31 | 96 | 98 |
Price To Earnings Price To Earnings | 20.1 | 27.0 | ||||||||||
Price To Sales Price To Sales | 0.6 | 0.8 | 1.7 | 1.8 | 1.3 | 2.1 | 2.6 | 1.8 | 2.2 | 14.4 | 77.7 | 77.5 |
Price To Book Price To Book | 1.4 | 1.0 | 3.0 | 2.3 | 1.6 | 3.0 | 1.7 | 1.5 | 1.4 | 3.5 | 2.5 | 2.2 |
EV To EBITDA EV To EBITDA | -5.2 | -3.8 | -13.5 | -9.6 | -3.8 | -36.3 | -4.7 | -2.6 | -4.0 | -67.1 | -42.2 | -29.0 |
GPM GPM% | 23.9 | 28.5 | 15.1 | 10.5 | 16.6 | 28.4 | 19.6 | 12.2 | -12.8 | 17.0 | 19.1 | 19.1 |
OPM OPM% | -17.1 | -20.1 | -12.1 | -17.6 | -31.5 | -5.6 | -47.5 | -70.4 | -55.5 | -21.9 | -142.4 | -223.6 |
NPM NPM% | -15.2 | 4.2 | -14.7 | -18.7 | -28.9 | 7.7 | -51.6 | -74.8 | -59.8 | -145.6 | -78.8 | -132.3 |
ROCE ROCE% | -22.0 | 15.5 | -19.9 | -23.7 | -34.0 | 21.0 | -31.3 | -58.5 | -27.4 | -31.9 | -1.9 | -1.9 |
ROE ROE% | -37.1 | 5.1 | -25.5 | -24.8 | -36.4 | 11.1 | -33.4 | -59.8 | -36.4 | -35.0 | -2.1 | -2.1 |
ROA ROA% | -14.3 | 2.9 | -15.5 | -15.6 | -16.8 | 7.8 | -28.9 | -47.7 | -49.6 | -86.5 | -2.1 | -2.1 |
| 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 | 3 | 6 | 11 | 13 | 13 | 40 | 35 | 22 | 15 | 31 | 96 | 98 |
Price To Earnings Price To Earnings | 20.1 | 27.0 | ||||||||||
Price To Sales Price To Sales | 0.6 | 0.8 | 1.7 | 1.8 | 1.3 | 2.1 | 2.6 | 1.8 | 2.2 | 14.4 | 77.7 | 77.5 |
Price To Book Price To Book | 1.4 | 1.0 | 3.0 | 2.3 | 1.6 | 3.0 | 1.7 | 1.5 | 1.4 | 3.5 | 2.5 | 2.2 |
EV To EBITDA EV To EBITDA | -5.2 | -3.8 | -13.5 | -9.6 | -3.8 | -36.3 | -4.7 | -2.6 | -4.0 | -67.1 | -42.2 | -29.0 |
GPM GPM% | 23.9 | 28.5 | 15.1 | 10.5 | 16.6 | 28.4 | 19.6 | 12.2 | -12.8 | 17.0 | 19.1 | 19.1 |
OPM OPM% | -17.1 | -20.1 | -12.1 | -17.6 | -31.5 | -5.6 | -47.5 | -70.4 | -55.5 | -21.9 | -142.4 | -223.6 |
NPM NPM% | -15.2 | 4.2 | -14.7 | -18.7 | -28.9 | 7.7 | -51.6 | -74.8 | -59.8 | -145.6 | -78.8 | -132.3 |
ROCE ROCE% | -22.0 | 15.5 | -19.9 | -23.7 | -34.0 | 21.0 | -31.3 | -58.5 | -27.4 | -31.9 | -1.9 | -1.9 |
ROE ROE% | -37.1 | 5.1 | -25.5 | -24.8 | -36.4 | 11.1 | -33.4 | -59.8 | -36.4 | -35.0 | -2.1 | -2.1 |
ROA ROA% | -14.3 | 2.9 | -15.5 | -15.6 | -16.8 | 7.8 | -28.9 | -47.7 | -49.6 | -86.5 | -2.1 | -2.1 |
Documents — Thrive Future Habitats Limited