| 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 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| 3 | 1 | 3 | 5 | 9 | 1 | 6 | 8 | 6 | 2 | 14 | 6 | |
Growth YoY Revenue Growth YoY% | 772.2 | -70.0 | 57.2 | 2.9 | 192.7 | -55.0 | 144.1 | 60.2 | -31.3 | 244.1 | 120.1 | -19.5 |
| 3 | 1 | 1 | 4 | 8 | 1 | 5 | 6 | 4 | 4 | 7 | 3 | |
| 0 | 1 | 2 | 1 | 2 | 0 | 1 | 2 | 2 | -2 | 7 | 3 | |
OPM OPM% | 0.6 | 53.4 | 80.8 | 26.8 | 16.4 | -64.4 | 18.4 | 22.8 | 28.8 | -104.4 | 49.0 | 49.1 |
| 1 | 1 | 1 | 1 | 1 | 2 | 1 | 1 | 2 | 3 | -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 | 0 | 0 | 0 | 0 | 0 |
PBT PBTCr | 1 | 2 | 3 | 2 | 3 | 1 | 2 | 3 | 4 | 1 | 6 | 6 |
| 0 | 0 | 1 | 1 | 1 | 0 | 1 | 1 | 1 | 0 | 2 | 1 | |
| 1 | 1 | 2 | 2 | 2 | 1 | 2 | 2 | 3 | 0 | 4 | 4 | |
Growth YoY PAT Growth YoY% | 473.7 | -9.2 | 115.6 | 55.4 | 193.0 | -27.3 | -34.9 | 27.0 | 63.0 | -81.7 | 151.6 | 95.5 |
NPM NPM% | 22.6 | 97.7 | 90.0 | 34.6 | 22.6 | 157.6 | 24.0 | 27.4 | 53.7 | 8.4 | 27.5 | 66.6 |
| 0.0 | 0.0 | 0.0 | 0.0 | 0.1 | 0.0 | 0.0 | 0.0 | 0.1 | 0.0 | 0.0 | 0.0 |
| 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 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| 3 | 1 | 3 | 5 | 9 | 1 | 6 | 8 | 6 | 2 | 14 | 6 | |
Growth YoY Revenue Growth YoY% | 772.2 | -70.0 | 57.2 | 2.9 | 192.7 | -55.0 | 144.1 | 60.2 | -31.3 | 244.1 | 120.1 | -19.5 |
| 3 | 1 | 1 | 4 | 8 | 1 | 5 | 6 | 4 | 4 | 7 | 3 | |
| 0 | 1 | 2 | 1 | 2 | 0 | 1 | 2 | 2 | -2 | 7 | 3 | |
OPM OPM% | 0.6 | 53.4 | 80.8 | 26.8 | 16.4 | -64.4 | 18.4 | 22.8 | 28.8 | -104.4 | 49.0 | 49.1 |
| 1 | 1 | 1 | 1 | 1 | 2 | 1 | 1 | 2 | 3 | -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 | 0 | 0 | 0 | 0 | 0 |
PBT PBTCr | 1 | 2 | 3 | 2 | 3 | 1 | 2 | 3 | 4 | 1 | 6 | 6 |
| 0 | 0 | 1 | 1 | 1 | 0 | 1 | 1 | 1 | 0 | 2 | 1 | |
| 1 | 1 | 2 | 2 | 2 | 1 | 2 | 2 | 3 | 0 | 4 | 4 | |
Growth YoY PAT Growth YoY% | 473.7 | -9.2 | 115.6 | 55.4 | 193.0 | -27.3 | -34.9 | 27.0 | 63.0 | -81.7 | 151.6 | 95.5 |
NPM NPM% | 22.6 | 97.7 | 90.0 | 34.6 | 22.6 | 157.6 | 24.0 | 27.4 | 53.7 | 8.4 | 27.5 | 66.6 |
| 0.0 | 0.0 | 0.0 | 0.0 | 0.1 | 0.0 | 0.0 | 0.0 | 0.1 | 0.0 | 0.0 | 0.0 |
| 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 | 4 | 6 | 13 | 21 | 18 | 5 | 4 | 7 | 12 | 21 | 30 | 29 |
Growth Revenue Growth% | -72.3 | 58.3 | 100.4 | 68.5 | -17.1 | -72.5 | -19.4 | 67.3 | 83.8 | 77.2 | 43.7 | 19.2 |
| 4 | 8 | 0 | 24 | 18 | 4 | 5 | 6 | 9 | 18 | 21 | 19 | |
| 0 | -2 | 13 | -3 | 0 | 1 | -1 | 0 | 3 | 4 | 9 | 10 | |
OPM OPM% | -9.5 | -30.2 | 101.8 | -12.9 | -0.3 | 22.1 | -20.3 | 7.0 | 27.9 | 17.3 | 29.7 | 33.8 |
| 0 | 0 | 0 | 0 | 1 | 0 | 1 | 3 | 4 | 5 | 5 | 7 | |
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 | -2 | -3 | -3 | 0 | 1 | 0 | 3 | 7 | 9 | 14 | 16 |
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 1 | 2 | 2 | 4 | 5 | |
PAT PATCr | 0 | -2 | -3 | -3 | 0 | 1 | 0 | 2 | 5 | 6 | 10 | 12 |
Growth PAT Growth% | 90.9 | -421.7 | -33.3 | -5.0 | 110.1 | 404.5 | -128.6 | 722.4 | 124.2 | 15.0 | 53.4 | 73.8 |
NPM NPM% | -9.3 | -30.7 | -20.4 | -12.7 | 1.6 | 28.3 | -10.1 | 37.4 | 45.6 | 29.6 | 31.6 | 40.7 |
| 0.0 | -0.1 | -0.2 | -0.1 | 0.0 | 0.0 | 0.0 | 0.0 | 0.1 | 0.1 | 0.1 | 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 | 4 | 6 | 13 | 21 | 18 | 5 | 4 | 7 | 12 | 21 | 30 | 29 |
Growth Revenue Growth% | -72.3 | 58.3 | 100.4 | 68.5 | -17.1 | -72.5 | -19.4 | 67.3 | 83.8 | 77.2 | 43.7 | 19.2 |
| 4 | 8 | 0 | 24 | 18 | 4 | 5 | 6 | 9 | 18 | 21 | 19 | |
| 0 | -2 | 13 | -3 | 0 | 1 | -1 | 0 | 3 | 4 | 9 | 10 | |
OPM OPM% | -9.5 | -30.2 | 101.8 | -12.9 | -0.3 | 22.1 | -20.3 | 7.0 | 27.9 | 17.3 | 29.7 | 33.8 |
| 0 | 0 | 0 | 0 | 1 | 0 | 1 | 3 | 4 | 5 | 5 | 7 | |
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 | -2 | -3 | -3 | 0 | 1 | 0 | 3 | 7 | 9 | 14 | 16 |
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 1 | 2 | 2 | 4 | 5 | |
PAT PATCr | 0 | -2 | -3 | -3 | 0 | 1 | 0 | 2 | 5 | 6 | 10 | 12 |
Growth PAT Growth% | 90.9 | -421.7 | -33.3 | -5.0 | 110.1 | 404.5 | -128.6 | 722.4 | 124.2 | 15.0 | 53.4 | 73.8 |
NPM NPM% | -9.3 | -30.7 | -20.4 | -12.7 | 1.6 | 28.3 | -10.1 | 37.4 | 45.6 | 29.6 | 31.6 | 40.7 |
| 0.0 | -0.1 | -0.2 | -0.1 | 0.0 | 0.0 | 0.0 | 0.0 | 0.1 | 0.1 | 0.1 | 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 | 18 | 22 | 22 | 45 | 134 |
Reserves ReservesCr | 14 | 16 | 14 | 11 | 11 | 13 | 31 | 51 | 56 | 94 | 98 |
| 0 | 6 | 2 | 2 | 2 | 2 | 2 | 3 | 3 | 8 | 0 | |
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | |
| 27 | 35 | 29 | 26 | 26 | 28 | 51 | 76 | 80 | 146 | 232 | |
| 27 | 35 | 29 | 26 | 26 | 27 | 51 | 75 | 79 | 144 | 230 | |
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 1 | 1 | 2 | 2 | |
| 27 | 35 | 29 | 26 | 26 | 28 | 51 | 76 | 80 | 146 | 232 |
| 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 | 18 | 22 | 22 | 45 | 134 |
Reserves ReservesCr | 14 | 16 | 14 | 11 | 11 | 13 | 31 | 51 | 56 | 94 | 98 |
| 0 | 6 | 2 | 2 | 2 | 2 | 2 | 3 | 3 | 8 | 0 | |
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | |
| 27 | 35 | 29 | 26 | 26 | 28 | 51 | 76 | 80 | 146 | 232 | |
| 27 | 35 | 29 | 26 | 26 | 27 | 51 | 75 | 79 | 144 | 230 | |
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 1 | 1 | 2 | 2 | |
| 27 | 35 | 29 | 26 | 26 | 28 | 51 | 76 | 80 | 146 | 232 |
| Financial Year | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| -5 | 2 | -3 | 3 | 0 | -2 | 4 | 7 | 2 | 2 | -34 | |
| 4 | -2 | 2 | -1 | 3 | -3 | 1 | -49 | -3 | -32 | -54 | |
| 0 | 0 | 0 | 0 | 0 | 0 | 24 | 24 | 0 | 49 | 89 | |
Net Cash Flow Net Cash FlowCr | -1 | 0 | -1 | 2 | 4 | -5 | 29 | -19 | -1 | 19 | 1 |
Free Cash Flow Free Cash FlowCr | -5 | -1 | -3 | 3 | 0 | -2 | 4 | 7 | 2 | 2 | -34 |
CFO To PAT CFO To PAT% | 1,359.3 | -89.6 | 104.4 | -112.2 | 170.8 | -121.3 | -1,051.6 | 273.3 | 29.5 | 27.3 | -357.5 |
CFO To EBITDA CFO To EBITDA% | 1,329.7 | -90.9 | -20.9 | -110.7 | -1,016.4 | -155.6 | -520.1 | 1,455.4 | 48.3 | 46.6 | -381.2 |
| Financial Year | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| -5 | 2 | -3 | 3 | 0 | -2 | 4 | 7 | 2 | 2 | -34 | |
| 4 | -2 | 2 | -1 | 3 | -3 | 1 | -49 | -3 | -32 | -54 | |
| 0 | 0 | 0 | 0 | 0 | 0 | 24 | 24 | 0 | 49 | 89 | |
Net Cash Flow Net Cash FlowCr | -1 | 0 | -1 | 2 | 4 | -5 | 29 | -19 | -1 | 19 | 1 |
Free Cash Flow Free Cash FlowCr | -5 | -1 | -3 | 3 | 0 | -2 | 4 | 7 | 2 | 2 | -34 |
CFO To PAT CFO To PAT% | 1,359.3 | -89.6 | 104.4 | -112.2 | 170.8 | -121.3 | -1,051.6 | 273.3 | 29.5 | 27.3 | -357.5 |
CFO To EBITDA CFO To EBITDA% | 1,329.7 | -90.9 | -20.9 | -110.7 | -1,016.4 | -155.6 | -520.1 | 1,455.4 | 48.3 | 46.6 | -381.2 |
| 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 | 22 | 9 | 15 | 37 | 251 | 70 | 114 | 126 | 111 | 164 | ||
Price To Earnings Price To Earnings | 60.0 | 26.4 | 28.7 | 21.3 | 20.1 | 11.9 | 11.2 | |||||
Price To Sales Price To Sales | 5.5 | 0.4 | 0.9 | 7.7 | 64.4 | 7.8 | 7.2 | 4.8 | 3.2 | 5.7 | ||
Price To Book Price To Book | 0.8 | 0.4 | 0.7 | 1.5 | 4.6 | 1.0 | 1.5 | 0.9 | 0.5 | 0.7 | ||
EV To EBITDA EV To EBITDA | -56.3 | -3.4 | -271.6 | 37.0 | -283.4 | 137.3 | 32.2 | 29.0 | 9.2 | 14.1 | ||
GPM GPM% | 99.8 | 99.9 | 99.8 | 100.0 | 100.0 | 100.0 | 100.0 | 100.0 | 100.0 | 100.0 | 100.0 | 100.0 |
OPM OPM% | -9.5 | -30.2 | 101.8 | -12.9 | -0.3 | 22.1 | -20.3 | 7.0 | 27.9 | 17.3 | 29.7 | 33.8 |
NPM NPM% | -9.3 | -30.7 | -20.4 | -12.7 | 1.6 | 28.3 | -10.1 | 37.4 | 45.6 | 29.6 | 31.6 | 40.7 |
ROCE ROCE% | -1.4 | -6.1 | -7.8 | -9.0 | 1.8 | 4.9 | -0.4 | 3.9 | 9.2 | 5.8 | 6.0 | 6.0 |
ROE ROE% | -1.4 | -6.7 | -9.4 | -11.1 | 1.1 | 5.3 | -0.8 | 3.3 | 7.0 | 4.5 | 4.2 | 4.2 |
ROA ROA% | -1.4 | -5.5 | -8.7 | -10.2 | 1.0 | 4.9 | -0.8 | 3.2 | 6.8 | 4.3 | 4.2 | 4.2 |
| 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 | 22 | 9 | 15 | 37 | 251 | 70 | 114 | 126 | 111 | 164 | ||
Price To Earnings Price To Earnings | 60.0 | 26.4 | 28.7 | 21.3 | 20.1 | 11.9 | 11.2 | |||||
Price To Sales Price To Sales | 5.5 | 0.4 | 0.9 | 7.7 | 64.4 | 7.8 | 7.2 | 4.8 | 3.2 | 5.7 | ||
Price To Book Price To Book | 0.8 | 0.4 | 0.7 | 1.5 | 4.6 | 1.0 | 1.5 | 0.9 | 0.5 | 0.7 | ||
EV To EBITDA EV To EBITDA | -56.3 | -3.4 | -271.6 | 37.0 | -283.4 | 137.3 | 32.2 | 29.0 | 9.2 | 14.1 | ||
GPM GPM% | 99.8 | 99.9 | 99.8 | 100.0 | 100.0 | 100.0 | 100.0 | 100.0 | 100.0 | 100.0 | 100.0 | 100.0 |
OPM OPM% | -9.5 | -30.2 | 101.8 | -12.9 | -0.3 | 22.1 | -20.3 | 7.0 | 27.9 | 17.3 | 29.7 | 33.8 |
NPM NPM% | -9.3 | -30.7 | -20.4 | -12.7 | 1.6 | 28.3 | -10.1 | 37.4 | 45.6 | 29.6 | 31.6 | 40.7 |
ROCE ROCE% | -1.4 | -6.1 | -7.8 | -9.0 | 1.8 | 4.9 | -0.4 | 3.9 | 9.2 | 5.8 | 6.0 | 6.0 |
ROE ROE% | -1.4 | -6.7 | -9.4 | -11.1 | 1.1 | 5.3 | -0.8 | 3.3 | 7.0 | 4.5 | 4.2 | 4.2 |
ROA ROA% | -1.4 | -5.5 | -8.7 | -10.2 | 1.0 | 4.9 | -0.8 | 3.2 | 6.8 | 4.3 | 4.2 | 4.2 |
Documents — Tilak Ventures Ltd