| 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 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| 2 | 3 | 2 | 2 | 3 | 3 | 3 | 1 | 1 | 1 | 3 | 1 | |
Growth YoY Revenue Growth YoY% | -13.7 | 176.5 | 2,437.5 | 369.7 | 57.1 | 18.8 | 31.0 | -38.1 | -58.7 | -69.8 | 5.6 | -39.6 |
| 1 | 2 | 2 | 1 | 2 | 2 | 3 | 1 | 1 | 0 | 2 | 1 | |
| 1 | 1 | 0 | 0 | 0 | 1 | 0 | 0 | 0 | 1 | 1 | 0 | |
OPM OPM% | 31.3 | 27.7 | -18.2 | 16.8 | 14.0 | 28.7 | -5.6 | 5.2 | 2.5 | 52.5 | 21.4 | -5.2 |
| 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 | 1 | 1 | 0 | 0 | 0 | 1 | 0 | 0 | 0 | 1 | 1 | 0 |
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | |
| 1 | 1 | 0 | 0 | 0 | 1 | 0 | 0 | 0 | 0 | 0 | 0 | |
Growth YoY PAT Growth YoY% | -88.6 | 41.5 | -900.0 | 400.0 | -40.0 | 22.4 | -10.0 | -80.0 | -97.0 | -46.5 | 472.7 | -150.0 |
NPM NPM% | 30.2 | 20.6 | -4.9 | 12.9 | 11.5 | 21.2 | -4.1 | 4.2 | 0.8 | 37.6 | 14.6 | -3.5 |
| 1.2 | 1.1 | 0.6 | 1.1 | 1.5 | 1.0 | 0.6 | 1.1 | 1.3 | 1.5 | 1.1 | 1.8 |
| 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 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| 2 | 3 | 2 | 2 | 3 | 3 | 3 | 1 | 1 | 1 | 3 | 1 | |
Growth YoY Revenue Growth YoY% | -13.7 | 176.5 | 2,437.5 | 369.7 | 57.1 | 18.8 | 31.0 | -38.1 | -58.7 | -69.8 | 5.6 | -39.6 |
| 1 | 2 | 2 | 1 | 2 | 2 | 3 | 1 | 1 | 0 | 2 | 1 | |
| 1 | 1 | 0 | 0 | 0 | 1 | 0 | 0 | 0 | 1 | 1 | 0 | |
OPM OPM% | 31.3 | 27.7 | -18.2 | 16.8 | 14.0 | 28.7 | -5.6 | 5.2 | 2.5 | 52.5 | 21.4 | -5.2 |
| 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 | 1 | 1 | 0 | 0 | 0 | 1 | 0 | 0 | 0 | 1 | 1 | 0 |
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | |
| 1 | 1 | 0 | 0 | 0 | 1 | 0 | 0 | 0 | 0 | 0 | 0 | |
Growth YoY PAT Growth YoY% | -88.6 | 41.5 | -900.0 | 400.0 | -40.0 | 22.4 | -10.0 | -80.0 | -97.0 | -46.5 | 472.7 | -150.0 |
NPM NPM% | 30.2 | 20.6 | -4.9 | 12.9 | 11.5 | 21.2 | -4.1 | 4.2 | 0.8 | 37.6 | 14.6 | -3.5 |
| 1.2 | 1.1 | 0.6 | 1.1 | 1.5 | 1.0 | 0.6 | 1.1 | 1.3 | 1.5 | 1.1 | 1.8 |
| 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 | 49 | 58 | 61 | 2 | 2 | 47 | 7 | 3 | 7 | 10 | 6 | 6 |
Growth Revenue Growth% | 1,381.1 | 16.7 | 6.2 | -97.0 | 13.8 | 2,158.5 | -85.1 | -51.6 | 105.0 | 48.9 | -42.8 | -43.2 |
| 45 | 52 | 54 | 1 | 2 | 47 | 5 | 3 | 6 | 9 | 5 | 4 | |
| 4 | 6 | 7 | 1 | 0 | 0 | 2 | 1 | 1 | 1 | 1 | 1 | |
OPM OPM% | 8.6 | 10.3 | 11.4 | 30.8 | 19.1 | 0.8 | 33.5 | 19.6 | 14.7 | 14.2 | 20.1 | 20.3 |
| 1 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | |
Interest Expense Interest ExpenseCr | 1 | 2 | 2 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Depreciation DepreciationCr | 1 | 1 | 1 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
PBT PBTCr | 3 | 4 | 5 | 0 | 0 | 1 | 2 | 1 | 1 | 2 | 1 | 1 |
| 1 | 1 | 2 | 0 | 0 | 1 | 1 | 0 | 0 | 0 | 0 | 0 | |
PAT PATCr | 2 | 3 | 3 | 0 | 0 | 0 | 2 | 0 | 1 | 1 | 1 | 1 |
Growth PAT Growth% | 778.8 | 24.3 | 19.8 | -88.5 | -32.2 | -70.4 | 2,302.1 | -73.5 | 136.9 | 5.5 | -25.8 | -19.6 |
NPM NPM% | 4.2 | 4.5 | 5.0 | 19.3 | 11.5 | 0.1 | 24.2 | 13.3 | 15.3 | 10.9 | 14.1 | 14.0 |
| 0.8 | 1.0 | 0.5 | 0.5 | 0.9 | 4.1 | 6.4 | 5.5 | 4.0 | 4.2 | 5.0 | 5.7 |
| 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 | 49 | 58 | 61 | 2 | 2 | 47 | 7 | 3 | 7 | 10 | 6 | 6 |
Growth Revenue Growth% | 1,381.1 | 16.7 | 6.2 | -97.0 | 13.8 | 2,158.5 | -85.1 | -51.6 | 105.0 | 48.9 | -42.8 | -43.2 |
| 45 | 52 | 54 | 1 | 2 | 47 | 5 | 3 | 6 | 9 | 5 | 4 | |
| 4 | 6 | 7 | 1 | 0 | 0 | 2 | 1 | 1 | 1 | 1 | 1 | |
OPM OPM% | 8.6 | 10.3 | 11.4 | 30.8 | 19.1 | 0.8 | 33.5 | 19.6 | 14.7 | 14.2 | 20.1 | 20.3 |
| 1 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | |
Interest Expense Interest ExpenseCr | 1 | 2 | 2 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Depreciation DepreciationCr | 1 | 1 | 1 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
PBT PBTCr | 3 | 4 | 5 | 0 | 0 | 1 | 2 | 1 | 1 | 2 | 1 | 1 |
| 1 | 1 | 2 | 0 | 0 | 1 | 1 | 0 | 0 | 0 | 0 | 0 | |
PAT PATCr | 2 | 3 | 3 | 0 | 0 | 0 | 2 | 0 | 1 | 1 | 1 | 1 |
Growth PAT Growth% | 778.8 | 24.3 | 19.8 | -88.5 | -32.2 | -70.4 | 2,302.1 | -73.5 | 136.9 | 5.5 | -25.8 | -19.6 |
NPM NPM% | 4.2 | 4.5 | 5.0 | 19.3 | 11.5 | 0.1 | 24.2 | 13.3 | 15.3 | 10.9 | 14.1 | 14.0 |
| 0.8 | 1.0 | 0.5 | 0.5 | 0.9 | 4.1 | 6.4 | 5.5 | 4.0 | 4.2 | 5.0 | 5.7 |
| 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 | 32 | 32 | 25 | 25 | 25 | 25 | 25 | 25 | 25 | 25 | 25 |
Reserves ReservesCr | 14 | 15 | 5 | 6 | 9 | 19 | 39 | 54 | 64 | 77 | 81 |
| 13 | 12 | 16 | 0 | 0 | 0 | 3 | 0 | 0 | 0 | ||
| 2 | 9 | 9 | 0 | 0 | 0 | 1 | 2 | 2 | 3 | ||
| 61 | 70 | 73 | 32 | 34 | 45 | 68 | 81 | 91 | 105 | 106 | |
| 30 | 36 | 42 | 15 | 17 | 19 | 21 | 14 | 16 | 13 | ||
| 31 | 34 | 31 | 17 | 17 | 26 | 48 | 66 | 76 | 91 | ||
| 61 | 70 | 73 | 32 | 34 | 45 | 68 | 81 | 91 | 105 | 106 |
| 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 | 32 | 32 | 25 | 25 | 25 | 25 | 25 | 25 | 25 | 25 | 25 |
Reserves ReservesCr | 14 | 15 | 5 | 6 | 9 | 19 | 39 | 54 | 64 | 77 | 81 |
| 13 | 12 | 16 | 0 | 0 | 0 | 3 | 0 | 0 | 0 | ||
| 2 | 9 | 9 | 0 | 0 | 0 | 1 | 2 | 2 | 3 | ||
| 61 | 70 | 73 | 32 | 34 | 45 | 68 | 81 | 91 | 105 | 106 | |
| 30 | 36 | 42 | 15 | 17 | 19 | 21 | 14 | 16 | 13 | ||
| 31 | 34 | 31 | 17 | 17 | 26 | 48 | 66 | 76 | 91 | ||
| 61 | 70 | 73 | 32 | 34 | 45 | 68 | 81 | 91 | 105 | 106 |
| Financial Year | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| 3 | 1 | 1 | -3 | -2 | -3 | 4 | 3 | 0 | 2 | 0 | |
| -1 | -6 | -4 | 2 | 2 | 4 | -4 | 0 | 0 | -3 | 0 | |
| -1 | 5 | 1 | 0 | 0 | 0 | 0 | -3 | 0 | 0 | 0 | |
Net Cash Flow Net Cash FlowCr | 1 | 0 | -3 | 0 | 0 | 1 | 0 | 0 | 0 | -1 | 0 |
Free Cash Flow Free Cash FlowCr | -1 | -6 | -6 | -3 | -2 | -3 | 4 | 3 | 0 | 2 | |
CFO To PAT CFO To PAT% | 168.0 | 36.4 | 19.7 | -737.1 | -1,008.3 | -4,653.7 | 239.4 | 565.3 | 4.3 | 188.7 | 30.9 |
CFO To EBITDA CFO To EBITDA% | 81.7 | 15.8 | 8.7 | -461.3 | -605.7 | -870.7 | 173.4 | 383.9 | 4.5 | 144.8 | 21.7 |
| Financial Year | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| 3 | 1 | 1 | -3 | -2 | -3 | 4 | 3 | 0 | 2 | 0 | |
| -1 | -6 | -4 | 2 | 2 | 4 | -4 | 0 | 0 | -3 | 0 | |
| -1 | 5 | 1 | 0 | 0 | 0 | 0 | -3 | 0 | 0 | 0 | |
Net Cash Flow Net Cash FlowCr | 1 | 0 | -3 | 0 | 0 | 1 | 0 | 0 | 0 | -1 | 0 |
Free Cash Flow Free Cash FlowCr | -1 | -6 | -6 | -3 | -2 | -3 | 4 | 3 | 0 | 2 | |
CFO To PAT CFO To PAT% | 168.0 | 36.4 | 19.7 | -737.1 | -1,008.3 | -4,653.7 | 239.4 | 565.3 | 4.3 | 188.7 | 30.9 |
CFO To EBITDA CFO To EBITDA% | 81.7 | 15.8 | 8.7 | -461.3 | -605.7 | -870.7 | 173.4 | 383.9 | 4.5 | 144.8 | 21.7 |
| 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 | 10 | 7 | 11 | 11 | 8 | 25 | 47 | 40 | 74 | 82 | 119 | 98 |
Price To Earnings Price To Earnings | 6.1 | 3.3 | 9.8 | 8.7 | 3.5 | 2.4 | 3.0 | 2.9 | 7.3 | 7.8 | 9.6 | 6.8 |
Price To Sales Price To Sales | 0.2 | 0.1 | 0.2 | 6.1 | 3.5 | 0.5 | 6.7 | 11.8 | 10.6 | 7.8 | 20.0 | 17.5 |
Price To Book Price To Book | 0.3 | 0.2 | 0.4 | 0.4 | 0.2 | 0.6 | 0.7 | 0.5 | 0.8 | 0.8 | 1.1 | 0.9 |
EV To EBITDA EV To EBITDA | 3.3 | 3.0 | 3.6 | 18.9 | 18.5 | 55.0 | 17.8 | 58.6 | 70.4 | 55.3 | 99.1 | 87.9 |
GPM GPM% | 30.4 | 27.4 | 50.0 | 100.0 | 100.0 | 100.0 | 100.0 | 100.0 | 100.0 | 100.0 | ||
OPM OPM% | 8.6 | 10.3 | 11.4 | 30.8 | 19.1 | 0.8 | 33.5 | 19.6 | 14.7 | 14.2 | 20.1 | 20.3 |
NPM NPM% | 4.2 | 4.5 | 5.0 | 19.3 | 11.5 | 0.1 | 24.2 | 13.3 | 15.3 | 10.9 | 14.1 | 14.0 |
ROCE ROCE% | 7.4 | 8.4 | 13.6 | 1.4 | 0.9 | 2.1 | 3.6 | 0.8 | 1.6 | 1.5 | 1.1 | 1.1 |
ROE ROE% | 4.5 | 5.4 | 10.4 | 1.1 | 0.7 | 0.2 | 2.7 | 0.6 | 1.2 | 1.1 | 0.8 | 0.8 |
ROA ROA% | 3.4 | 3.7 | 4.2 | 1.1 | 0.7 | 0.2 | 2.5 | 0.6 | 1.2 | 1.1 | 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 | Current |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
Market Cap Market CapitalizationCr | 10 | 7 | 11 | 11 | 8 | 25 | 47 | 40 | 74 | 82 | 119 | 98 |
Price To Earnings Price To Earnings | 6.1 | 3.3 | 9.8 | 8.7 | 3.5 | 2.4 | 3.0 | 2.9 | 7.3 | 7.8 | 9.6 | 6.8 |
Price To Sales Price To Sales | 0.2 | 0.1 | 0.2 | 6.1 | 3.5 | 0.5 | 6.7 | 11.8 | 10.6 | 7.8 | 20.0 | 17.5 |
Price To Book Price To Book | 0.3 | 0.2 | 0.4 | 0.4 | 0.2 | 0.6 | 0.7 | 0.5 | 0.8 | 0.8 | 1.1 | 0.9 |
EV To EBITDA EV To EBITDA | 3.3 | 3.0 | 3.6 | 18.9 | 18.5 | 55.0 | 17.8 | 58.6 | 70.4 | 55.3 | 99.1 | 87.9 |
GPM GPM% | 30.4 | 27.4 | 50.0 | 100.0 | 100.0 | 100.0 | 100.0 | 100.0 | 100.0 | 100.0 | ||
OPM OPM% | 8.6 | 10.3 | 11.4 | 30.8 | 19.1 | 0.8 | 33.5 | 19.6 | 14.7 | 14.2 | 20.1 | 20.3 |
NPM NPM% | 4.2 | 4.5 | 5.0 | 19.3 | 11.5 | 0.1 | 24.2 | 13.3 | 15.3 | 10.9 | 14.1 | 14.0 |
ROCE ROCE% | 7.4 | 8.4 | 13.6 | 1.4 | 0.9 | 2.1 | 3.6 | 0.8 | 1.6 | 1.5 | 1.1 | 1.1 |
ROE ROE% | 4.5 | 5.4 | 10.4 | 1.1 | 0.7 | 0.2 | 2.7 | 0.6 | 1.2 | 1.1 | 0.8 | 0.8 |
ROA ROA% | 3.4 | 3.7 | 4.2 | 1.1 | 0.7 | 0.2 | 2.5 | 0.6 | 1.2 | 1.1 | 0.8 | 0.8 |
Documents — Titan Securities Ltd