| 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 | 0 | 1 | 1 | 1 | 2 | 3 | |
Growth YoY Revenue Growth YoY% | 4.0 | -3.9 | 4.0 | 3.9 | 7.7 | 8.0 | 3.9 | 188.9 | 228.6 | 385.2 | 729.6 | 248.7 |
Interest Expended Interest ExpendedCr | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Expenses ExpensesCr | 0 | 0 | 0 | 0 | 0 | 0 | 1 | 1 | 1 | 1 | 2 | 2 |
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 1 | |
FPM FPM% | 73.1 | 68.0 | 73.1 | 77.8 | 71.4 | 70.4 | -140.7 | -26.9 | -10.9 | 6.9 | 19.6 | 21.3 |
| 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 | 1 |
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | |
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 1 | 0 | |
Growth YoY PAT Growth YoY% | 15.4 | -13.3 | -57.1 | 14.3 | 0.0 | 7.7 | -293.3 | -200.0 | -153.3 | 0.0 | 320.7 | 381.3 |
NPM NPM% | 57.7 | 52.0 | 57.7 | 59.3 | 53.6 | 51.9 | -107.4 | -20.5 | -8.7 | 10.7 | 28.6 | 16.5 |
| 0.3 | 0.3 | 0.3 | 0.3 | 0.3 | 0.3 | -0.5 | -0.3 | -0.1 | 0.2 | 0.7 | 0.5 |
| 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 | 0 | 1 | 1 | 1 | 2 | 3 | |
Growth YoY Revenue Growth YoY% | 4.0 | -3.9 | 4.0 | 3.9 | 7.7 | 8.0 | 3.9 | 188.9 | 228.6 | 385.2 | 729.6 | 248.7 |
Interest Expended Interest ExpendedCr | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Expenses ExpensesCr | 0 | 0 | 0 | 0 | 0 | 0 | 1 | 1 | 1 | 1 | 2 | 2 |
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 1 | |
FPM FPM% | 73.1 | 68.0 | 73.1 | 77.8 | 71.4 | 70.4 | -140.7 | -26.9 | -10.9 | 6.9 | 19.6 | 21.3 |
| 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 | 1 |
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | |
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 1 | 0 | |
Growth YoY PAT Growth YoY% | 15.4 | -13.3 | -57.1 | 14.3 | 0.0 | 7.7 | -293.3 | -200.0 | -153.3 | 0.0 | 320.7 | 381.3 |
NPM NPM% | 57.7 | 52.0 | 57.7 | 59.3 | 53.6 | 51.9 | -107.4 | -20.5 | -8.7 | 10.7 | 28.6 | 16.5 |
| 0.3 | 0.3 | 0.3 | 0.3 | 0.3 | 0.3 | -0.5 | -0.3 | -0.1 | 0.2 | 0.7 | 0.5 |
| 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 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 5 | 7 |
Growth Revenue Growth% | 6.7 | 5.4 | 3.6 | 90.3 | 13.3 | 35.6 | 12.5 | 2.3 | 3.7 | 5.7 | 379.0 | 349.4 |
Interest Expended Interest ExpendedCr | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Expenses ExpensesCr | 1 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 1 | 5 | 6 |
| 0 | 0 | 0 | 0 | 0 | 1 | 1 | 1 | 1 | 0 | 0 | 1 | |
FPM FPM% | -144.4 | 17.2 | 16.7 | 64.3 | 71.9 | 71.3 | 77.3 | 68.0 | 71.8 | 20.2 | 4.2 | 14.0 |
| 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 | 1 | 1 | 1 | 1 | 0 | 0 | 1 |
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | |
PAT PATCr | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 1 | 1 | 0 | 1 | 1 |
Growth PAT Growth% | -127.3 | 589.7 | 30.6 | -4.3 | -3.7 | 29.7 | -26.8 | 95.0 | -18.4 | -70.3 | 231.1 | 818.8 |
NPM NPM% | -23.0 | 106.8 | 134.7 | 67.8 | 57.6 | 55.1 | 35.8 | 68.3 | 53.7 | 15.1 | 10.4 | 16.0 |
| -0.1 | 0.6 | 0.8 | 0.8 | 0.7 | 0.9 | 0.7 | 1.4 | 1.1 | 0.3 | 0.7 | 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 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 5 | 7 |
Growth Revenue Growth% | 6.7 | 5.4 | 3.6 | 90.3 | 13.3 | 35.6 | 12.5 | 2.3 | 3.7 | 5.7 | 379.0 | 349.4 |
Interest Expended Interest ExpendedCr | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Expenses ExpensesCr | 1 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 1 | 5 | 6 |
| 0 | 0 | 0 | 0 | 0 | 1 | 1 | 1 | 1 | 0 | 0 | 1 | |
FPM FPM% | -144.4 | 17.2 | 16.7 | 64.3 | 71.9 | 71.3 | 77.3 | 68.0 | 71.8 | 20.2 | 4.2 | 14.0 |
| 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 | 1 | 1 | 1 | 1 | 0 | 0 | 1 |
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | |
PAT PATCr | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 1 | 1 | 0 | 1 | 1 |
Growth PAT Growth% | -127.3 | 589.7 | 30.6 | -4.3 | -3.7 | 29.7 | -26.8 | 95.0 | -18.4 | -70.3 | 231.1 | 818.8 |
NPM NPM% | -23.0 | 106.8 | 134.7 | 67.8 | 57.6 | 55.1 | 35.8 | 68.3 | 53.7 | 15.1 | 10.4 | 16.0 |
| -0.1 | 0.6 | 0.8 | 0.8 | 0.7 | 0.9 | 0.7 | 1.4 | 1.1 | 0.3 | 0.7 | 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 | 5 | 5 | 5 | 5 | 5 | 5 | 5 | 5 | 5 | 5 | 9 |
Reserves ReservesCr | 3 | 3 | 3 | 17 | 9 | 10 | 12 | 12 | 15 | 18 | 46 |
Borrowings BorrowingsCr | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 10 |
Other Liabilities Other LiabilitiesCr | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 1 | 1 | 6 |
Total Liabilities Total LiabilitiesCr | 7 | 8 | 8 | 22 | 14 | 15 | 17 | 17 | 20 | 23 | 71 |
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | |
Cash Equivalents Cash EquivalentsCr | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 5 | 2 |
Other Assets Other AssetsCr | 7 | 8 | 8 | 21 | 14 | 15 | 16 | 17 | 20 | 18 | 69 |
Total Assets Total AssetsCr | 7 | 8 | 8 | 22 | 14 | 15 | 17 | 17 | 20 | 23 | 71 |
| 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 | 5 | 5 | 5 | 5 | 5 | 5 | 5 | 5 | 5 | 5 | 9 |
Reserves ReservesCr | 3 | 3 | 3 | 17 | 9 | 10 | 12 | 12 | 15 | 18 | 46 |
Borrowings BorrowingsCr | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 10 |
Other Liabilities Other LiabilitiesCr | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 1 | 1 | 6 |
Total Liabilities Total LiabilitiesCr | 7 | 8 | 8 | 22 | 14 | 15 | 17 | 17 | 20 | 23 | 71 |
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | |
Cash Equivalents Cash EquivalentsCr | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 5 | 2 |
Other Assets Other AssetsCr | 7 | 8 | 8 | 21 | 14 | 15 | 16 | 17 | 20 | 18 | 69 |
Total Assets Total AssetsCr | 7 | 8 | 8 | 22 | 14 | 15 | 17 | 17 | 20 | 23 | 71 |
| 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 | 0 | 0 | 0 | -5 | 0 | 0 | 0 | 0 | 2 | -35 | |
| 0 | 3 | 3 | 0 | 5 | 0 | 0 | -1 | 0 | 1 | 1 | |
| 0 | 0 | -4 | -1 | 0 | 0 | 0 | 0 | 0 | 3 | 31 | |
Net Cash Flow Net Cash FlowCr | 0 | 4 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 5 | -3 |
Free Cash Flow Free Cash FlowCr | 0 | 0 | 0 | 0 | -6 | 0 | 0 | 0 | 0 | 2 | -35 |
CFO To EBITDA CFO To EBITDA% | -91.1 | 564.4 | 958.0 | 106.4 | -1,177.8 | -52.1 | -6.3 | 72.5 | -15.2 | 715.5 | -16,178.9 |
| Financial Year | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| 0 | 0 | 0 | 0 | -5 | 0 | 0 | 0 | 0 | 2 | -35 | |
| 0 | 3 | 3 | 0 | 5 | 0 | 0 | -1 | 0 | 1 | 1 | |
| 0 | 0 | -4 | -1 | 0 | 0 | 0 | 0 | 0 | 3 | 31 | |
Net Cash Flow Net Cash FlowCr | 0 | 4 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 5 | -3 |
Free Cash Flow Free Cash FlowCr | 0 | 0 | 0 | 0 | -6 | 0 | 0 | 0 | 0 | 2 | -35 |
CFO To EBITDA CFO To EBITDA% | -91.1 | 564.4 | 958.0 | 106.4 | -1,177.8 | -52.1 | -6.3 | 72.5 | -15.2 | 715.5 | -16,178.9 |
| 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 | 5 | 8 | 11 | 3 | 3 | 2 | 11 | 6 | 11 | 22 | 127 | 125 |
Price To Earnings Price To Earnings | 27.8 | 29.4 | 9.8 | 8.0 | 5.7 | 34.9 | 9.6 | 22.1 | 132.0 | 233.9 | 111.0 | |
Price To Sales Price To Sales | 9.9 | 15.0 | 17.4 | 5.2 | 3.9 | 2.8 | 11.3 | 5.9 | 10.8 | 19.9 | 23.7 | 17.4 |
Price To Book Price To Book | 0.7 | 1.1 | 1.5 | 0.2 | 0.2 | 0.2 | 0.8 | 0.4 | 0.6 | 1.0 | 2.3 | 2.3 |
EV To EBITDA EV To EBITDA | -11.7 | 146.3 | 211.2 | 9.4 | 5.8 | 4.0 | 14.1 | 8.7 | 15.1 | 76.2 | 619.2 | 129.7 |
FPM FPM% | -143.4 | 18.2 | 16.8 | 63.9 | 71.6 | 71.6 | 77.4 | 68.1 | 71.6 | 20.2 | 4.2 | 14.1 |
NPM NPM% | -23.0 | 106.8 | 134.7 | 67.8 | 57.6 | 55.1 | 35.8 | 68.3 | 53.7 | 15.1 | 10.4 | 16.0 |
ROCE ROCE% | -0.9 | 4.3 | 5.6 | 2.1 | 3.4 | 4.3 | 4.6 | 4.0 | 3.8 | 1.0 | 0.6 | 0.6 |
ROE ROE% | -0.9 | 4.1 | 5.0 | 1.8 | 2.7 | 3.1 | 2.1 | 4.0 | 2.9 | 0.7 | 1.0 | 1.0 |
ROA ROA% | -0.9 | 4.0 | 4.9 | 1.8 | 2.6 | 3.1 | 2.1 | 3.9 | 2.7 | 0.7 | 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 | 5 | 8 | 11 | 3 | 3 | 2 | 11 | 6 | 11 | 22 | 127 | 125 |
Price To Earnings Price To Earnings | 27.8 | 29.4 | 9.8 | 8.0 | 5.7 | 34.9 | 9.6 | 22.1 | 132.0 | 233.9 | 111.0 | |
Price To Sales Price To Sales | 9.9 | 15.0 | 17.4 | 5.2 | 3.9 | 2.8 | 11.3 | 5.9 | 10.8 | 19.9 | 23.7 | 17.4 |
Price To Book Price To Book | 0.7 | 1.1 | 1.5 | 0.2 | 0.2 | 0.2 | 0.8 | 0.4 | 0.6 | 1.0 | 2.3 | 2.3 |
EV To EBITDA EV To EBITDA | -11.7 | 146.3 | 211.2 | 9.4 | 5.8 | 4.0 | 14.1 | 8.7 | 15.1 | 76.2 | 619.2 | 129.7 |
FPM FPM% | -143.4 | 18.2 | 16.8 | 63.9 | 71.6 | 71.6 | 77.4 | 68.1 | 71.6 | 20.2 | 4.2 | 14.1 |
NPM NPM% | -23.0 | 106.8 | 134.7 | 67.8 | 57.6 | 55.1 | 35.8 | 68.3 | 53.7 | 15.1 | 10.4 | 16.0 |
ROCE ROCE% | -0.9 | 4.3 | 5.6 | 2.1 | 3.4 | 4.3 | 4.6 | 4.0 | 3.8 | 1.0 | 0.6 | 0.6 |
ROE ROE% | -0.9 | 4.1 | 5.0 | 1.8 | 2.7 | 3.1 | 2.1 | 4.0 | 2.9 | 0.7 | 1.0 | 1.0 |
ROA ROA% | -0.9 | 4.0 | 4.9 | 1.8 | 2.6 | 3.1 | 2.1 | 3.9 | 2.7 | 0.7 | 0.8 | 0.8 |
Documents — Trustedge Capital Ltd