| Quarter | Sep 2021 | Sep 2022 | Dec 2022 | Mar 2023 | Jun 2023 | Sep 2023 | Dec 2023 | Mar 2024 | Jun 2024 | Sep 2024 | Dec 2024 | Mar 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| 1 | 0 | 4 | 19 | 9 | 7 | 4 | 21 | 0 | 1 | 4 | 9 | |
Growth YoY Revenue Growth YoY% | -41.5 | 1,734.2 | 0.9 | 7.1 | -96.0 | -87.5 | -10.1 | -57.0 | ||||
| 0 | 0 | 3 | 22 | 6 | 5 | 4 | 26 | 0 | 1 | 4 | 9 | |
| 1 | 0 | 1 | -3 | 4 | 2 | 1 | -6 | 0 | 0 | 0 | -1 | |
OPM OPM% | 98.5 | -7.9 | 30.0 | -15.5 | 40.1 | 21.7 | 15.3 | -27.5 | 70.3 | -2.3 | 1.3 | -6.8 |
| 0 | 0 | 0 | 1 | 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 | 0 | 1 | -2 | 4 | 2 | 1 | -5 | 0 | 0 | 0 | -1 |
| 0 | 0 | 0 | 0 | 1 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | |
| 1 | 0 | 1 | -1 | 3 | 1 | 1 | -5 | 0 | 0 | 0 | -1 | |
Growth YoY PAT Growth YoY% | 5,600.0 | -82.5 | 1,030.0 | -52.8 | -264.4 | -93.2 | -102.7 | -94.1 | 90.0 | |||
NPM NPM% | 87.7 | 26.3 | 24.6 | -7.6 | 30.1 | 16.2 | 11.5 | -25.8 | 51.4 | -3.5 | 0.8 | -6.0 |
| 0.7 | 0.1 | 1.1 | -1.4 | 1.1 | 0.5 | 0.2 | -2.1 | 0.1 | 0.0 | 0.0 | 0.0 |
| Quarter | Sep 2021 | Sep 2022 | Dec 2022 | Mar 2023 | Jun 2023 | Sep 2023 | Dec 2023 | Mar 2024 | Jun 2024 | Sep 2024 | Dec 2024 | Mar 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| 1 | 0 | 4 | 19 | 9 | 7 | 4 | 21 | 0 | 1 | 4 | 9 | |
Growth YoY Revenue Growth YoY% | -41.5 | 1,734.2 | 0.9 | 7.1 | -96.0 | -87.5 | -10.1 | -57.0 | ||||
| 0 | 0 | 3 | 22 | 6 | 5 | 4 | 26 | 0 | 1 | 4 | 9 | |
| 1 | 0 | 1 | -3 | 4 | 2 | 1 | -6 | 0 | 0 | 0 | -1 | |
OPM OPM% | 98.5 | -7.9 | 30.0 | -15.5 | 40.1 | 21.7 | 15.3 | -27.5 | 70.3 | -2.3 | 1.3 | -6.8 |
| 0 | 0 | 0 | 1 | 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 | 0 | 1 | -2 | 4 | 2 | 1 | -5 | 0 | 0 | 0 | -1 |
| 0 | 0 | 0 | 0 | 1 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | |
| 1 | 0 | 1 | -1 | 3 | 1 | 1 | -5 | 0 | 0 | 0 | -1 | |
Growth YoY PAT Growth YoY% | 5,600.0 | -82.5 | 1,030.0 | -52.8 | -264.4 | -93.2 | -102.7 | -94.1 | 90.0 | |||
NPM NPM% | 87.7 | 26.3 | 24.6 | -7.6 | 30.1 | 16.2 | 11.5 | -25.8 | 51.4 | -3.5 | 0.8 | -6.0 |
| 0.7 | 0.1 | 1.1 | -1.4 | 1.1 | 0.5 | 0.2 | -2.1 | 0.1 | 0.0 | 0.0 | 0.0 |
| Financial Year | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 |
|---|---|---|---|---|---|---|---|---|---|
Revenue RevenueCr | 0 | 0 | 0 | 0 | 0 | 2 | 24 | 41 | 14 |
Growth Revenue Growth% | -100.0 | 1,270.9 | 69.0 | -65.8 | |||||
| 0 | 0 | 0 | 0 | 0 | 1 | 26 | 41 | 14 | |
| 0 | 0 | 0 | 0 | 0 | 1 | -1 | 0 | 0 | |
OPM OPM% | -249.6 | 42.1 | -5.5 | 0.6 | -2.1 | ||||
| 0 | 0 | 0 | 0 | 0 | 0 | 2 | 0 | 0 | |
Interest Expense Interest ExpenseCr | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Depreciation DepreciationCr | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
PBT PBTCr | 0 | 0 | 0 | 0 | -34 | 1 | 1 | 1 | 0 |
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | |
PAT PATCr | 0 | 0 | 0 | 0 | -34 | 1 | 0 | 0 | 0 |
Growth PAT Growth% | 1.8 | 54.5 | -54.6 | -83,267.1 | 102.8 | -62.7 | 21.4 | -174.1 | |
NPM NPM% | -131.9 | 53.5 | 1.5 | 1.1 | -2.3 | ||||
| -0.1 | -0.1 | 0.0 | 0.0 | -33.9 | 0.9 | 0.1 | 0.2 | 0.0 |
| Financial Year | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 |
|---|---|---|---|---|---|---|---|---|---|
Revenue RevenueCr | 0 | 0 | 0 | 0 | 0 | 2 | 24 | 41 | 14 |
Growth Revenue Growth% | -100.0 | 1,270.9 | 69.0 | -65.8 | |||||
| 0 | 0 | 0 | 0 | 0 | 1 | 26 | 41 | 14 | |
| 0 | 0 | 0 | 0 | 0 | 1 | -1 | 0 | 0 | |
OPM OPM% | -249.6 | 42.1 | -5.5 | 0.6 | -2.1 | ||||
| 0 | 0 | 0 | 0 | 0 | 0 | 2 | 0 | 0 | |
Interest Expense Interest ExpenseCr | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Depreciation DepreciationCr | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
PBT PBTCr | 0 | 0 | 0 | 0 | -34 | 1 | 1 | 1 | 0 |
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | |
PAT PATCr | 0 | 0 | 0 | 0 | -34 | 1 | 0 | 0 | 0 |
Growth PAT Growth% | 1.8 | 54.5 | -54.6 | -83,267.1 | 102.8 | -62.7 | 21.4 | -174.1 | |
NPM NPM% | -131.9 | 53.5 | 1.5 | 1.1 | -2.3 | ||||
| -0.1 | -0.1 | 0.0 | 0.0 | -33.9 | 0.9 | 0.1 | 0.2 | 0.0 |
| Financial Year | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 |
|---|---|---|---|---|---|---|---|---|---|
Equity Capital Equity CapitalCr | 10 | 10 | 10 | 10 | 10 | 10 | 25 | 25 | 25 |
Reserves ReservesCr | 33 | 33 | 33 | 33 | -1 | 0 | -15 | -14 | -14 |
| 0 | 0 | 0 | 0 | 0 | 1 | 2 | 1 | 1 | |
| 0 | 0 | 0 | 0 | 0 | 0 | 50,013 | 50,022 | 50,014 | |
| 43 | 43 | 43 | 42 | 8 | 11 | 50,025 | 50,034 | 50,026 | |
| 0 | 0 | 0 | 0 | 0 | 2 | 50,017 | 50,026 | 50,018 | |
| 43 | 43 | 42 | 42 | 8 | 9 | 8 | 9 | 9 | |
| 43 | 43 | 43 | 42 | 8 | 11 | 50,025 | 50,034 | 50,026 |
| Financial Year | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 |
|---|---|---|---|---|---|---|---|---|---|
Equity Capital Equity CapitalCr | 10 | 10 | 10 | 10 | 10 | 10 | 25 | 25 | 25 |
Reserves ReservesCr | 33 | 33 | 33 | 33 | -1 | 0 | -15 | -14 | -14 |
| 0 | 0 | 0 | 0 | 0 | 1 | 2 | 1 | 1 | |
| 0 | 0 | 0 | 0 | 0 | 0 | 50,013 | 50,022 | 50,014 | |
| 43 | 43 | 43 | 42 | 8 | 11 | 50,025 | 50,034 | 50,026 | |
| 0 | 0 | 0 | 0 | 0 | 2 | 50,017 | 50,026 | 50,018 | |
| 43 | 43 | 42 | 42 | 8 | 9 | 8 | 9 | 9 | |
| 43 | 43 | 43 | 42 | 8 | 11 | 50,025 | 50,034 | 50,026 |
| Financial Year | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 |
|---|---|---|---|---|---|---|---|---|---|
| 0 | 0 | 0 | 0 | 0 | -9 | -2 | 0 | 0 | |
| 0 | 0 | 0 | 0 | 0 | 0 | -84 | 0 | 0 | |
| 0 | 0 | 0 | 0 | 0 | 9 | 87 | 0 | 0 | |
Net Cash Flow Net Cash FlowCr | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Free Cash Flow Free Cash FlowCr | 0 | 0 | 0 | 0 | 0 | -9 | -3 | 0 | |
CFO To PAT CFO To PAT% | 116.2 | 87.5 | 117.7 | 448.5 | 0.5 | -898.6 | -696.7 | -12.1 | 3.1 |
CFO To EBITDA CFO To EBITDA% | 115.2 | 87.5 | 62.2 | 108.6 | 114.7 | -1,143.0 | 183.8 | -22.6 | 3.3 |
| Financial Year | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 |
|---|---|---|---|---|---|---|---|---|---|
| 0 | 0 | 0 | 0 | 0 | -9 | -2 | 0 | 0 | |
| 0 | 0 | 0 | 0 | 0 | 0 | -84 | 0 | 0 | |
| 0 | 0 | 0 | 0 | 0 | 9 | 87 | 0 | 0 | |
Net Cash Flow Net Cash FlowCr | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Free Cash Flow Free Cash FlowCr | 0 | 0 | 0 | 0 | 0 | -9 | -3 | 0 | |
CFO To PAT CFO To PAT% | 116.2 | 87.5 | 117.7 | 448.5 | 0.5 | -898.6 | -696.7 | -12.1 | 3.1 |
CFO To EBITDA CFO To EBITDA% | 115.2 | 87.5 | 62.2 | 108.6 | 114.7 | -1,143.0 | 183.8 | -22.6 | 3.3 |
| Financial Year | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Current |
|---|---|---|---|---|---|---|---|---|---|---|
Market Cap Market CapitalizationCr | 4 | 3 | 3 | 2 | 3 | 14 | 77 | 18 | 10 | 8 |
Price To Earnings Price To Earnings | 13.7 | 220.6 | 42.9 | -31.1 | 66.6 | |||||
Price To Sales Price To Sales | 136.5 | 7.6 | 3.2 | 0.4 | 0.7 | 0.6 | ||||
Price To Book Price To Book | 0.1 | 0.1 | 0.1 | 0.1 | 0.4 | 1.3 | 7.4 | 1.7 | 0.9 | 0.8 |
EV To EBITDA EV To EBITDA | -58.4 | -47.1 | -52.2 | -13.4 | -22.8 | 17.6 | -58.3 | 83.1 | -35.1 | -29.7 |
GPM GPM% | 100.0 | 100.0 | -1.8 | 1.6 | ||||||
OPM OPM% | -249.6 | 42.1 | -5.5 | 0.6 | -2.1 | -2.1 | ||||
NPM NPM% | -131.9 | 53.5 | 1.5 | 1.1 | -2.3 | -2.3 | ||||
ROCE ROCE% | -0.1 | -0.1 | -0.1 | -0.1 | -403.9 | 10.9 | 4.6 | 4.8 | -2.8 | -2.8 |
ROE ROE% | -0.1 | -0.1 | -0.1 | -0.1 | -403.9 | 9.6 | 3.4 | 4.0 | -3.0 | -3.0 |
ROA ROA% | -0.1 | -0.1 | -0.1 | -0.1 | -403.7 | 8.5 | 0.0 | 0.0 | 0.0 | 0.0 |
| Financial Year | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Current |
|---|---|---|---|---|---|---|---|---|---|---|
Market Cap Market CapitalizationCr | 4 | 3 | 3 | 2 | 3 | 14 | 77 | 18 | 10 | 8 |
Price To Earnings Price To Earnings | 13.7 | 220.6 | 42.9 | -31.1 | 66.6 | |||||
Price To Sales Price To Sales | 136.5 | 7.6 | 3.2 | 0.4 | 0.7 | 0.6 | ||||
Price To Book Price To Book | 0.1 | 0.1 | 0.1 | 0.1 | 0.4 | 1.3 | 7.4 | 1.7 | 0.9 | 0.8 |
EV To EBITDA EV To EBITDA | -58.4 | -47.1 | -52.2 | -13.4 | -22.8 | 17.6 | -58.3 | 83.1 | -35.1 | -29.7 |
GPM GPM% | 100.0 | 100.0 | -1.8 | 1.6 | ||||||
OPM OPM% | -249.6 | 42.1 | -5.5 | 0.6 | -2.1 | -2.1 | ||||
NPM NPM% | -131.9 | 53.5 | 1.5 | 1.1 | -2.3 | -2.3 | ||||
ROCE ROCE% | -0.1 | -0.1 | -0.1 | -0.1 | -403.9 | 10.9 | 4.6 | 4.8 | -2.8 | -2.8 |
ROE ROE% | -0.1 | -0.1 | -0.1 | -0.1 | -403.9 | 9.6 | 3.4 | 4.0 | -3.0 | -3.0 |
ROA ROA% | -0.1 | -0.1 | -0.1 | -0.1 | -403.7 | 8.5 | 0.0 | 0.0 | 0.0 | 0.0 |
Documents — Unistar Multimedia Ltd