| 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 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| 10 | 17 | 21 | 19 | 39 | 18 | 37 | 22 | 22 | 9 | 2 | 34 | |
Growth YoY Revenue Growth YoY% | -17.9 | 173.9 | 364.7 | 77.0 | 306.2 | 5.2 | 78.1 | 15.5 | -44.6 | -49.2 | -93.4 | 53.0 |
| 7 | 14 | 17 | 14 | 28 | 16 | 36 | 13 | 21 | 7 | 10 | 14 | |
| 3 | 3 | 3 | 6 | 12 | 2 | 0 | 9 | 1 | 2 | -8 | 21 | |
OPM OPM% | 33.0 | 18.2 | 16.2 | 29.5 | 30.1 | 11.9 | 0.4 | 41.3 | 5.4 | 17.8 | -320.3 | 59.9 |
| 0 | 0 | 0 | 0 | 0 | 0 | 1 | 2 | 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 | 3 | 3 | 3 | 6 | 12 | 2 | 0 | 11 | 1 | 1 | -8 | 21 |
| 1 | 1 | 1 | 1 | 2 | 0 | 0 | 3 | 0 | 0 | -2 | 5 | |
| 3 | 2 | 3 | 4 | 9 | 2 | 0 | 8 | 1 | 1 | -6 | 16 | |
Growth YoY PAT Growth YoY% | 20.7 | 386.2 | 197.9 | 31.3 | 258.4 | -29.3 | -88.7 | 71.0 | -90.0 | -51.7 | -2,109.7 | 109.1 |
NPM NPM% | 27.0 | 14.8 | 13.3 | 23.1 | 23.8 | 9.9 | 0.8 | 34.1 | 4.3 | 9.4 | -257.4 | 46.7 |
| 1.7 | 1.6 | 1.8 | 3.0 | 5.2 | 1.0 | 0.2 | 3.8 | 0.5 | 0.4 | -2.8 | 7.3 |
| 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 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| 10 | 17 | 21 | 19 | 39 | 18 | 37 | 22 | 22 | 9 | 2 | 34 | |
Growth YoY Revenue Growth YoY% | -17.9 | 173.9 | 364.7 | 77.0 | 306.2 | 5.2 | 78.1 | 15.5 | -44.6 | -49.2 | -93.4 | 53.0 |
| 7 | 14 | 17 | 14 | 28 | 16 | 36 | 13 | 21 | 7 | 10 | 14 | |
| 3 | 3 | 3 | 6 | 12 | 2 | 0 | 9 | 1 | 2 | -8 | 21 | |
OPM OPM% | 33.0 | 18.2 | 16.2 | 29.5 | 30.1 | 11.9 | 0.4 | 41.3 | 5.4 | 17.8 | -320.3 | 59.9 |
| 0 | 0 | 0 | 0 | 0 | 0 | 1 | 2 | 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 | 3 | 3 | 3 | 6 | 12 | 2 | 0 | 11 | 1 | 1 | -8 | 21 |
| 1 | 1 | 1 | 1 | 2 | 0 | 0 | 3 | 0 | 0 | -2 | 5 | |
| 3 | 2 | 3 | 4 | 9 | 2 | 0 | 8 | 1 | 1 | -6 | 16 | |
Growth YoY PAT Growth YoY% | 20.7 | 386.2 | 197.9 | 31.3 | 258.4 | -29.3 | -88.7 | 71.0 | -90.0 | -51.7 | -2,109.7 | 109.1 |
NPM NPM% | 27.0 | 14.8 | 13.3 | 23.1 | 23.8 | 9.9 | 0.8 | 34.1 | 4.3 | 9.4 | -257.4 | 46.7 |
| 1.7 | 1.6 | 1.8 | 3.0 | 5.2 | 1.0 | 0.2 | 3.8 | 0.5 | 0.4 | -2.8 | 7.3 |
| 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 | 14 | 13 | 39 | 26 | 23 | 28 | 38 | 33 | 58 | 113 | 54 | 68 |
Growth Revenue Growth% | -50.0 | -6.7 | 198.4 | -34.8 | -12.0 | 25.5 | 34.9 | -14.5 | 77.7 | 95.2 | -52.7 | -41.8 |
| 14 | 13 | 36 | 24 | 27 | 19 | 27 | 32 | 45 | 93 | 49 | 52 | |
| 0 | 1 | 4 | 2 | -4 | 10 | 11 | 1 | 13 | 20 | 4 | 16 | |
OPM OPM% | 1.6 | 4.5 | 9.3 | 6.2 | -17.6 | 34.2 | 28.6 | 3.3 | 23.0 | 17.6 | 8.0 | 23.1 |
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 1 | 2 | 0 | |
Interest Expense Interest ExpenseCr | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 1 | 1 | 1 |
Depreciation DepreciationCr | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
PBT PBTCr | 0 | 1 | 4 | 1 | -4 | 10 | 11 | 1 | 13 | 20 | 5 | 15 |
| 0 | 0 | 1 | 0 | 0 | 0 | 1 | 0 | 2 | 4 | 2 | 3 | |
PAT PATCr | 0 | 1 | 3 | 1 | -4 | 9 | 9 | 1 | 11 | 16 | 3 | 12 |
Growth PAT Growth% | 53.1 | 167.9 | 492.6 | -62.2 | -452.2 | 323.7 | 2.9 | -94.6 | 2,139.4 | 41.6 | -79.8 | -39.3 |
NPM NPM% | 1.4 | 3.9 | 7.8 | 4.5 | -18.0 | 32.1 | 24.5 | 1.5 | 19.4 | 14.1 | 6.0 | 17.2 |
| 0.1 | 0.3 | 2.0 | 0.8 | -2.7 | 6.0 | 6.2 | 0.3 | 7.4 | 8.8 | 1.5 | 5.4 |
| 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 | 14 | 13 | 39 | 26 | 23 | 28 | 38 | 33 | 58 | 113 | 54 | 68 |
Growth Revenue Growth% | -50.0 | -6.7 | 198.4 | -34.8 | -12.0 | 25.5 | 34.9 | -14.5 | 77.7 | 95.2 | -52.7 | -41.8 |
| 14 | 13 | 36 | 24 | 27 | 19 | 27 | 32 | 45 | 93 | 49 | 52 | |
| 0 | 1 | 4 | 2 | -4 | 10 | 11 | 1 | 13 | 20 | 4 | 16 | |
OPM OPM% | 1.6 | 4.5 | 9.3 | 6.2 | -17.6 | 34.2 | 28.6 | 3.3 | 23.0 | 17.6 | 8.0 | 23.1 |
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 1 | 2 | 0 | |
Interest Expense Interest ExpenseCr | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 1 | 1 | 1 |
Depreciation DepreciationCr | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
PBT PBTCr | 0 | 1 | 4 | 1 | -4 | 10 | 11 | 1 | 13 | 20 | 5 | 15 |
| 0 | 0 | 1 | 0 | 0 | 0 | 1 | 0 | 2 | 4 | 2 | 3 | |
PAT PATCr | 0 | 1 | 3 | 1 | -4 | 9 | 9 | 1 | 11 | 16 | 3 | 12 |
Growth PAT Growth% | 53.1 | 167.9 | 492.6 | -62.2 | -452.2 | 323.7 | 2.9 | -94.6 | 2,139.4 | 41.6 | -79.8 | -39.3 |
NPM NPM% | 1.4 | 3.9 | 7.8 | 4.5 | -18.0 | 32.1 | 24.5 | 1.5 | 19.4 | 14.1 | 6.0 | 17.2 |
| 0.1 | 0.3 | 2.0 | 0.8 | -2.7 | 6.0 | 6.2 | 0.3 | 7.4 | 8.8 | 1.5 | 5.4 |
| 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 | 15 | 15 | 15 | 15 | 15 | 15 | 15 | 15 | 15 | 20 | 22 |
Reserves ReservesCr | 6 | 7 | 10 | 9 | 5 | 14 | 22 | 22 | 33 | 84 | 95 |
| 0 | 1 | 5 | 1 | 3 | 4 | 2 | 5 | 5 | 2 | ||
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 1 | ||
| 22 | 23 | 30 | 25 | 23 | 33 | 39 | 42 | 52 | 107 | 123 | |
| 20 | 21 | 25 | 9 | 11 | 15 | 20 | 26 | 24 | 48 | ||
| 2 | 2 | 5 | 15 | 12 | 18 | 19 | 16 | 28 | 60 | ||
| 22 | 23 | 30 | 25 | 23 | 33 | 39 | 42 | 52 | 107 | 123 |
| 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 | 15 | 15 | 15 | 15 | 15 | 15 | 15 | 15 | 15 | 20 | 22 |
Reserves ReservesCr | 6 | 7 | 10 | 9 | 5 | 14 | 22 | 22 | 33 | 84 | 95 |
| 0 | 1 | 5 | 1 | 3 | 4 | 2 | 5 | 5 | 2 | ||
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 1 | ||
| 22 | 23 | 30 | 25 | 23 | 33 | 39 | 42 | 52 | 107 | 123 | |
| 20 | 21 | 25 | 9 | 11 | 15 | 20 | 26 | 24 | 48 | ||
| 2 | 2 | 5 | 15 | 12 | 18 | 19 | 16 | 28 | 60 | ||
| 22 | 23 | 30 | 25 | 23 | 33 | 39 | 42 | 52 | 107 | 123 |
| Financial Year | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| -2 | 6 | 4 | -4 | 4 | 2 | -15 | 10 | -2 | -26 | -15 | |
| 0 | 0 | -3 | -3 | -2 | 3 | 18 | -9 | 1 | -16 | 12 | |
| 0 | 0 | 0 | -1 | 0 | 0 | -1 | -1 | -1 | 41 | 9 | |
Net Cash Flow Net Cash FlowCr | -2 | 6 | 2 | -8 | 2 | 5 | 3 | 0 | -2 | -1 | 6 |
Free Cash Flow Free Cash FlowCr | -2 | 6 | 5 | -4 | 4 | 2 | -15 | 10 | -2 | -26 | |
CFO To PAT CFO To PAT% | -993.5 | 1,082.6 | 139.3 | -351.1 | -90.8 | 21.6 | -160.6 | 1,946.6 | -19.2 | -161.6 | -459.4 |
CFO To EBITDA CFO To EBITDA% | -831.7 | 933.5 | 116.5 | -256.8 | -92.9 | 20.3 | -137.6 | 916.8 | -16.3 | -129.6 | -345.9 |
| Financial Year | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| -2 | 6 | 4 | -4 | 4 | 2 | -15 | 10 | -2 | -26 | -15 | |
| 0 | 0 | -3 | -3 | -2 | 3 | 18 | -9 | 1 | -16 | 12 | |
| 0 | 0 | 0 | -1 | 0 | 0 | -1 | -1 | -1 | 41 | 9 | |
Net Cash Flow Net Cash FlowCr | -2 | 6 | 2 | -8 | 2 | 5 | 3 | 0 | -2 | -1 | 6 |
Free Cash Flow Free Cash FlowCr | -2 | 6 | 5 | -4 | 4 | 2 | -15 | 10 | -2 | -26 | |
CFO To PAT CFO To PAT% | -993.5 | 1,082.6 | 139.3 | -351.1 | -90.8 | 21.6 | -160.6 | 1,946.6 | -19.2 | -161.6 | -459.4 |
CFO To EBITDA CFO To EBITDA% | -831.7 | 933.5 | 116.5 | -256.8 | -92.9 | 20.3 | -137.6 | 916.8 | -16.3 | -129.6 | -345.9 |
| 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 | 37 | 22 | 67 | 30 | 17 | 35 | 69 | 50 | 70 | 166 | 125 | 129 |
Price To Earnings Price To Earnings | 186.5 | 43.4 | 22.0 | 26.0 | 3.8 | 7.4 | 100.4 | 6.2 | 10.4 | 38.7 | 11.0 | |
Price To Sales Price To Sales | 2.6 | 1.7 | 1.7 | 1.2 | 0.8 | 1.2 | 1.8 | 1.5 | 1.2 | 1.5 | 2.6 | 1.9 |
Price To Book Price To Book | 1.7 | 1.0 | 2.7 | 1.3 | 0.8 | 1.2 | 1.8 | 1.4 | 1.5 | 1.6 | 1.1 | 1.1 |
EV To EBITDA EV To EBITDA | 148.7 | 24.6 | 17.1 | 17.8 | -3.8 | 3.0 | 5.4 | 38.0 | 4.7 | 7.1 | 26.1 | 7.9 |
GPM GPM% | 100.0 | 100.0 | 100.0 | 100.0 | 100.0 | 100.0 | 100.0 | 100.0 | 100.0 | 100.0 | ||
OPM OPM% | 1.6 | 4.5 | 9.3 | 6.2 | -17.6 | 34.2 | 28.6 | 3.3 | 23.0 | 17.6 | 8.0 | 23.1 |
NPM NPM% | 1.4 | 3.9 | 7.8 | 4.5 | -18.0 | 32.1 | 24.5 | 1.5 | 19.4 | 14.1 | 6.0 | 17.2 |
ROCE ROCE% | 1.7 | 2.8 | 13.0 | 6.3 | -17.8 | 29.4 | 27.8 | 2.6 | 26.2 | 19.6 | 4.9 | 4.9 |
ROE ROE% | 0.9 | 2.4 | 12.3 | 4.8 | -20.5 | 31.4 | 24.9 | 1.4 | 23.6 | 15.3 | 2.8 | 2.8 |
ROA ROA% | 0.9 | 2.2 | 10.1 | 4.7 | -18.0 | 27.4 | 23.7 | 1.2 | 21.5 | 14.9 | 2.6 | 2.6 |
| 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 | 37 | 22 | 67 | 30 | 17 | 35 | 69 | 50 | 70 | 166 | 125 | 129 |
Price To Earnings Price To Earnings | 186.5 | 43.4 | 22.0 | 26.0 | 3.8 | 7.4 | 100.4 | 6.2 | 10.4 | 38.7 | 11.0 | |
Price To Sales Price To Sales | 2.6 | 1.7 | 1.7 | 1.2 | 0.8 | 1.2 | 1.8 | 1.5 | 1.2 | 1.5 | 2.6 | 1.9 |
Price To Book Price To Book | 1.7 | 1.0 | 2.7 | 1.3 | 0.8 | 1.2 | 1.8 | 1.4 | 1.5 | 1.6 | 1.1 | 1.1 |
EV To EBITDA EV To EBITDA | 148.7 | 24.6 | 17.1 | 17.8 | -3.8 | 3.0 | 5.4 | 38.0 | 4.7 | 7.1 | 26.1 | 7.9 |
GPM GPM% | 100.0 | 100.0 | 100.0 | 100.0 | 100.0 | 100.0 | 100.0 | 100.0 | 100.0 | 100.0 | ||
OPM OPM% | 1.6 | 4.5 | 9.3 | 6.2 | -17.6 | 34.2 | 28.6 | 3.3 | 23.0 | 17.6 | 8.0 | 23.1 |
NPM NPM% | 1.4 | 3.9 | 7.8 | 4.5 | -18.0 | 32.1 | 24.5 | 1.5 | 19.4 | 14.1 | 6.0 | 17.2 |
ROCE ROCE% | 1.7 | 2.8 | 13.0 | 6.3 | -17.8 | 29.4 | 27.8 | 2.6 | 26.2 | 19.6 | 4.9 | 4.9 |
ROE ROE% | 0.9 | 2.4 | 12.3 | 4.8 | -20.5 | 31.4 | 24.9 | 1.4 | 23.6 | 15.3 | 2.8 | 2.8 |
ROA ROA% | 0.9 | 2.2 | 10.1 | 4.7 | -18.0 | 27.4 | 23.7 | 1.2 | 21.5 | 14.9 | 2.6 | 2.6 |
Documents — Upsurge Investment & Finance Ltd