| 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 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| 34 | 27 | 27 | 24 | 32 | 31 | 21 | 32 | 22 | 34 | 44 | 26 | |
Growth YoY Revenue Growth YoY% | 21.9 | 24.3 | -0.8 | -7.3 | -4.3 | 16.4 | -21.4 | 35.9 | -30.3 | 7.8 | 106.3 | -20.3 |
| 31 | 27 | 29 | 24 | 32 | 32 | 22 | 30 | 23 | 32 | 43 | 23 | |
| 2 | 0 | -1 | -1 | 0 | 0 | 0 | 2 | 0 | 2 | 2 | 2 | |
OPM OPM% | 6.9 | -0.7 | -4.8 | -3.2 | 1.0 | -0.2 | -1.5 | 5.2 | -1.1 | 5.3 | 4.0 | 8.0 |
| 1 | 1 | 2 | 2 | 1 | 3 | 1 | 2 | 1 | 1 | 0 | 1 | |
Interest Expense Interest ExpenseCr | 1 | 1 | 1 | 0 | 1 | 2 | 1 | 1 | 1 | 1 | 1 | 1 |
Depreciation DepreciationCr | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
PBT PBTCr | 2 | 0 | 0 | 0 | 0 | 1 | 0 | 2 | 0 | 2 | 0 | 1 |
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | |
| 2 | 0 | 0 | 0 | 0 | 1 | -1 | 2 | 0 | 1 | 0 | 1 | |
Growth YoY PAT Growth YoY% | 556.3 | -258.3 | -141.4 | 154.1 | -81.4 | 268.4 | -333.3 | 885.0 | -76.9 | 95.3 | 107.7 | -45.7 |
NPM NPM% | 6.3 | -1.4 | -0.4 | 0.8 | 1.2 | 2.0 | -2.4 | 6.2 | 0.4 | 3.7 | 0.1 | 4.2 |
| 0.1 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.1 | 0.0 | 0.1 | 0.0 | 0.1 |
| 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 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| 34 | 27 | 27 | 24 | 32 | 31 | 21 | 32 | 22 | 34 | 44 | 26 | |
Growth YoY Revenue Growth YoY% | 21.9 | 24.3 | -0.8 | -7.3 | -4.3 | 16.4 | -21.4 | 35.9 | -30.3 | 7.8 | 106.3 | -20.3 |
| 31 | 27 | 29 | 24 | 32 | 32 | 22 | 30 | 23 | 32 | 43 | 23 | |
| 2 | 0 | -1 | -1 | 0 | 0 | 0 | 2 | 0 | 2 | 2 | 2 | |
OPM OPM% | 6.9 | -0.7 | -4.8 | -3.2 | 1.0 | -0.2 | -1.5 | 5.2 | -1.1 | 5.3 | 4.0 | 8.0 |
| 1 | 1 | 2 | 2 | 1 | 3 | 1 | 2 | 1 | 1 | 0 | 1 | |
Interest Expense Interest ExpenseCr | 1 | 1 | 1 | 0 | 1 | 2 | 1 | 1 | 1 | 1 | 1 | 1 |
Depreciation DepreciationCr | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
PBT PBTCr | 2 | 0 | 0 | 0 | 0 | 1 | 0 | 2 | 0 | 2 | 0 | 1 |
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | |
| 2 | 0 | 0 | 0 | 0 | 1 | -1 | 2 | 0 | 1 | 0 | 1 | |
Growth YoY PAT Growth YoY% | 556.3 | -258.3 | -141.4 | 154.1 | -81.4 | 268.4 | -333.3 | 885.0 | -76.9 | 95.3 | 107.7 | -45.7 |
NPM NPM% | 6.3 | -1.4 | -0.4 | 0.8 | 1.2 | 2.0 | -2.4 | 6.2 | 0.4 | 3.7 | 0.1 | 4.2 |
| 0.1 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.1 | 0.0 | 0.1 | 0.0 | 0.1 |
| Financial Year | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 | TTM |
|---|---|---|---|---|---|---|---|---|---|---|
Revenue RevenueCr | 1 | 50 | 61 | 59 | 77 | 116 | 113 | 109 | 134 | 126 |
Growth Revenue Growth% | 7,970.7 | 22.9 | -3.6 | 30.4 | 51.3 | -2.4 | -4.2 | 23.8 | 7.8 | |
| 1 | 49 | 61 | 58 | 77 | 115 | 113 | 109 | 128 | 121 | |
| 0 | 0 | 0 | 1 | 0 | 1 | 0 | -1 | 7 | 5 | |
OPM OPM% | -14.5 | 0.4 | 0.5 | 2.0 | 0.0 | 0.7 | 0.3 | -0.8 | 5.0 | 4.3 |
| 0 | 3 | 2 | 2 | 3 | 4 | 5 | 6 | 3 | 3 | |
Interest Expense Interest ExpenseCr | 0 | 2 | 1 | 2 | 2 | 2 | 3 | 4 | 4 | 4 |
Depreciation DepreciationCr | 0 | 0 | 0 | 0 | 0 | 0 | 1 | 1 | 1 | 1 |
PBT PBTCr | 0 | 1 | 1 | 1 | 1 | 2 | 2 | 1 | 5 | 4 |
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 1 | 1 | |
PAT PATCr | 0 | 1 | 1 | 1 | 0 | 2 | 1 | 1 | 3 | 2 |
Growth PAT Growth% | 11,253.6 | 10.4 | 63.4 | -50.7 | 283.9 | -27.9 | -46.2 | 373.2 | -1.2 | |
NPM NPM% | -0.8 | 1.1 | 1.0 | 1.6 | 0.6 | 1.6 | 1.2 | 0.7 | 2.5 | 1.9 |
| 0.0 | 0.3 | 0.0 | 0.1 | 0.0 | 0.9 | 0.1 | 0.0 | 0.2 | 0.1 |
| Financial Year | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 | TTM |
|---|---|---|---|---|---|---|---|---|---|---|
Revenue RevenueCr | 1 | 50 | 61 | 59 | 77 | 116 | 113 | 109 | 134 | 126 |
Growth Revenue Growth% | 7,970.7 | 22.9 | -3.6 | 30.4 | 51.3 | -2.4 | -4.2 | 23.8 | 7.8 | |
| 1 | 49 | 61 | 58 | 77 | 115 | 113 | 109 | 128 | 121 | |
| 0 | 0 | 0 | 1 | 0 | 1 | 0 | -1 | 7 | 5 | |
OPM OPM% | -14.5 | 0.4 | 0.5 | 2.0 | 0.0 | 0.7 | 0.3 | -0.8 | 5.0 | 4.3 |
| 0 | 3 | 2 | 2 | 3 | 4 | 5 | 6 | 3 | 3 | |
Interest Expense Interest ExpenseCr | 0 | 2 | 1 | 2 | 2 | 2 | 3 | 4 | 4 | 4 |
Depreciation DepreciationCr | 0 | 0 | 0 | 0 | 0 | 0 | 1 | 1 | 1 | 1 |
PBT PBTCr | 0 | 1 | 1 | 1 | 1 | 2 | 2 | 1 | 5 | 4 |
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 1 | 1 | |
PAT PATCr | 0 | 1 | 1 | 1 | 0 | 2 | 1 | 1 | 3 | 2 |
Growth PAT Growth% | 11,253.6 | 10.4 | 63.4 | -50.7 | 283.9 | -27.9 | -46.2 | 373.2 | -1.2 | |
NPM NPM% | -0.8 | 1.1 | 1.0 | 1.6 | 0.6 | 1.6 | 1.2 | 0.7 | 2.5 | 1.9 |
| 0.0 | 0.3 | 0.0 | 0.1 | 0.0 | 0.9 | 0.1 | 0.0 | 0.2 | 0.1 |
| Financial Year | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|---|---|---|---|---|
Equity Capital Equity CapitalCr | 5 | 17 | 17 | 17 | 18 | 19 | 19 | 19 | 20 |
Reserves ReservesCr | -2 | -2 | -1 | -1 | 2 | 11 | 13 | 14 | 31 |
| 3 | 7 | 11 | 16 | 10 | 24 | 28 | 26 | 31 | |
| 0 | 14 | 13 | 13 | 16 | 16 | 14 | 23 | 27 | |
| 6 | 36 | 39 | 45 | 48 | 71 | 78 | 99 | 112 | |
| 6 | 25 | 27 | 33 | 35 | 57 | 63 | 66 | 73 | |
| 0 | 11 | 12 | 12 | 13 | 13 | 14 | 33 | 38 | |
| 6 | 36 | 39 | 45 | 48 | 71 | 78 | 99 | 112 |
| Financial Year | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|---|---|---|---|---|
Equity Capital Equity CapitalCr | 5 | 17 | 17 | 17 | 18 | 19 | 19 | 19 | 20 |
Reserves ReservesCr | -2 | -2 | -1 | -1 | 2 | 11 | 13 | 14 | 31 |
| 3 | 7 | 11 | 16 | 10 | 24 | 28 | 26 | 31 | |
| 0 | 14 | 13 | 13 | 16 | 16 | 14 | 23 | 27 | |
| 6 | 36 | 39 | 45 | 48 | 71 | 78 | 99 | 112 | |
| 6 | 25 | 27 | 33 | 35 | 57 | 63 | 66 | 73 | |
| 0 | 11 | 12 | 12 | 13 | 13 | 14 | 33 | 38 | |
| 6 | 36 | 39 | 45 | 48 | 71 | 78 | 99 | 112 |
| Financial Year | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|---|---|---|---|
| -9 | 0 | 0 | -7 | -9 | -7 | -17 | -1 | |
| -10 | -3 | -2 | 1 | -2 | 3 | -1 | 0 | |
| 19 | 3 | 0 | 6 | 10 | 3 | 18 | 0 | |
Net Cash Flow Net Cash FlowCr | 0 | 0 | -2 | 0 | 0 | 0 | 0 | -1 |
Free Cash Flow Free Cash FlowCr | -11 | -3 | 0 | -7 | -10 | -8 | -19 | |
CFO To PAT CFO To PAT% | -1,766.4 | 0.3 | 5.7 | -1,452.3 | -470.0 | -505.3 | -2,400.5 | -35.3 |
CFO To EBITDA CFO To EBITDA% | -5,319.6 | 0.7 | 4.7 | 32,188.8 | -1,104.6 | -2,148.9 | 2,084.2 | -17.5 |
| Financial Year | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|---|---|---|---|
| -9 | 0 | 0 | -7 | -9 | -7 | -17 | -1 | |
| -10 | -3 | -2 | 1 | -2 | 3 | -1 | 0 | |
| 19 | 3 | 0 | 6 | 10 | 3 | 18 | 0 | |
Net Cash Flow Net Cash FlowCr | 0 | 0 | -2 | 0 | 0 | 0 | 0 | -1 |
Free Cash Flow Free Cash FlowCr | -11 | -3 | 0 | -7 | -10 | -8 | -19 | |
CFO To PAT CFO To PAT% | -1,766.4 | 0.3 | 5.7 | -1,452.3 | -470.0 | -505.3 | -2,400.5 | -35.3 |
CFO To EBITDA CFO To EBITDA% | -5,319.6 | 0.7 | 4.7 | 32,188.8 | -1,104.6 | -2,148.9 | 2,084.2 | -17.5 |
| Financial Year | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 | Current |
|---|---|---|---|---|---|---|---|---|---|---|
Market Cap Market CapitalizationCr | 3 | 32 | 45 | 354 | 271 | 536 | 177 | 54 | 99 | |
Price To Earnings Price To Earnings | 54.9 | 47.3 | 6,550.0 | 155.4 | 459.2 | 303.0 | 16.1 | 45.9 | ||
Price To Sales Price To Sales | 4.3 | 0.5 | 0.8 | 4.6 | 2.3 | 4.7 | 1.6 | 0.4 | 0.8 | |
Price To Book Price To Book | 0.8 | 2.0 | 2.8 | 172.4 | 8.9 | 16.5 | 5.3 | 1.1 | 1.9 | |
EV To EBITDA EV To EBITDA | -31.0 | 174.9 | 53.4 | -17,326.0 | 377.1 | 1,821.7 | -254.2 | 12.9 | 24.7 | |
GPM GPM% | 24.1 | 5.7 | 7.7 | 9.1 | 6.6 | 6.0 | 8.1 | 8.7 | ||
OPM OPM% | -14.5 | 0.4 | 0.5 | 2.0 | 0.0 | 0.7 | 0.3 | -0.8 | 5.0 | 4.3 |
NPM NPM% | -0.8 | 1.1 | 1.0 | 1.6 | 0.6 | 1.6 | 1.2 | 0.7 | 2.5 | 1.9 |
ROCE ROCE% | 0.9 | 8.7 | 6.8 | 8.7 | 6.2 | 8.7 | 7.7 | 7.6 | 10.2 | 10.2 |
ROE ROE% | -0.1 | 3.5 | 3.7 | 6.0 | 2.3 | 6.0 | 4.0 | 2.1 | 6.6 | 6.6 |
ROA ROA% | -0.1 | 1.5 | 1.5 | 2.1 | 1.0 | 2.6 | 1.7 | 0.7 | 3.0 | 3.0 |
| Financial Year | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 | Current |
|---|---|---|---|---|---|---|---|---|---|---|
Market Cap Market CapitalizationCr | 3 | 32 | 45 | 354 | 271 | 536 | 177 | 54 | 99 | |
Price To Earnings Price To Earnings | 54.9 | 47.3 | 6,550.0 | 155.4 | 459.2 | 303.0 | 16.1 | 45.9 | ||
Price To Sales Price To Sales | 4.3 | 0.5 | 0.8 | 4.6 | 2.3 | 4.7 | 1.6 | 0.4 | 0.8 | |
Price To Book Price To Book | 0.8 | 2.0 | 2.8 | 172.4 | 8.9 | 16.5 | 5.3 | 1.1 | 1.9 | |
EV To EBITDA EV To EBITDA | -31.0 | 174.9 | 53.4 | -17,326.0 | 377.1 | 1,821.7 | -254.2 | 12.9 | 24.7 | |
GPM GPM% | 24.1 | 5.7 | 7.7 | 9.1 | 6.6 | 6.0 | 8.1 | 8.7 | ||
OPM OPM% | -14.5 | 0.4 | 0.5 | 2.0 | 0.0 | 0.7 | 0.3 | -0.8 | 5.0 | 4.3 |
NPM NPM% | -0.8 | 1.1 | 1.0 | 1.6 | 0.6 | 1.6 | 1.2 | 0.7 | 2.5 | 1.9 |
ROCE ROCE% | 0.9 | 8.7 | 6.8 | 8.7 | 6.2 | 8.7 | 7.7 | 7.6 | 10.2 | 10.2 |
ROE ROE% | -0.1 | 3.5 | 3.7 | 6.0 | 2.3 | 6.0 | 4.0 | 2.1 | 6.6 | 6.6 |
ROA ROA% | -0.1 | 1.5 | 1.5 | 2.1 | 1.0 | 2.6 | 1.7 | 0.7 | 3.0 | 3.0 |
Documents — Variman Global Enterprises Ltd