| 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 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| 5 | 0 | 3 | 9 | 0 | 2 | 2 | 2 | 1 | 30 | 14 | 2 | |
Growth YoY Revenue Growth YoY% | 4,272.7 | -85.1 | 112.5 | 85.5 | -93.1 | 293.8 | -9.8 | -82.2 | 315.1 | 1,501.1 | 491.3 | 23.1 |
| 5 | 6 | 1 | 9 | 0 | 2 | 4 | 0 | 0 | 22 | 13 | 5 | |
| 0 | -5 | 2 | 0 | 1 | 0 | -2 | 1 | 1 | 8 | 1 | -3 | |
OPM OPM% | 3.5 | -1,122.9 | 60.0 | 2.5 | 151.5 | 4.2 | -85.7 | 82.3 | 101.5 | 26.5 | 3.8 | -121.6 |
| 2 | 7 | 9 | 0 | 0 | 1 | 2 | 0 | 0 | 0 | 2 | 3 | |
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 | 2 | 2 | 11 | 1 | 0 | 1 | 0 | 1 | 1 | 8 | 2 | 1 |
| 0 | 0 | 1 | 0 | 0 | 0 | 0 | 0 | 0 | 1 | 1 | 0 | |
| 1 | 1 | 10 | 0 | 0 | 1 | 0 | 1 | 1 | 7 | 1 | 1 | |
Growth YoY PAT Growth YoY% | 539.1 | 30.8 | 195.4 | -2.4 | -83.0 | -53.6 | -99.3 | 202.5 | 264.0 | 1,010.8 | 1,957.1 | -57.9 |
NPM NPM% | 30.6 | 291.7 | 378.8 | 4.2 | 75.8 | 34.4 | 3.0 | 71.6 | 66.4 | 23.9 | 10.6 | 24.5 |
| 0.1 | 0.1 | 1.0 | 0.0 | 0.2 | 0.1 | 0.0 | 0.1 | 0.9 | 7.2 | 0.1 | 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 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| 5 | 0 | 3 | 9 | 0 | 2 | 2 | 2 | 1 | 30 | 14 | 2 | |
Growth YoY Revenue Growth YoY% | 4,272.7 | -85.1 | 112.5 | 85.5 | -93.1 | 293.8 | -9.8 | -82.2 | 315.1 | 1,501.1 | 491.3 | 23.1 |
| 5 | 6 | 1 | 9 | 0 | 2 | 4 | 0 | 0 | 22 | 13 | 5 | |
| 0 | -5 | 2 | 0 | 1 | 0 | -2 | 1 | 1 | 8 | 1 | -3 | |
OPM OPM% | 3.5 | -1,122.9 | 60.0 | 2.5 | 151.5 | 4.2 | -85.7 | 82.3 | 101.5 | 26.5 | 3.8 | -121.6 |
| 2 | 7 | 9 | 0 | 0 | 1 | 2 | 0 | 0 | 0 | 2 | 3 | |
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 | 2 | 2 | 11 | 1 | 0 | 1 | 0 | 1 | 1 | 8 | 2 | 1 |
| 0 | 0 | 1 | 0 | 0 | 0 | 0 | 0 | 0 | 1 | 1 | 0 | |
| 1 | 1 | 10 | 0 | 0 | 1 | 0 | 1 | 1 | 7 | 1 | 1 | |
Growth YoY PAT Growth YoY% | 539.1 | 30.8 | 195.4 | -2.4 | -83.0 | -53.6 | -99.3 | 202.5 | 264.0 | 1,010.8 | 1,957.1 | -57.9 |
NPM NPM% | 30.6 | 291.7 | 378.8 | 4.2 | 75.8 | 34.4 | 3.0 | 71.6 | 66.4 | 23.9 | 10.6 | 24.5 |
| 0.1 | 0.1 | 1.0 | 0.0 | 0.2 | 0.1 | 0.0 | 0.1 | 0.9 | 7.2 | 0.1 | 0.1 |
| 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 | 11 | 11 | 30 | 17 | 18 | 4 | 10 | 14 | 47 | 47 |
Growth Revenue Growth% | -24.2 | 34.2 | 28,906.4 | -1.4 | 165.3 | -43.4 | 5.3 | -75.3 | 120.3 | 40.9 | 242.2 | 661.8 |
| 0 | 0 | 12 | 14 | 30 | 17 | 18 | 5 | 13 | 15 | 36 | 40 | |
| 0 | 0 | 0 | -3 | 0 | 0 | 0 | 0 | -4 | -1 | 11 | 7 | |
OPM OPM% | 0.4 | 0.6 | -3.8 | -26.1 | 0.0 | 0.3 | 0.5 | -9.3 | -37.4 | -10.5 | 24.1 | 15.6 |
| 0 | 0 | 1 | 0 | 0 | 4 | 5 | 5 | 19 | 3 | 2 | 5 | |
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 | 0 | 0 | 1 | -3 | 0 | 4 | 5 | 4 | 15 | 2 | 13 | 12 |
| 0 | 0 | 0 | 0 | 0 | 0 | 1 | 0 | 2 | 0 | 2 | 2 | |
PAT PATCr | 0 | 0 | 1 | -3 | 0 | 4 | 5 | 4 | 13 | 1 | 11 | 10 |
Growth PAT Growth% | -23.2 | 84.0 | 3,51,034.7 | -554.1 | 98.7 | 8,868.5 | 30.9 | -7.5 | 199.3 | -89.4 | 683.4 | 362.4 |
NPM NPM% | 0.3 | 0.5 | 5.8 | -26.9 | -0.1 | 21.1 | 26.2 | 98.2 | 133.4 | 10.0 | 23.0 | 21.3 |
| 0.0 | 0.0 | 2.4 | -0.3 | 0.0 | 0.4 | 0.5 | 0.4 | 1.3 | 0.1 | 1.1 | 8.3 |
| 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 | 0 | 0 | 11 | 11 | 30 | 17 | 18 | 4 | 10 | 14 | 47 | 47 |
Growth Revenue Growth% | -24.2 | 34.2 | 28,906.4 | -1.4 | 165.3 | -43.4 | 5.3 | -75.3 | 120.3 | 40.9 | 242.2 | 661.8 |
| 0 | 0 | 12 | 14 | 30 | 17 | 18 | 5 | 13 | 15 | 36 | 40 | |
| 0 | 0 | 0 | -3 | 0 | 0 | 0 | 0 | -4 | -1 | 11 | 7 | |
OPM OPM% | 0.4 | 0.6 | -3.8 | -26.1 | 0.0 | 0.3 | 0.5 | -9.3 | -37.4 | -10.5 | 24.1 | 15.6 |
| 0 | 0 | 1 | 0 | 0 | 4 | 5 | 5 | 19 | 3 | 2 | 5 | |
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 | 0 | 0 | 1 | -3 | 0 | 4 | 5 | 4 | 15 | 2 | 13 | 12 |
| 0 | 0 | 0 | 0 | 0 | 0 | 1 | 0 | 2 | 0 | 2 | 2 | |
PAT PATCr | 0 | 0 | 1 | -3 | 0 | 4 | 5 | 4 | 13 | 1 | 11 | 10 |
Growth PAT Growth% | -23.2 | 84.0 | 3,51,034.7 | -554.1 | 98.7 | 8,868.5 | 30.9 | -7.5 | 199.3 | -89.4 | 683.4 | 362.4 |
NPM NPM% | 0.3 | 0.5 | 5.8 | -26.9 | -0.1 | 21.1 | 26.2 | 98.2 | 133.4 | 10.0 | 23.0 | 21.3 |
| 0.0 | 0.0 | 2.4 | -0.3 | 0.0 | 0.4 | 0.5 | 0.4 | 1.3 | 0.1 | 1.1 | 8.3 |
| Financial Year | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|---|---|---|---|---|---|---|
Equity Capital Equity CapitalCr | 0 | 0 | 3 | 8 | 8 | 10 | 10 | 10 | 10 | 10 | 10 |
Reserves ReservesCr | 0 | 0 | 4 | 9 | 9 | 10 | 15 | 20 | 42 | 44 | 46 |
| 0 | 0 | 3 | 3 | 9 | 0 | 1 | 4 | 7 | 4 | 14 | |
| 0 | 0 | 0 | 2 | 0 | 0 | 0 | 0 | 1 | 1 | 1 | |
| 0 | 0 | 9 | 22 | 26 | 21 | 26 | 34 | 60 | 59 | 71 | |
| 0 | 0 | 8 | 20 | 25 | 20 | 26 | 33 | 60 | 59 | 71 | |
| 0 | 0 | 1 | 1 | 1 | 1 | 0 | 0 | 0 | 0 | 0 | |
| 0 | 0 | 9 | 22 | 26 | 21 | 26 | 34 | 60 | 59 | 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 | 0 | 0 | 3 | 8 | 8 | 10 | 10 | 10 | 10 | 10 | 10 |
Reserves ReservesCr | 0 | 0 | 4 | 9 | 9 | 10 | 15 | 20 | 42 | 44 | 46 |
| 0 | 0 | 3 | 3 | 9 | 0 | 1 | 4 | 7 | 4 | 14 | |
| 0 | 0 | 0 | 2 | 0 | 0 | 0 | 0 | 1 | 1 | 1 | |
| 0 | 0 | 9 | 22 | 26 | 21 | 26 | 34 | 60 | 59 | 71 | |
| 0 | 0 | 8 | 20 | 25 | 20 | 26 | 33 | 60 | 59 | 71 | |
| 0 | 0 | 1 | 1 | 1 | 1 | 0 | 0 | 0 | 0 | 0 | |
| 0 | 0 | 9 | 22 | 26 | 21 | 26 | 34 | 60 | 59 | 71 |
| Financial Year | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|---|---|---|---|---|---|
| 0 | -2 | -7 | 2 | -1 | -7 | -13 | -21 | -6 | 28 | |
| 0 | -3 | -11 | 0 | 2 | 6 | 10 | 9 | 8 | -15 | |
| 0 | 6 | 12 | -2 | 0 | 1 | 3 | 12 | -2 | -11 | |
Net Cash Flow Net Cash FlowCr | 0 | 0 | -5 | 0 | 0 | 0 | 0 | 0 | 0 | 2 |
Free Cash Flow Free Cash FlowCr | 0 | -3 | -7 | 2 | -1 | -6 | -12 | -21 | -6 | 28 |
CFO To PAT CFO To PAT% | 429.4 | -339.1 | 230.8 | -3,827.4 | -40.0 | -147.0 | -294.1 | -163.9 | -454.4 | 259.6 |
CFO To EBITDA CFO To EBITDA% | 355.1 | 520.7 | 237.9 | 22,524.4 | -2,885.0 | -7,487.9 | 3,120.1 | 584.9 | 435.1 | 247.9 |
| Financial Year | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|---|---|---|---|---|---|
| 0 | -2 | -7 | 2 | -1 | -7 | -13 | -21 | -6 | 28 | |
| 0 | -3 | -11 | 0 | 2 | 6 | 10 | 9 | 8 | -15 | |
| 0 | 6 | 12 | -2 | 0 | 1 | 3 | 12 | -2 | -11 | |
Net Cash Flow Net Cash FlowCr | 0 | 0 | -5 | 0 | 0 | 0 | 0 | 0 | 0 | 2 |
Free Cash Flow Free Cash FlowCr | 0 | -3 | -7 | 2 | -1 | -6 | -12 | -21 | -6 | 28 |
CFO To PAT CFO To PAT% | 429.4 | -339.1 | 230.8 | -3,827.4 | -40.0 | -147.0 | -294.1 | -163.9 | -454.4 | 259.6 |
CFO To EBITDA CFO To EBITDA% | 355.1 | 520.7 | 237.9 | 22,524.4 | -2,885.0 | -7,487.9 | 3,120.1 | 584.9 | 435.1 | 247.9 |
| 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 | 16 | 11 | 17 | 28 | 29 | 82 | 69 | 77 | 57 | |||
Price To Earnings Price To Earnings | 4.7 | 6.0 | 6.6 | 6.3 | 5.0 | 7.1 | 0.7 | |||||
Price To Sales Price To Sales | 1.4 | 0.4 | 1.0 | 1.6 | 6.5 | 8.4 | 5.0 | 1.6 | 1.2 | |||
Price To Book Price To Book | 0.9 | 0.7 | 0.8 | 1.1 | 1.0 | 1.9 | 0.1 | 1.4 | 1.0 | |||
EV To EBITDA EV To EBITDA | -6.8 | 1,570.1 | 336.2 | 314.3 | -78.0 | -23.8 | -49.4 | 6.6 | 7.6 | |||
GPM GPM% | 72.5 | 57.6 | -2.4 | -0.8 | 2.0 | 1.2 | 1.5 | -2.7 | -25.8 | -7.5 | 26.5 | 26.5 |
OPM OPM% | 0.4 | 0.6 | -3.8 | -26.1 | 0.0 | 0.3 | 0.5 | -9.3 | -37.4 | -10.5 | 24.1 | 15.6 |
NPM NPM% | 0.3 | 0.5 | 5.8 | -26.9 | -0.1 | 21.1 | 26.2 | 98.2 | 133.4 | 10.0 | 23.0 | 21.3 |
ROCE ROCE% | 0.1 | 0.2 | 11.3 | -14.4 | -0.2 | 17.7 | 20.1 | 13.6 | 26.3 | 2.8 | 23.1 | 23.1 |
ROE ROE% | 0.1 | 0.2 | 10.3 | -18.0 | -0.2 | 17.5 | 18.6 | 14.7 | 24.8 | 2.6 | 19.2 | 19.2 |
ROA ROA% | 0.0 | 0.1 | 7.2 | -14.1 | -0.2 | 17.4 | 17.7 | 12.9 | 21.6 | 2.3 | 15.2 | 15.2 |
| Financial Year | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 | Current |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
Market Cap Market CapitalizationCr | 16 | 11 | 17 | 28 | 29 | 82 | 69 | 77 | 57 | |||
Price To Earnings Price To Earnings | 4.7 | 6.0 | 6.6 | 6.3 | 5.0 | 7.1 | 0.7 | |||||
Price To Sales Price To Sales | 1.4 | 0.4 | 1.0 | 1.6 | 6.5 | 8.4 | 5.0 | 1.6 | 1.2 | |||
Price To Book Price To Book | 0.9 | 0.7 | 0.8 | 1.1 | 1.0 | 1.9 | 0.1 | 1.4 | 1.0 | |||
EV To EBITDA EV To EBITDA | -6.8 | 1,570.1 | 336.2 | 314.3 | -78.0 | -23.8 | -49.4 | 6.6 | 7.6 | |||
GPM GPM% | 72.5 | 57.6 | -2.4 | -0.8 | 2.0 | 1.2 | 1.5 | -2.7 | -25.8 | -7.5 | 26.5 | 26.5 |
OPM OPM% | 0.4 | 0.6 | -3.8 | -26.1 | 0.0 | 0.3 | 0.5 | -9.3 | -37.4 | -10.5 | 24.1 | 15.6 |
NPM NPM% | 0.3 | 0.5 | 5.8 | -26.9 | -0.1 | 21.1 | 26.2 | 98.2 | 133.4 | 10.0 | 23.0 | 21.3 |
ROCE ROCE% | 0.1 | 0.2 | 11.3 | -14.4 | -0.2 | 17.7 | 20.1 | 13.6 | 26.3 | 2.8 | 23.1 | 23.1 |
ROE ROE% | 0.1 | 0.2 | 10.3 | -18.0 | -0.2 | 17.5 | 18.6 | 14.7 | 24.8 | 2.6 | 19.2 | 19.2 |
ROA ROA% | 0.0 | 0.1 | 7.2 | -14.1 | -0.2 | 17.4 | 17.7 | 12.9 | 21.6 | 2.3 | 15.2 | 15.2 |
Documents — Vivid Mercantile Ltd