| 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 | 0 | 0 | 0 | 0 | 0 | |
Growth YoY Revenue Growth YoY% | -100.0 | -100.0 | 4.8 | -100.0 | ||||||||
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | |
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | |
OPM OPM% | 140.9 | |||||||||||
| 0 | 0 | 36 | 0 | 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 | 0 | 0 | 36 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | |
| 0 | 0 | 36 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | |
Growth YoY PAT Growth YoY% | -400.0 | -185.7 | 22,500.0 | 31.8 | -66.7 | 383.3 | -99.9 | 73.3 | 100.0 | -223.5 | -700.0 | -50.0 |
NPM NPM% | 16,290.9 | |||||||||||
| -0.2 | -0.1 | 34.6 | 0.0 | -0.4 | 0.1 | 0.1 | 0.0 | 0.0 | -0.1 | -0.1 | 0.0 |
| 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 | 0 | 0 | 0 | 0 | 0 | |
Growth YoY Revenue Growth YoY% | -100.0 | -100.0 | 4.8 | -100.0 | ||||||||
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | |
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | |
OPM OPM% | 140.9 | |||||||||||
| 0 | 0 | 36 | 0 | 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 | 0 | 0 | 36 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | |
| 0 | 0 | 36 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | |
Growth YoY PAT Growth YoY% | -400.0 | -185.7 | 22,500.0 | 31.8 | -66.7 | 383.3 | -99.9 | 73.3 | 100.0 | -223.5 | -700.0 | -50.0 |
NPM NPM% | 16,290.9 | |||||||||||
| -0.2 | -0.1 | 34.6 | 0.0 | -0.4 | 0.1 | 0.1 | 0.0 | 0.0 | -0.1 | -0.1 | 0.0 |
| 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 | 9 | 1 | 0 | 3 | 1 | 2 | 2 | 2 | 0 | 0 | 0 | 0 |
Growth Revenue Growth% | 104.5 | -86.2 | -100.0 | -54.7 | 40.1 | -5.2 | -0.9 | -86.5 | -100.0 | |||
| 8 | 1 | 0 | 10 | 1 | 1 | 2 | 2 | 0 | 1 | 1 | 1 | |
| 1 | 0 | 0 | -7 | 0 | 0 | 0 | 0 | 0 | -1 | -1 | -1 | |
OPM OPM% | 14.2 | 13.1 | -250.9 | 26.2 | 17.1 | 6.5 | 7.7 | -57.6 | ||||
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 36 | 0 | 1 | ||
Interest Expense Interest ExpenseCr | 1 | 0 | 1 | 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 | -1 | -1 | -7 | 0 | 0 | 0 | 0 | 35 | 0 | 0 | -1 |
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | |
PAT PATCr | 0 | 0 | -1 | -7 | 0 | 0 | 0 | 0 | 35 | 0 | 0 | 0 |
Growth PAT Growth% | 336.1 | -295.9 | -97.7 | -681.7 | 100.7 | 222.4 | -152.5 | 117.9 | 2,45,352.8 | -100.8 | -46.2 | -136.8 |
NPM NPM% | 2.6 | -37.4 | -265.4 | 3.8 | 8.8 | -4.9 | 0.9 | 16,066.0 | ||||
| 0.3 | -0.5 | -1.6 | -7.9 | 0.1 | 0.2 | -0.1 | 0.0 | 34.1 | -0.2 | -0.3 | -0.3 |
| 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 | 9 | 1 | 0 | 3 | 1 | 2 | 2 | 2 | 0 | 0 | 0 | 0 |
Growth Revenue Growth% | 104.5 | -86.2 | -100.0 | -54.7 | 40.1 | -5.2 | -0.9 | -86.5 | -100.0 | |||
| 8 | 1 | 0 | 10 | 1 | 1 | 2 | 2 | 0 | 1 | 1 | 1 | |
| 1 | 0 | 0 | -7 | 0 | 0 | 0 | 0 | 0 | -1 | -1 | -1 | |
OPM OPM% | 14.2 | 13.1 | -250.9 | 26.2 | 17.1 | 6.5 | 7.7 | -57.6 | ||||
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 36 | 0 | 1 | ||
Interest Expense Interest ExpenseCr | 1 | 0 | 1 | 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 | -1 | -1 | -7 | 0 | 0 | 0 | 0 | 35 | 0 | 0 | -1 |
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | |
PAT PATCr | 0 | 0 | -1 | -7 | 0 | 0 | 0 | 0 | 35 | 0 | 0 | 0 |
Growth PAT Growth% | 336.1 | -295.9 | -97.7 | -681.7 | 100.7 | 222.4 | -152.5 | 117.9 | 2,45,352.8 | -100.8 | -46.2 | -136.8 |
NPM NPM% | 2.6 | -37.4 | -265.4 | 3.8 | 8.8 | -4.9 | 0.9 | 16,066.0 | ||||
| 0.3 | -0.5 | -1.6 | -7.9 | 0.1 | 0.2 | -0.1 | 0.0 | 34.1 | -0.2 | -0.3 | -0.3 |
| 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 | 6 | 6 | 6 | 6 | 6 | 6 | 6 | 7 | 7 | 16 | 16 |
Reserves ReservesCr | 24 | 18 | 17 | -6 | -6 | -6 | -6 | -3 | 44 | 82 | 82 |
| 26 | 26 | 26 | 26 | 26 | 24 | 24 | 23 | 10 | 13 | 8 | |
| 39 | 39 | 40 | 40 | 40 | 41 | 41 | 40 | 32 | 60 | 85 | |
| 95 | 90 | 89 | 66 | 66 | 66 | 66 | 67 | 91 | 172 | 191 | |
| 14 | 9 | 9 | 2 | 2 | 2 | 2 | 2 | 7 | 18 | 9 | |
| 81 | 80 | 80 | 64 | 64 | 64 | 64 | 65 | 84 | 154 | 182 | |
| 95 | 90 | 89 | 66 | 66 | 66 | 66 | 67 | 91 | 172 | 191 |
| 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 | 6 | 6 | 6 | 6 | 6 | 6 | 6 | 7 | 7 | 16 | 16 |
Reserves ReservesCr | 24 | 18 | 17 | -6 | -6 | -6 | -6 | -3 | 44 | 82 | 82 |
| 26 | 26 | 26 | 26 | 26 | 24 | 24 | 23 | 10 | 13 | 8 | |
| 39 | 39 | 40 | 40 | 40 | 41 | 41 | 40 | 32 | 60 | 85 | |
| 95 | 90 | 89 | 66 | 66 | 66 | 66 | 67 | 91 | 172 | 191 | |
| 14 | 9 | 9 | 2 | 2 | 2 | 2 | 2 | 7 | 18 | 9 | |
| 81 | 80 | 80 | 64 | 64 | 64 | 64 | 65 | 84 | 154 | 182 | |
| 95 | 90 | 89 | 66 | 66 | 66 | 66 | 67 | 91 | 172 | 191 |
| Financial Year | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| -1 | 0 | 0 | 1 | 0 | 0 | 0 | -1 | -4 | 18 | 29 | |
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | -2 | -19 | -70 | -28 | |
| 0 | 0 | 0 | -1 | 0 | 0 | 0 | 2 | 27 | 49 | 0 | |
Net Cash Flow Net Cash FlowCr | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 3 | -3 | 0 |
Free Cash Flow Free Cash FlowCr | 0 | 0 | 0 | 1 | 0 | 0 | 0 | -1 | -4 | 16 | 28 |
CFO To PAT CFO To PAT% | -221.0 | 50.0 | 48.7 | -17.6 | -508.8 | -14.0 | 27.3 | -6,109.7 | -11.2 | -6,244.9 | -6,739.3 |
CFO To EBITDA CFO To EBITDA% | -41.0 | -142.9 | 171.3 | -18.6 | -74.6 | -7.2 | -20.5 | -699.9 | 3,109.2 | -3,445.2 | -4,750.7 |
| Financial Year | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| -1 | 0 | 0 | 1 | 0 | 0 | 0 | -1 | -4 | 18 | 29 | |
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | -2 | -19 | -70 | -28 | |
| 0 | 0 | 0 | -1 | 0 | 0 | 0 | 2 | 27 | 49 | 0 | |
Net Cash Flow Net Cash FlowCr | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 3 | -3 | 0 |
Free Cash Flow Free Cash FlowCr | 0 | 0 | 0 | 1 | 0 | 0 | 0 | -1 | -4 | 16 | 28 |
CFO To PAT CFO To PAT% | -221.0 | 50.0 | 48.7 | -17.6 | -508.8 | -14.0 | 27.3 | -6,109.7 | -11.2 | -6,244.9 | -6,739.3 |
CFO To EBITDA CFO To EBITDA% | -41.0 | -142.9 | 171.3 | -18.6 | -74.6 | -7.2 | -20.5 | -699.9 | 3,109.2 | -3,445.2 | -4,750.7 |
| 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 | 8 | 4 | 5 | 6 | 23 | 31 | 40 | 67 | 49 | 54 | ||
Price To Earnings Price To Earnings | 32.8 | 42.3 | 2,350.0 | 1.1 | ||||||||
Price To Sales Price To Sales | 0.9 | 3.5 | 1.7 | 3.7 | 13.9 | 19.0 | 180.9 | |||||
Price To Book Price To Book | 0.7 | 0.9 | -0.3 | -0.3 | -1.2 | -2.0 | 1.3 | 0.8 | 0.6 | 0.7 | ||
EV To EBITDA EV To EBITDA | 18.0 | 39.5 | -2.9 | 74.2 | 360.2 | 364.7 | -538.9 | -237.9 | -217.6 | -221.2 | ||
GPM GPM% | 22.8 | 93.5 | 44.2 | 69.4 | 53.3 | 44.2 | 65.5 | 100.0 | ||||
OPM OPM% | 14.2 | 13.1 | -250.9 | 26.2 | 17.1 | 6.5 | 7.7 | -57.6 | ||||
NPM NPM% | 2.6 | -37.4 | -265.4 | 3.8 | 8.8 | -4.9 | 0.9 | 16,066.0 | ||||
ROCE ROCE% | 2.4 | -0.3 | -1.2 | -45.9 | 0.9 | 0.7 | -0.1 | 0.3 | 43.3 | -0.1 | -0.1 | -0.1 |
ROE ROE% | 0.8 | -1.9 | -4.0 | -4,795.2 | 23.9 | 43.5 | -29.6 | 0.4 | 70.4 | -0.3 | -0.4 | -0.4 |
ROA ROA% | 0.3 | -0.5 | -1.0 | -11.0 | 0.1 | 0.2 | -0.1 | 0.0 | 38.7 | -0.2 | -0.2 | -0.2 |
| 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 | 8 | 4 | 5 | 6 | 23 | 31 | 40 | 67 | 49 | 54 | ||
Price To Earnings Price To Earnings | 32.8 | 42.3 | 2,350.0 | 1.1 | ||||||||
Price To Sales Price To Sales | 0.9 | 3.5 | 1.7 | 3.7 | 13.9 | 19.0 | 180.9 | |||||
Price To Book Price To Book | 0.7 | 0.9 | -0.3 | -0.3 | -1.2 | -2.0 | 1.3 | 0.8 | 0.6 | 0.7 | ||
EV To EBITDA EV To EBITDA | 18.0 | 39.5 | -2.9 | 74.2 | 360.2 | 364.7 | -538.9 | -237.9 | -217.6 | -221.2 | ||
GPM GPM% | 22.8 | 93.5 | 44.2 | 69.4 | 53.3 | 44.2 | 65.5 | 100.0 | ||||
OPM OPM% | 14.2 | 13.1 | -250.9 | 26.2 | 17.1 | 6.5 | 7.7 | -57.6 | ||||
NPM NPM% | 2.6 | -37.4 | -265.4 | 3.8 | 8.8 | -4.9 | 0.9 | 16,066.0 | ||||
ROCE ROCE% | 2.4 | -0.3 | -1.2 | -45.9 | 0.9 | 0.7 | -0.1 | 0.3 | 43.3 | -0.1 | -0.1 | -0.1 |
ROE ROE% | 0.8 | -1.9 | -4.0 | -4,795.2 | 23.9 | 43.5 | -29.6 | 0.4 | 70.4 | -0.3 | -0.4 | -0.4 |
ROA ROA% | 0.3 | -0.5 | -1.0 | -11.0 | 0.1 | 0.2 | -0.1 | 0.0 | 38.7 | -0.2 | -0.2 | -0.2 |
Documents — VSF Projects Ltd