| Quarter | Sep 2020 | Mar 2021 | Sep 2021 | Mar 2022 | Sep 2022 | Mar 2023 | Sep 2023 | Mar 2024 | Sep 2024 | Mar 2025 | Sep 2025 | Mar 2026 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| 21 | 23 | 21 | 25 | 26 | 23 | 24 | 3 | 14 | 14 | 9 | 19 | |
Growth YoY Revenue Growth YoY% | -31.6 | 34.4 | -0.3 | 8.3 | 20.4 | -5.3 | -7.9 | -87.0 | -39.2 | 355.9 | -38.7 | 36.8 |
| 3 | 4 | 4 | 7 | 9 | 4 | 7 | 2 | 10 | 8 | 2 | 10 | |
| 18 | 18 | 18 | 18 | 17 | 19 | 17 | 1 | 5 | 6 | 6 | 9 | |
OPM OPM% | 85.6 | 80.3 | 82.2 | 71.6 | 64.3 | 81.0 | 72.0 | 38.2 | 32.6 | 40.8 | 71.7 | 48.1 |
| 1 | 1 | 1 | 1 | 0 | 0 | 0 | 0 | 1 | 2 | 2 | 1 | |
Interest Expense Interest ExpenseCr | 8 | 7 | 6 | 6 | 5 | 5 | 4 | 0 | 2 | 3 | 5 | 6 |
Depreciation DepreciationCr | 8 | 8 | 8 | 8 | 8 | 8 | 8 | 1 | 5 | -1 | 3 | 4 |
PBT PBTCr | 11 | 12 | 12 | 12 | 12 | 14 | 13 | 2 | 3 | 5 | 3 | 4 |
| 0 | 2 | 1 | 1 | 1 | 1 | 1 | 0 | 0 | 0 | 0 | 1 | |
| 2 | 2 | 3 | 3 | 3 | 5 | 4 | 0 | -1 | 5 | 0 | 0 | |
Growth YoY PAT Growth YoY% | -22.3 | -73.8 | 59.9 | 55.0 | -8.1 | 74.6 | 46.8 | -96.6 | -132.8 | 2,861.1 | 105.6 | -108.6 |
NPM NPM% | 9.4 | 8.7 | 15.1 | 12.4 | 11.6 | 22.9 | 18.4 | 5.9 | -9.9 | 38.5 | 0.9 | -2.4 |
| 1.5 | 1.6 | 5.7 | 5.3 | 3.0 | 4.5 | 3.5 | 1.5 | -0.2 | 5.5 | 1.4 | -0.9 |
| Quarter | Sep 2020 | Mar 2021 | Sep 2021 | Mar 2022 | Sep 2022 | Mar 2023 | Sep 2023 | Mar 2024 | Sep 2024 | Mar 2025 | Sep 2025 | Mar 2026 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| 21 | 23 | 21 | 25 | 26 | 23 | 24 | 3 | 14 | 14 | 9 | 19 | |
Growth YoY Revenue Growth YoY% | -31.6 | 34.4 | -0.3 | 8.3 | 20.4 | -5.3 | -7.9 | -87.0 | -39.2 | 355.9 | -38.7 | 36.8 |
| 3 | 4 | 4 | 7 | 9 | 4 | 7 | 2 | 10 | 8 | 2 | 10 | |
| 18 | 18 | 18 | 18 | 17 | 19 | 17 | 1 | 5 | 6 | 6 | 9 | |
OPM OPM% | 85.6 | 80.3 | 82.2 | 71.6 | 64.3 | 81.0 | 72.0 | 38.2 | 32.6 | 40.8 | 71.7 | 48.1 |
| 1 | 1 | 1 | 1 | 0 | 0 | 0 | 0 | 1 | 2 | 2 | 1 | |
Interest Expense Interest ExpenseCr | 8 | 7 | 6 | 6 | 5 | 5 | 4 | 0 | 2 | 3 | 5 | 6 |
Depreciation DepreciationCr | 8 | 8 | 8 | 8 | 8 | 8 | 8 | 1 | 5 | -1 | 3 | 4 |
PBT PBTCr | 11 | 12 | 12 | 12 | 12 | 14 | 13 | 2 | 3 | 5 | 3 | 4 |
| 0 | 2 | 1 | 1 | 1 | 1 | 1 | 0 | 0 | 0 | 0 | 1 | |
| 2 | 2 | 3 | 3 | 3 | 5 | 4 | 0 | -1 | 5 | 0 | 0 | |
Growth YoY PAT Growth YoY% | -22.3 | -73.8 | 59.9 | 55.0 | -8.1 | 74.6 | 46.8 | -96.6 | -132.8 | 2,861.1 | 105.6 | -108.6 |
NPM NPM% | 9.4 | 8.7 | 15.1 | 12.4 | 11.6 | 22.9 | 18.4 | 5.9 | -9.9 | 38.5 | 0.9 | -2.4 |
| 1.5 | 1.6 | 5.7 | 5.3 | 3.0 | 4.5 | 3.5 | 1.5 | -0.2 | 5.5 | 1.4 | -0.9 |
| Financial Year | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|---|---|---|---|---|---|
Revenue RevenueCr | 52 | 51 | 80 | 48 | 44 | 46 | 49 | 27 | 28 | 28 |
Growth Revenue Growth% | -0.7 | 55.6 | -39.6 | -8.5 | 4.2 | 6.6 | -45.6 | 5.8 | -1.7 | |
| 8 | 10 | 19 | 19 | 8 | 11 | 14 | 9 | 18 | 12 | |
| 44 | 42 | 61 | 29 | 37 | 35 | 35 | 18 | 10 | 15 | |
OPM OPM% | 84.6 | 81.3 | 75.8 | 60.1 | 82.9 | 76.5 | 72.3 | 68.1 | 36.6 | 55.7 |
| 1 | 3 | 6 | 21 | 1 | 1 | 1 | 1 | 3 | 3 | |
Interest Expense Interest ExpenseCr | 21 | 21 | 26 | 18 | 15 | 12 | 10 | 4 | 5 | 11 |
Depreciation DepreciationCr | 24 | 18 | 33 | 20 | 16 | 16 | 16 | 9 | 4 | 7 |
PBT PBTCr | -1 | 5 | 7 | 13 | 7 | 8 | 10 | 6 | 4 | 0 |
| 0 | 1 | 3 | 2 | 3 | 2 | 2 | 1 | 0 | 1 | |
PAT PATCr | -1 | 4 | 4 | 10 | 4 | 6 | 8 | 5 | 4 | 0 |
Growth PAT Growth% | 425.3 | -6.7 | 177.1 | -60.6 | 57.6 | 31.8 | -45.3 | -14.0 | -109.7 | |
NPM NPM% | -2.3 | 7.6 | 4.6 | 21.0 | 9.1 | 13.7 | 16.9 | 17.0 | 13.8 | -1.4 |
| -48.9 | 67.6 | 3.3 | 8.4 | 3.1 | 5.7 | 7.4 | 5.0 | 5.3 | 0.5 |
| Financial Year | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|---|---|---|---|---|---|
Revenue RevenueCr | 52 | 51 | 80 | 48 | 44 | 46 | 49 | 27 | 28 | 28 |
Growth Revenue Growth% | -0.7 | 55.6 | -39.6 | -8.5 | 4.2 | 6.6 | -45.6 | 5.8 | -1.7 | |
| 8 | 10 | 19 | 19 | 8 | 11 | 14 | 9 | 18 | 12 | |
| 44 | 42 | 61 | 29 | 37 | 35 | 35 | 18 | 10 | 15 | |
OPM OPM% | 84.6 | 81.3 | 75.8 | 60.1 | 82.9 | 76.5 | 72.3 | 68.1 | 36.6 | 55.7 |
| 1 | 3 | 6 | 21 | 1 | 1 | 1 | 1 | 3 | 3 | |
Interest Expense Interest ExpenseCr | 21 | 21 | 26 | 18 | 15 | 12 | 10 | 4 | 5 | 11 |
Depreciation DepreciationCr | 24 | 18 | 33 | 20 | 16 | 16 | 16 | 9 | 4 | 7 |
PBT PBTCr | -1 | 5 | 7 | 13 | 7 | 8 | 10 | 6 | 4 | 0 |
| 0 | 1 | 3 | 2 | 3 | 2 | 2 | 1 | 0 | 1 | |
PAT PATCr | -1 | 4 | 4 | 10 | 4 | 6 | 8 | 5 | 4 | 0 |
Growth PAT Growth% | 425.3 | -6.7 | 177.1 | -60.6 | 57.6 | 31.8 | -45.3 | -14.0 | -109.7 | |
NPM NPM% | -2.3 | 7.6 | 4.6 | 21.0 | 9.1 | 13.7 | 16.9 | 17.0 | 13.8 | -1.4 |
| -48.9 | 67.6 | 3.3 | 8.4 | 3.1 | 5.7 | 7.4 | 5.0 | 5.3 | 0.5 |
| Financial Year | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 |
|---|---|---|---|---|---|---|---|---|---|
Equity Capital Equity CapitalCr | 0 | 5 | 7 | 7 | 7 | 13 | 13 | 13 | 13 |
Reserves ReservesCr | 64 | 113 | 142 | 155 | 158 | 159 | 167 | 169 | 174 |
| 26 | 23 | 67 | 25 | 25 | 26 | 26 | 7 | 24 | |
| 150 | 171 | 212 | 131 | 114 | 94 | 73 | 47 | 123 | |
| 249 | 320 | 461 | 342 | 322 | 310 | 299 | 235 | 333 | |
| 19 | 51 | 104 | 115 | 101 | 101 | 104 | 93 | 116 | |
| 231 | 269 | 356 | 227 | 220 | 210 | 194 | 142 | 217 | |
| 249 | 320 | 461 | 342 | 322 | 310 | 299 | 235 | 333 |
| Financial Year | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 |
|---|---|---|---|---|---|---|---|---|---|
Equity Capital Equity CapitalCr | 0 | 5 | 7 | 7 | 7 | 13 | 13 | 13 | 13 |
Reserves ReservesCr | 64 | 113 | 142 | 155 | 158 | 159 | 167 | 169 | 174 |
| 26 | 23 | 67 | 25 | 25 | 26 | 26 | 7 | 24 | |
| 150 | 171 | 212 | 131 | 114 | 94 | 73 | 47 | 123 | |
| 249 | 320 | 461 | 342 | 322 | 310 | 299 | 235 | 333 | |
| 19 | 51 | 104 | 115 | 101 | 101 | 104 | 93 | 116 | |
| 231 | 269 | 356 | 227 | 220 | 210 | 194 | 142 | 217 | |
| 249 | 320 | 461 | 342 | 322 | 310 | 299 | 235 | 333 |
| Financial Year | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|---|---|---|---|---|---|
| 42 | 40 | 106 | 25 | 34 | 31 | 37 | 15 | -5 | 67 | |
| -18 | -34 | -133 | 76 | -18 | 1 | -1 | 51 | -63 | -87 | |
| -24 | -6 | 63 | -106 | -39 | -31 | -31 | -67 | 86 | 25 | |
Net Cash Flow Net Cash FlowCr | 0 | 1 | 36 | -6 | -23 | 1 | 5 | -1 | 19 | 5 |
Free Cash Flow Free Cash FlowCr | 38 | 40 | 24 | 38 | 35 | 31 | 36 | 16 | -84 | |
CFO To PAT CFO To PAT% | -3,514.5 | 1,028.2 | 2,901.3 | 242.1 | 849.1 | 492.0 | 443.8 | 329.7 | -116.5 | -17,750.0 |
CFO To EBITDA CFO To EBITDA% | 97.0 | 96.7 | 175.6 | 84.7 | 92.8 | 88.0 | 104.0 | 82.3 | -43.9 | 435.7 |
| Financial Year | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|---|---|---|---|---|---|
| 42 | 40 | 106 | 25 | 34 | 31 | 37 | 15 | -5 | 67 | |
| -18 | -34 | -133 | 76 | -18 | 1 | -1 | 51 | -63 | -87 | |
| -24 | -6 | 63 | -106 | -39 | -31 | -31 | -67 | 86 | 25 | |
Net Cash Flow Net Cash FlowCr | 0 | 1 | 36 | -6 | -23 | 1 | 5 | -1 | 19 | 5 |
Free Cash Flow Free Cash FlowCr | 38 | 40 | 24 | 38 | 35 | 31 | 36 | 16 | -84 | |
CFO To PAT CFO To PAT% | -3,514.5 | 1,028.2 | 2,901.3 | 242.1 | 849.1 | 492.0 | 443.8 | 329.7 | -116.5 | -17,750.0 |
CFO To EBITDA CFO To EBITDA% | 97.0 | 96.7 | 175.6 | 84.7 | 92.8 | 88.0 | 104.0 | 82.3 | -43.9 | 435.7 |
| Financial Year | 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 | 19 | 11 | 61 | 54 | 49 | 152 | 86 | 57 | 64 | ||
Price To Earnings Price To Earnings | 4.5 | 1.0 | 15.0 | 7.4 | 5.0 | 22.9 | 12.3 | 87.4 | 98.4 | ||
Price To Sales Price To Sales | 0.2 | 0.2 | 1.4 | 1.2 | 1.0 | 5.7 | 3.0 | 2.0 | 2.3 | ||
Price To Book Price To Book | 0.1 | 0.1 | 0.4 | 0.3 | 0.3 | 0.8 | 0.5 | 0.3 | 0.3 | ||
EV To EBITDA EV To EBITDA | 3.1 | 3.6 | 4.4 | 4.4 | 3.5 | 10.1 | 18.3 | 13.1 | |||
GPM GPM% | 96.4 | 95.5 | 100.0 | 98.4 | 99.9 | 99.7 | 96.2 | 87.5 | 54.4 | ||
OPM OPM% | 84.6 | 81.3 | 75.8 | 60.1 | 82.9 | 76.5 | 72.3 | 68.1 | 36.6 | 55.7 | 55.7 |
NPM NPM% | -2.3 | 7.6 | 4.6 | 21.0 | 9.1 | 13.7 | 16.9 | 17.0 | 13.8 | -1.4 | -1.4 |
ROCE ROCE% | 9.2 | 9.1 | 9.3 | 10.5 | 7.7 | 7.0 | 7.3 | 4.2 | 2.7 | ||
ROE ROE% | -1.9 | 3.3 | 2.5 | 6.3 | 2.4 | 3.7 | 4.6 | 2.5 | 2.1 | ||
ROA ROA% | -0.5 | 1.2 | 0.8 | 3.0 | 1.2 | 2.0 | 2.8 | 1.9 | 1.2 | ||
| Financial Year | 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 | 19 | 11 | 61 | 54 | 49 | 152 | 86 | 57 | 64 | ||
Price To Earnings Price To Earnings | 4.5 | 1.0 | 15.0 | 7.4 | 5.0 | 22.9 | 12.3 | 87.4 | 98.4 | ||
Price To Sales Price To Sales | 0.2 | 0.2 | 1.4 | 1.2 | 1.0 | 5.7 | 3.0 | 2.0 | 2.3 | ||
Price To Book Price To Book | 0.1 | 0.1 | 0.4 | 0.3 | 0.3 | 0.8 | 0.5 | 0.3 | 0.3 | ||
EV To EBITDA EV To EBITDA | 3.1 | 3.6 | 4.4 | 4.4 | 3.5 | 10.1 | 18.3 | 13.1 | |||
GPM GPM% | 96.4 | 95.5 | 100.0 | 98.4 | 99.9 | 99.7 | 96.2 | 87.5 | 54.4 | ||
OPM OPM% | 84.6 | 81.3 | 75.8 | 60.1 | 82.9 | 76.5 | 72.3 | 68.1 | 36.6 | 55.7 | 55.7 |
NPM NPM% | -2.3 | 7.6 | 4.6 | 21.0 | 9.1 | 13.7 | 16.9 | 17.0 | 13.8 | -1.4 | -1.4 |
ROCE ROCE% | 9.2 | 9.1 | 9.3 | 10.5 | 7.7 | 7.0 | 7.3 | 4.2 | 2.7 | ||
ROE ROE% | -1.9 | 3.3 | 2.5 | 6.3 | 2.4 | 3.7 | 4.6 | 2.5 | 2.1 | ||
ROA ROA% | -0.5 | 1.2 | 0.8 | 3.0 | 1.2 | 2.0 | 2.8 | 1.9 | 1.2 | ||
Documents — Waa Solar Ltd