| 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 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| 0 | 0 | 0 | 13 | 8 | 22 | 14 | 15 | 6 | 5 | 4 | 3 | |
Growth YoY Revenue Growth YoY% | 100.0 | 66.7 | 80.0 | -31.3 | -58.5 | -69.2 | -26.6 | -34.7 | ||||
| 0 | 0 | 0 | 13 | 7 | 23 | 15 | 21 | 8 | 8 | 5 | 5 | |
| 0 | 0 | 0 | 0 | 0 | -1 | -2 | -6 | -2 | -3 | -1 | -2 | |
OPM OPM% | 0.8 | 0.4 | -5.1 | -11.8 | -41.5 | -42.5 | -66.4 | -26.3 | -81.2 | |||
| 0 | 0 | 0 | 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 | 1 | 1 | 1 | 1 | 1 | 1 | 1 |
PBT PBTCr | 0 | 0 | 0 | 0 | 0 | -1 | -2 | -6 | -2 | -3 | -1 | -3 |
| 0 | 0 | 0 | 0 | 0 | 0 | -1 | -2 | -1 | -1 | -1 | -1 | |
| 0 | 0 | 0 | 0 | 0 | -1 | -2 | -6 | -3 | -3 | -2 | -2 | |
Growth YoY PAT Growth YoY% | 0.0 | 0.0 | -16.7 | 425.0 | 314.3 | -576.9 | -1,426.7 | -344.4 | -31.7 | 45.0 | 34.4 | 18.8 |
NPM NPM% | 2.0 | 2.0 | -5.7 | -14.7 | -36.6 | -46.8 | -65.3 | -41.9 | -81.2 | |||
| -0.2 | -0.2 | -0.1 | 0.2 | 0.1 | -1.1 | -1.9 | -5.1 | -2.4 | -2.8 | -1.6 | -2.3 |
| 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 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| 0 | 0 | 0 | 13 | 8 | 22 | 14 | 15 | 6 | 5 | 4 | 3 | |
Growth YoY Revenue Growth YoY% | 100.0 | 66.7 | 80.0 | -31.3 | -58.5 | -69.2 | -26.6 | -34.7 | ||||
| 0 | 0 | 0 | 13 | 7 | 23 | 15 | 21 | 8 | 8 | 5 | 5 | |
| 0 | 0 | 0 | 0 | 0 | -1 | -2 | -6 | -2 | -3 | -1 | -2 | |
OPM OPM% | 0.8 | 0.4 | -5.1 | -11.8 | -41.5 | -42.5 | -66.4 | -26.3 | -81.2 | |||
| 0 | 0 | 0 | 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 | 1 | 1 | 1 | 1 | 1 | 1 | 1 |
PBT PBTCr | 0 | 0 | 0 | 0 | 0 | -1 | -2 | -6 | -2 | -3 | -1 | -3 |
| 0 | 0 | 0 | 0 | 0 | 0 | -1 | -2 | -1 | -1 | -1 | -1 | |
| 0 | 0 | 0 | 0 | 0 | -1 | -2 | -6 | -3 | -3 | -2 | -2 | |
Growth YoY PAT Growth YoY% | 0.0 | 0.0 | -16.7 | 425.0 | 314.3 | -576.9 | -1,426.7 | -344.4 | -31.7 | 45.0 | 34.4 | 18.8 |
NPM NPM% | 2.0 | 2.0 | -5.7 | -14.7 | -36.6 | -46.8 | -65.3 | -41.9 | -81.2 | |||
| -0.2 | -0.2 | -0.1 | 0.2 | 0.1 | -1.1 | -1.9 | -5.1 | -2.4 | -2.8 | -1.6 | -2.3 |
| Financial Year | Mar 2015 | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
Revenue RevenueCr | 4 | 5 | 5 | 7 | 1 | -1 | 0 | 13 | 29 | 29 | 10 | 7 |
Growth Revenue Growth% | 17.8 | -3.6 | 42.0 | -78.3 | -151.8 | 100.0 | 124.0 | -2.9 | -64.1 | -30.3 | ||
| 4 | 5 | 5 | 7 | 2 | -1 | 0 | 13 | 30 | 36 | 16 | 11 | |
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -1 | -8 | -5 | -4 | |
OPM OPM% | 4.0 | 1.6 | 3.3 | 0.7 | -12.4 | 29.0 | -0.5 | -3.6 | -27.5 | -53.4 | -49.8 | |
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | |
Interest Expense Interest ExpenseCr | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 1 |
Depreciation DepreciationCr | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 1 | 2 | 2 | 2 |
PBT PBTCr | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -1 | -10 | -8 | -6 |
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -2 | -2 | -1 | |
PAT PATCr | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -1 | -8 | -6 | -4 |
Growth PAT Growth% | -4.2 | 5.3 | -49.0 | -246.1 | -72.5 | -2.5 | 233.1 | -680.7 | -589.9 | 24.7 | 26.1 | |
NPM NPM% | 2.5 | 2.0 | 2.2 | 0.8 | -5.4 | 18.0 | 1.4 | -3.7 | -26.3 | -55.2 | -58.6 | |
| 0.8 | 0.3 | 0.3 | 0.2 | -0.3 | -0.5 | -0.4 | 0.2 | -1.0 | -7.0 | -5.3 | -3.9 |
| Financial Year | Mar 2015 | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
Revenue RevenueCr | 4 | 5 | 5 | 7 | 1 | -1 | 0 | 13 | 29 | 29 | 10 | 7 |
Growth Revenue Growth% | 17.8 | -3.6 | 42.0 | -78.3 | -151.8 | 100.0 | 124.0 | -2.9 | -64.1 | -30.3 | ||
| 4 | 5 | 5 | 7 | 2 | -1 | 0 | 13 | 30 | 36 | 16 | 11 | |
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -1 | -8 | -5 | -4 | |
OPM OPM% | 4.0 | 1.6 | 3.3 | 0.7 | -12.4 | 29.0 | -0.5 | -3.6 | -27.5 | -53.4 | -49.8 | |
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | |
Interest Expense Interest ExpenseCr | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 1 |
Depreciation DepreciationCr | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 1 | 2 | 2 | 2 |
PBT PBTCr | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -1 | -10 | -8 | -6 |
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -2 | -2 | -1 | |
PAT PATCr | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -1 | -8 | -6 | -4 |
Growth PAT Growth% | -4.2 | 5.3 | -49.0 | -246.1 | -72.5 | -2.5 | 233.1 | -680.7 | -589.9 | 24.7 | 26.1 | |
NPM NPM% | 2.5 | 2.0 | 2.2 | 0.8 | -5.4 | 18.0 | 1.4 | -3.7 | -26.3 | -55.2 | -58.6 | |
| 0.8 | 0.3 | 0.3 | 0.2 | -0.3 | -0.5 | -0.4 | 0.2 | -1.0 | -7.0 | -5.3 | -3.9 |
| Financial Year | Mar 2015 | 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 | 1 | 3 | 3 | 3 | 3 | 3 | 4 | 11 | 11 | 11 | 11 | 11 |
Reserves ReservesCr | 0 | 1 | 1 | 1 | 1 | 1 | 0 | 2 | 0 | -7 | -13 | -17 |
| 1 | 1 | 0 | 0 | 0 | 0 | 0 | 0 | 22 | 21 | 8 | 10 | |
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 14 | 14 | |
| 2 | 5 | 4 | 4 | 4 | 4 | 4 | 12 | 33 | 25 | 20 | 18 | |
| 2 | 4 | 4 | 4 | 4 | 4 | 4 | 12 | 24 | 16 | 10 | 9 | |
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 9 | 9 | 9 | 9 | |
| 2 | 5 | 4 | 4 | 4 | 4 | 4 | 12 | 33 | 25 | 20 | 18 |
| Financial Year | Mar 2015 | 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 | 1 | 3 | 3 | 3 | 3 | 3 | 4 | 11 | 11 | 11 | 11 | 11 |
Reserves ReservesCr | 0 | 1 | 1 | 1 | 1 | 1 | 0 | 2 | 0 | -7 | -13 | -17 |
| 1 | 1 | 0 | 0 | 0 | 0 | 0 | 0 | 22 | 21 | 8 | 10 | |
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 14 | 14 | |
| 2 | 5 | 4 | 4 | 4 | 4 | 4 | 12 | 33 | 25 | 20 | 18 | |
| 2 | 4 | 4 | 4 | 4 | 4 | 4 | 12 | 24 | 16 | 10 | 9 | |
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 9 | 9 | 9 | 9 | |
| 2 | 5 | 4 | 4 | 4 | 4 | 4 | 12 | 33 | 25 | 20 | 18 |
| Financial Year | Mar 2015 | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| 1 | -1 | -1 | -2 | 0 | 0 | 3 | -10 | 9 | -15 | -2 | -2 | |
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -9 | 0 | 0 | 0 | |
| 0 | 2 | 0 | 0 | 0 | 0 | 0 | 8 | 3 | 15 | 0 | 3 | |
Net Cash Flow Net Cash FlowCr | 1 | 1 | -1 | -1 | 0 | 0 | 3 | -2 | 3 | 0 | -2 | 0 |
Free Cash Flow Free Cash FlowCr | 1 | -1 | -1 | -1 | 0 | 0 | 3 | -10 | 0 | -15 | -2 | -3 |
CFO To PAT CFO To PAT% | 630.9 | -840.0 | -991.5 | -2,765.5 | -119.7 | -68.1 | -2,306.8 | -5,410.0 | -841.8 | 201.5 | 30.9 | 59.3 |
CFO To EBITDA CFO To EBITDA% | 398.9 | -1,039.1 | -677.4 | -3,249.6 | -52.2 | -42.2 | -1,179.8 | 14,164.3 | -872.4 | 192.6 | 31.9 | 69.7 |
| Financial Year | Mar 2015 | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| 1 | -1 | -1 | -2 | 0 | 0 | 3 | -10 | 9 | -15 | -2 | -2 | |
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -9 | 0 | 0 | 0 | |
| 0 | 2 | 0 | 0 | 0 | 0 | 0 | 8 | 3 | 15 | 0 | 3 | |
Net Cash Flow Net Cash FlowCr | 1 | 1 | -1 | -1 | 0 | 0 | 3 | -2 | 3 | 0 | -2 | 0 |
Free Cash Flow Free Cash FlowCr | 1 | -1 | -1 | -1 | 0 | 0 | 3 | -10 | 0 | -15 | -2 | -3 |
CFO To PAT CFO To PAT% | 630.9 | -840.0 | -991.5 | -2,765.5 | -119.7 | -68.1 | -2,306.8 | -5,410.0 | -841.8 | 201.5 | 30.9 | 59.3 |
CFO To EBITDA CFO To EBITDA% | 398.9 | -1,039.1 | -677.4 | -3,249.6 | -52.2 | -42.2 | -1,179.8 | 14,164.3 | -872.4 | 192.6 | 31.9 | 69.7 |
| Financial Year | Mar 2015 | 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 | 4 | 4 | 8 | 125 | 281 | 1,425 | 326 | 156 | 220 | ||||
Price To Earnings Price To Earnings | 41.5 | 40.0 | 682.4 | ||||||||||
Price To Sales Price To Sales | 0.8 | 0.9 | 9.5 | 9.5 | 49.9 | 31.8 | 21.9 | 30.9 | |||||
Price To Book Price To Book | 1.1 | 1.1 | 2.3 | 10.1 | 25.0 | 381.4 | -171.0 | -25.6 | -36.2 | ||||
EV To EBITDA EV To EBITDA | 24.3 | 20.4 | -18.5 | -1,729.7 | -266.1 | -183.3 | -62.5 | -49.2 | -66.7 | ||||
GPM GPM% | 11.9 | 9.7 | 12.7 | 8.8 | 0.7 | 1.1 | 4.5 | 2.5 | -1.8 | -2.8 | -0.8 | -0.8 | |
OPM OPM% | 4.0 | 1.6 | 3.3 | 0.7 | -12.4 | 29.0 | -0.5 | -3.6 | -27.5 | -53.4 | -49.8 | -49.8 | |
NPM NPM% | 2.5 | 2.0 | 2.2 | 0.8 | -5.4 | 18.0 | 1.4 | -3.7 | -26.3 | -55.2 | -58.6 | -58.6 | |
ROCE ROCE% | 10.1 | 4.0 | 4.0 | 2.2 | -1.1 | -3.4 | -6.2 | 2.4 | -9.8 | -44.8 | -47.3 | -33.0 | -33.0 |
ROE ROE% | 6.7 | 2.6 | 2.7 | 1.4 | -2.0 | -3.6 | -3.9 | 1.5 | -9.7 | -200.5 | 295.9 | 68.6 | 68.6 |
ROA ROA% | 4.9 | 2.2 | 2.6 | 1.2 | -1.8 | -3.6 | -3.7 | 1.5 | -3.3 | -30.2 | -29.0 | -23.5 | -23.5 |
| Financial Year | Mar 2015 | 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 | 4 | 4 | 8 | 125 | 281 | 1,425 | 326 | 156 | 220 | ||||
Price To Earnings Price To Earnings | 41.5 | 40.0 | 682.4 | ||||||||||
Price To Sales Price To Sales | 0.8 | 0.9 | 9.5 | 9.5 | 49.9 | 31.8 | 21.9 | 30.9 | |||||
Price To Book Price To Book | 1.1 | 1.1 | 2.3 | 10.1 | 25.0 | 381.4 | -171.0 | -25.6 | -36.2 | ||||
EV To EBITDA EV To EBITDA | 24.3 | 20.4 | -18.5 | -1,729.7 | -266.1 | -183.3 | -62.5 | -49.2 | -66.7 | ||||
GPM GPM% | 11.9 | 9.7 | 12.7 | 8.8 | 0.7 | 1.1 | 4.5 | 2.5 | -1.8 | -2.8 | -0.8 | -0.8 | |
OPM OPM% | 4.0 | 1.6 | 3.3 | 0.7 | -12.4 | 29.0 | -0.5 | -3.6 | -27.5 | -53.4 | -49.8 | -49.8 | |
NPM NPM% | 2.5 | 2.0 | 2.2 | 0.8 | -5.4 | 18.0 | 1.4 | -3.7 | -26.3 | -55.2 | -58.6 | -58.6 | |
ROCE ROCE% | 10.1 | 4.0 | 4.0 | 2.2 | -1.1 | -3.4 | -6.2 | 2.4 | -9.8 | -44.8 | -47.3 | -33.0 | -33.0 |
ROE ROE% | 6.7 | 2.6 | 2.7 | 1.4 | -2.0 | -3.6 | -3.9 | 1.5 | -9.7 | -200.5 | 295.9 | 68.6 | 68.6 |
ROA ROA% | 4.9 | 2.2 | 2.6 | 1.2 | -1.8 | -3.6 | -3.7 | 1.5 | -3.3 | -30.2 | -29.0 | -23.5 | -23.5 |
Documents — Waaree Technologies Ltd