| 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 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| 16 | 14 | 4 | 27 | 21 | 2 | -16 | 21 | 1 | -1 | -16 | 27 | |
Growth YoY Revenue Growth YoY% | 48.5 | 32.7 | 306.4 | 49.2 | 33.8 | -86.3 | -559.4 | -22.3 | -96.3 | -150.3 | 1.5 | 29.4 |
| 3 | 4 | 4 | 5 | 4 | 5 | 4 | 4 | 4 | 5 | 5 | 6 | |
| 13 | 10 | 0 | 22 | 17 | -3 | -20 | 16 | -4 | -6 | -21 | 20 | |
OPM OPM% | 79.5 | 72.5 | -12.7 | 82.8 | 80.0 | -178.1 | 125.2 | 79.5 | -462.0 | 678.7 | 129.1 | 76.6 |
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 5 | 6 | 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 | 13 | 10 | -1 | 22 | 17 | -3 | -20 | 16 | -4 | -1 | -15 | 20 |
| 2 | 1 | 3 | 2 | 3 | 2 | -4 | 1 | 0 | 0 | -3 | 0 | |
| 11 | 9 | -4 | 20 | 14 | -6 | -16 | 15 | -4 | -2 | -12 | 20 | |
Growth YoY PAT Growth YoY% | 43.3 | 45.7 | 26.6 | 43.8 | 30.8 | -168.3 | -336.7 | -23.5 | -127.8 | 68.7 | 24.1 | 32.7 |
NPM NPM% | 69.0 | 62.9 | -105.9 | 75.1 | 67.4 | -312.3 | 100.7 | 74.0 | -502.5 | 194.7 | 77.6 | 75.8 |
| 11.3 | 8.8 | -3.9 | 20.6 | 14.8 | -6.0 | -16.9 | 15.8 | -4.1 | -1.9 | -12.9 | 20.9 |
| 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 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| 16 | 14 | 4 | 27 | 21 | 2 | -16 | 21 | 1 | -1 | -16 | 27 | |
Growth YoY Revenue Growth YoY% | 48.5 | 32.7 | 306.4 | 49.2 | 33.8 | -86.3 | -559.4 | -22.3 | -96.3 | -150.3 | 1.5 | 29.4 |
| 3 | 4 | 4 | 5 | 4 | 5 | 4 | 4 | 4 | 5 | 5 | 6 | |
| 13 | 10 | 0 | 22 | 17 | -3 | -20 | 16 | -4 | -6 | -21 | 20 | |
OPM OPM% | 79.5 | 72.5 | -12.7 | 82.8 | 80.0 | -178.1 | 125.2 | 79.5 | -462.0 | 678.7 | 129.1 | 76.6 |
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 5 | 6 | 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 | 13 | 10 | -1 | 22 | 17 | -3 | -20 | 16 | -4 | -1 | -15 | 20 |
| 2 | 1 | 3 | 2 | 3 | 2 | -4 | 1 | 0 | 0 | -3 | 0 | |
| 11 | 9 | -4 | 20 | 14 | -6 | -16 | 15 | -4 | -2 | -12 | 20 | |
Growth YoY PAT Growth YoY% | 43.3 | 45.7 | 26.6 | 43.8 | 30.8 | -168.3 | -336.7 | -23.5 | -127.8 | 68.7 | 24.1 | 32.7 |
NPM NPM% | 69.0 | 62.9 | -105.9 | 75.1 | 67.4 | -312.3 | 100.7 | 74.0 | -502.5 | 194.7 | 77.6 | 75.8 |
| 11.3 | 8.8 | -3.9 | 20.6 | 14.8 | -6.0 | -16.9 | 15.8 | -4.1 | -1.9 | -12.9 | 20.9 |
| Financial Year | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 | TTM |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
Revenue RevenueCr | 17 | 22 | 24 | -22 | -17 | 30 | 28 | 20 | 51 | 33 | 5 | 11 |
Growth Revenue Growth% | -53.1 | 34.1 | 8.3 | -192.3 | 23.8 | 276.2 | -6.6 | -29.2 | 155.2 | -34.4 | -85.6 | -61.7 |
| 8 | 9 | 12 | 11 | 10 | 9 | 11 | 14 | 14 | 18 | 19 | 21 | |
| 9 | 14 | 12 | -33 | -27 | 21 | 17 | 6 | 37 | 15 | -14 | -10 | |
OPM OPM% | 53.3 | 61.1 | 50.2 | 149.0 | 160.6 | 69.8 | 60.3 | 32.2 | 72.6 | 45.7 | -299.3 | -97.9 |
| 1 | 2 | 2 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 11 | 11 | |
Interest Expense Interest ExpenseCr | 0 | 0 | 0 | 1 | 1 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Depreciation DepreciationCr | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
PBT PBTCr | 10 | 15 | 14 | -35 | -28 | 21 | 17 | 6 | 36 | 15 | -4 | 0 |
| 2 | 4 | 4 | -8 | -5 | 6 | 3 | 1 | 7 | 3 | -1 | -2 | |
PAT PATCr | 7 | 11 | 10 | -27 | -23 | 15 | 14 | 5 | 30 | 12 | -3 | 2 |
Growth PAT Growth% | -69.9 | 52.0 | -8.8 | -366.1 | 14.5 | 165.3 | -8.6 | -63.2 | 486.9 | -59.5 | -125.0 | -72.7 |
NPM NPM% | 43.5 | 49.3 | 41.5 | 119.6 | 134.4 | 49.8 | 48.8 | 25.3 | 58.3 | 36.0 | -62.5 | 19.0 |
| 7.5 | 11.4 | 10.4 | -27.7 | -23.7 | 15.5 | 14.2 | 5.2 | 30.6 | 12.4 | -3.1 | 2.0 |
| 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 | 17 | 22 | 24 | -22 | -17 | 30 | 28 | 20 | 51 | 33 | 5 | 11 |
Growth Revenue Growth% | -53.1 | 34.1 | 8.3 | -192.3 | 23.8 | 276.2 | -6.6 | -29.2 | 155.2 | -34.4 | -85.6 | -61.7 |
| 8 | 9 | 12 | 11 | 10 | 9 | 11 | 14 | 14 | 18 | 19 | 21 | |
| 9 | 14 | 12 | -33 | -27 | 21 | 17 | 6 | 37 | 15 | -14 | -10 | |
OPM OPM% | 53.3 | 61.1 | 50.2 | 149.0 | 160.6 | 69.8 | 60.3 | 32.2 | 72.6 | 45.7 | -299.3 | -97.9 |
| 1 | 2 | 2 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 11 | 11 | |
Interest Expense Interest ExpenseCr | 0 | 0 | 0 | 1 | 1 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Depreciation DepreciationCr | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
PBT PBTCr | 10 | 15 | 14 | -35 | -28 | 21 | 17 | 6 | 36 | 15 | -4 | 0 |
| 2 | 4 | 4 | -8 | -5 | 6 | 3 | 1 | 7 | 3 | -1 | -2 | |
PAT PATCr | 7 | 11 | 10 | -27 | -23 | 15 | 14 | 5 | 30 | 12 | -3 | 2 |
Growth PAT Growth% | -69.9 | 52.0 | -8.8 | -366.1 | 14.5 | 165.3 | -8.6 | -63.2 | 486.9 | -59.5 | -125.0 | -72.7 |
NPM NPM% | 43.5 | 49.3 | 41.5 | 119.6 | 134.4 | 49.8 | 48.8 | 25.3 | 58.3 | 36.0 | -62.5 | 19.0 |
| 7.5 | 11.4 | 10.4 | -27.7 | -23.7 | 15.5 | 14.2 | 5.2 | 30.6 | 12.4 | -3.1 | 2.0 |
| Financial Year | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|---|---|---|---|---|---|---|
Equity Capital Equity CapitalCr | 10 | 10 | 10 | 10 | 10 | 10 | 10 | 10 | 10 | 10 | 10 |
Reserves ReservesCr | 81 | 92 | 102 | 106 | 83 | 99 | 104 | 110 | 139 | 152 | 149 |
| 5 | 9 | 9 | 10 | 4 | 1 | 2 | 7 | 10 | 10 | 22 | |
| 0 | 0 | 0 | 5 | 2 | 0 | 0 | 0 | 0 | 0 | 0 | |
| 95 | 111 | 121 | 131 | 98 | 110 | 116 | 127 | 159 | 172 | 181 | |
| 45 | 49 | 53 | 34 | 23 | 21 | 26 | 29 | 46 | 48 | 51 | |
| 50 | 61 | 69 | 97 | 75 | 89 | 90 | 98 | 112 | 123 | 130 | |
| 95 | 111 | 121 | 131 | 98 | 110 | 116 | 127 | 159 | 172 | 181 |
| 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 | 10 | 10 | 10 | 10 | 10 | 10 | 10 | 10 | 10 | 10 | 10 |
Reserves ReservesCr | 81 | 92 | 102 | 106 | 83 | 99 | 104 | 110 | 139 | 152 | 149 |
| 5 | 9 | 9 | 10 | 4 | 1 | 2 | 7 | 10 | 10 | 22 | |
| 0 | 0 | 0 | 5 | 2 | 0 | 0 | 0 | 0 | 0 | 0 | |
| 95 | 111 | 121 | 131 | 98 | 110 | 116 | 127 | 159 | 172 | 181 | |
| 45 | 49 | 53 | 34 | 23 | 21 | 26 | 29 | 46 | 48 | 51 | |
| 50 | 61 | 69 | 97 | 75 | 89 | 90 | 98 | 112 | 123 | 130 | |
| 95 | 111 | 121 | 131 | 98 | 110 | 116 | 127 | 159 | 172 | 181 |
| Financial Year | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| 3 | 10 | 5 | -4 | -18 | 0 | -5 | -1 | -21 | -11 | 5 | |
| 2 | -11 | 2 | 5 | 8 | -3 | 6 | 0 | 18 | 9 | -14 | |
| 0 | 4 | 0 | 1 | 1 | 1 | 1 | 3 | 0 | 3 | 7 | |
Net Cash Flow Net Cash FlowCr | 5 | 3 | 7 | 2 | -9 | -2 | 2 | 2 | -3 | 1 | -2 |
Free Cash Flow Free Cash FlowCr | 2 | 10 | 5 | -4 | -18 | -1 | -6 | -1 | -21 | -11 | 5 |
CFO To PAT CFO To PAT% | 35.0 | 91.8 | 52.9 | 15.9 | 76.7 | -2.2 | -39.9 | -17.7 | -70.0 | -89.7 | -160.4 |
CFO To EBITDA CFO To EBITDA% | 28.6 | 74.1 | 43.8 | 12.8 | 64.2 | -1.6 | -32.3 | -13.9 | -56.2 | -70.7 | -33.5 |
| Financial Year | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| 3 | 10 | 5 | -4 | -18 | 0 | -5 | -1 | -21 | -11 | 5 | |
| 2 | -11 | 2 | 5 | 8 | -3 | 6 | 0 | 18 | 9 | -14 | |
| 0 | 4 | 0 | 1 | 1 | 1 | 1 | 3 | 0 | 3 | 7 | |
Net Cash Flow Net Cash FlowCr | 5 | 3 | 7 | 2 | -9 | -2 | 2 | 2 | -3 | 1 | -2 |
Free Cash Flow Free Cash FlowCr | 2 | 10 | 5 | -4 | -18 | -1 | -6 | -1 | -21 | -11 | 5 |
CFO To PAT CFO To PAT% | 35.0 | 91.8 | 52.9 | 15.9 | 76.7 | -2.2 | -39.9 | -17.7 | -70.0 | -89.7 | -160.4 |
CFO To EBITDA CFO To EBITDA% | 28.6 | 74.1 | 43.8 | 12.8 | 64.2 | -1.6 | -32.3 | -13.9 | -56.2 | -70.7 | -33.5 |
| 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 | 68 | 49 | 107 | 31 | 15 | 33 | 51 | 46 | 108 | 93 | 55 | 79 |
Price To Earnings Price To Earnings | 9.5 | 4.4 | 10.6 | 2.2 | 3.7 | 9.1 | 3.6 | 7.8 | 40.0 | |||
Price To Sales Price To Sales | 3.8 | 2.0 | 4.0 | -1.4 | -0.9 | 1.1 | 1.8 | 2.3 | 2.1 | 2.8 | 11.3 | 7.6 |
Price To Book Price To Book | 0.8 | 0.5 | 1.0 | 0.3 | 0.2 | 0.3 | 0.4 | 0.4 | 0.7 | 0.6 | 0.3 | 0.5 |
EV To EBITDA EV To EBITDA | 5.4 | 2.1 | 6.6 | -0.2 | -0.1 | 0.9 | 1.9 | 4.2 | 2.1 | 3.9 | -2.1 | -5.4 |
GPM GPM% | 100.0 | 100.0 | 100.0 | 100.0 | 100.0 | 100.0 | 100.0 | 100.0 | 100.0 | 100.0 | 100.0 | 100.0 |
OPM OPM% | 53.3 | 61.1 | 50.2 | 149.0 | 160.6 | 69.8 | 60.3 | 32.2 | 72.6 | 45.7 | -299.3 | -97.9 |
NPM NPM% | 43.5 | 49.3 | 41.5 | 119.6 | 134.4 | 49.8 | 48.8 | 25.3 | 58.3 | 36.0 | -62.5 | 19.0 |
ROCE ROCE% | 10.8 | 14.1 | 12.0 | -27.9 | -29.5 | 19.4 | 14.6 | 5.1 | 24.5 | 9.3 | -2.2 | -2.2 |
ROE ROE% | 8.0 | 10.9 | 9.0 | -23.2 | -24.9 | 13.8 | 12.0 | 4.2 | 19.9 | 7.4 | -1.9 | -1.9 |
ROA ROA% | 7.6 | 10.0 | 8.3 | -20.5 | -23.5 | 13.6 | 11.8 | 4.0 | 18.6 | 7.0 | -1.6 | -1.6 |
| 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 | 68 | 49 | 107 | 31 | 15 | 33 | 51 | 46 | 108 | 93 | 55 | 79 |
Price To Earnings Price To Earnings | 9.5 | 4.4 | 10.6 | 2.2 | 3.7 | 9.1 | 3.6 | 7.8 | 40.0 | |||
Price To Sales Price To Sales | 3.8 | 2.0 | 4.0 | -1.4 | -0.9 | 1.1 | 1.8 | 2.3 | 2.1 | 2.8 | 11.3 | 7.6 |
Price To Book Price To Book | 0.8 | 0.5 | 1.0 | 0.3 | 0.2 | 0.3 | 0.4 | 0.4 | 0.7 | 0.6 | 0.3 | 0.5 |
EV To EBITDA EV To EBITDA | 5.4 | 2.1 | 6.6 | -0.2 | -0.1 | 0.9 | 1.9 | 4.2 | 2.1 | 3.9 | -2.1 | -5.4 |
GPM GPM% | 100.0 | 100.0 | 100.0 | 100.0 | 100.0 | 100.0 | 100.0 | 100.0 | 100.0 | 100.0 | 100.0 | 100.0 |
OPM OPM% | 53.3 | 61.1 | 50.2 | 149.0 | 160.6 | 69.8 | 60.3 | 32.2 | 72.6 | 45.7 | -299.3 | -97.9 |
NPM NPM% | 43.5 | 49.3 | 41.5 | 119.6 | 134.4 | 49.8 | 48.8 | 25.3 | 58.3 | 36.0 | -62.5 | 19.0 |
ROCE ROCE% | 10.8 | 14.1 | 12.0 | -27.9 | -29.5 | 19.4 | 14.6 | 5.1 | 24.5 | 9.3 | -2.2 | -2.2 |
ROE ROE% | 8.0 | 10.9 | 9.0 | -23.2 | -24.9 | 13.8 | 12.0 | 4.2 | 19.9 | 7.4 | -1.9 | -1.9 |
ROA ROA% | 7.6 | 10.0 | 8.3 | -20.5 | -23.5 | 13.6 | 11.8 | 4.0 | 18.6 | 7.0 | -1.6 | -1.6 |
Documents — Wallfort Financial Services Ltd