| 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 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| 23 | 17 | 18 | 19 | 26 | 20 | 22 | 18 | 35 | 28 | 25 | 23 | |
Growth YoY Revenue Growth YoY% | 62.8 | 53.5 | 42.8 | 54.5 | 14.7 | 16.8 | 20.2 | -2.8 | 35.0 | 41.3 | 14.4 | 27.6 |
Interest Expended Interest ExpendedCr | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 1 | 0 | 0 | 0 | 1 |
Expenses ExpensesCr | 20 | 16 | 17 | 17 | 23 | 19 | 20 | 17 | 29 | 26 | 24 | 22 |
| 3 | 1 | 1 | 1 | 3 | 1 | 1 | 1 | 5 | 2 | 1 | 1 | |
FPM FPM% | 11.4 | 4.8 | 5.4 | 6.8 | 12.7 | 5.7 | 6.7 | 3.0 | 14.6 | 7.5 | 2.7 | 2.2 |
| 0 | 0 | 1 | 0 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | |
Depreciation DepreciationCr | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 |
PBT PBTCr | 2 | 1 | 1 | 1 | 3 | 1 | 1 | 0 | 5 | 2 | 1 | 1 |
| 0 | 0 | 0 | 0 | 0 | 0 | 3 | 0 | 1 | 0 | 0 | 0 | |
| 2 | 1 | 1 | 1 | 3 | 1 | -2 | 0 | 4 | 2 | 1 | 0 | |
Growth YoY PAT Growth YoY% | 162.4 | 67.7 | 104.1 | 836.4 | 28.7 | 103.5 | -287.0 | -84.5 | 16.9 | 50.9 | 129.4 | 87.5 |
NPM NPM% | 10.8 | 3.3 | 5.5 | 5.5 | 12.1 | 5.8 | -8.6 | 0.9 | 10.5 | 6.2 | 2.2 | 1.3 |
| 2.1 | 0.5 | 0.9 | 0.9 | 2.6 | 1.0 | -1.5 | 0.1 | 3.0 | 1.4 | 0.4 | 0.2 |
| 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 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| 23 | 17 | 18 | 19 | 26 | 20 | 22 | 18 | 35 | 28 | 25 | 23 | |
Growth YoY Revenue Growth YoY% | 62.8 | 53.5 | 42.8 | 54.5 | 14.7 | 16.8 | 20.2 | -2.8 | 35.0 | 41.3 | 14.4 | 27.6 |
Interest Expended Interest ExpendedCr | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 1 | 0 | 0 | 0 | 1 |
Expenses ExpensesCr | 20 | 16 | 17 | 17 | 23 | 19 | 20 | 17 | 29 | 26 | 24 | 22 |
| 3 | 1 | 1 | 1 | 3 | 1 | 1 | 1 | 5 | 2 | 1 | 1 | |
FPM FPM% | 11.4 | 4.8 | 5.4 | 6.8 | 12.7 | 5.7 | 6.7 | 3.0 | 14.6 | 7.5 | 2.7 | 2.2 |
| 0 | 0 | 1 | 0 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | |
Depreciation DepreciationCr | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 |
PBT PBTCr | 2 | 1 | 1 | 1 | 3 | 1 | 1 | 0 | 5 | 2 | 1 | 1 |
| 0 | 0 | 0 | 0 | 0 | 0 | 3 | 0 | 1 | 0 | 0 | 0 | |
| 2 | 1 | 1 | 1 | 3 | 1 | -2 | 0 | 4 | 2 | 1 | 0 | |
Growth YoY PAT Growth YoY% | 162.4 | 67.7 | 104.1 | 836.4 | 28.7 | 103.5 | -287.0 | -84.5 | 16.9 | 50.9 | 129.4 | 87.5 |
NPM NPM% | 10.8 | 3.3 | 5.5 | 5.5 | 12.1 | 5.8 | -8.6 | 0.9 | 10.5 | 6.2 | 2.2 | 1.3 |
| 2.1 | 0.5 | 0.9 | 0.9 | 2.6 | 1.0 | -1.5 | 0.1 | 3.0 | 1.4 | 0.4 | 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 | TTM |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
Revenue RevenueCr | 48 | 44 | 35 | 24 | 36 | 20 | 29 | 46 | 70 | 87 | 108 | 111 |
Growth Revenue Growth% | 11.3 | -8.6 | -21.4 | -30.8 | 52.1 | -44.7 | 43.5 | 59.9 | 52.0 | 23.5 | 24.8 | 29.7 |
Interest Expended Interest ExpendedCr | 5 | 5 | 3 | 1 | 1 | 0 | 1 | 1 | 1 | 1 | 2 | 2 |
Expenses ExpensesCr | 41 | 39 | 38 | 25 | 37 | 26 | 34 | 44 | 65 | 78 | 98 | 101 |
| 2 | 0 | -6 | -2 | -2 | -6 | -6 | 2 | 5 | 7 | 8 | 8 | |
FPM FPM% | 4.1 | 0.7 | -18.6 | -9.7 | -5.3 | -32.0 | -19.8 | 3.5 | 6.6 | 8.3 | 7.8 | 7.6 |
| 0 | 1 | 4 | 3 | 2 | 2 | 1 | 1 | 2 | 3 | 4 | 5 | |
Depreciation DepreciationCr | 0 | 0 | 1 | 0 | 1 | 1 | 2 | 2 | 3 | 3 | 4 | 5 |
PBT PBTCr | 2 | 1 | 35 | 0 | -1 | -7 | -6 | 1 | 4 | 7 | 8 | 8 |
| 1 | 0 | 9 | 0 | 0 | -2 | -2 | 0 | 0 | 3 | 2 | 2 | |
PAT PATCr | 1 | 0 | 27 | 0 | -1 | -5 | -4 | 1 | 4 | 3 | 6 | 6 |
Growth PAT Growth% | -9.0 | -69.0 | 6,163.1 | -99.5 | -530.4 | -879.7 | 13.9 | 126.4 | 253.0 | -15.8 | 76.9 | 142.1 |
NPM NPM% | 2.9 | 1.0 | 77.7 | 0.5 | -1.4 | -25.6 | -15.3 | 2.5 | 5.9 | 4.0 | 5.7 | 5.6 |
| 1.2 | 0.4 | 23.1 | 0.1 | -0.5 | -4.4 | -3.8 | 1.0 | 3.6 | 2.9 | 4.4 | 5.0 |
| 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 | 48 | 44 | 35 | 24 | 36 | 20 | 29 | 46 | 70 | 87 | 108 | 111 |
Growth Revenue Growth% | 11.3 | -8.6 | -21.4 | -30.8 | 52.1 | -44.7 | 43.5 | 59.9 | 52.0 | 23.5 | 24.8 | 29.7 |
Interest Expended Interest ExpendedCr | 5 | 5 | 3 | 1 | 1 | 0 | 1 | 1 | 1 | 1 | 2 | 2 |
Expenses ExpensesCr | 41 | 39 | 38 | 25 | 37 | 26 | 34 | 44 | 65 | 78 | 98 | 101 |
| 2 | 0 | -6 | -2 | -2 | -6 | -6 | 2 | 5 | 7 | 8 | 8 | |
FPM FPM% | 4.1 | 0.7 | -18.6 | -9.7 | -5.3 | -32.0 | -19.8 | 3.5 | 6.6 | 8.3 | 7.8 | 7.6 |
| 0 | 1 | 4 | 3 | 2 | 2 | 1 | 1 | 2 | 3 | 4 | 5 | |
Depreciation DepreciationCr | 0 | 0 | 1 | 0 | 1 | 1 | 2 | 2 | 3 | 3 | 4 | 5 |
PBT PBTCr | 2 | 1 | 35 | 0 | -1 | -7 | -6 | 1 | 4 | 7 | 8 | 8 |
| 1 | 0 | 9 | 0 | 0 | -2 | -2 | 0 | 0 | 3 | 2 | 2 | |
PAT PATCr | 1 | 0 | 27 | 0 | -1 | -5 | -4 | 1 | 4 | 3 | 6 | 6 |
Growth PAT Growth% | -9.0 | -69.0 | 6,163.1 | -99.5 | -530.4 | -879.7 | 13.9 | 126.4 | 253.0 | -15.8 | 76.9 | 142.1 |
NPM NPM% | 2.9 | 1.0 | 77.7 | 0.5 | -1.4 | -25.6 | -15.3 | 2.5 | 5.9 | 4.0 | 5.7 | 5.6 |
| 1.2 | 0.4 | 23.1 | 0.1 | -0.5 | -4.4 | -3.8 | 1.0 | 3.6 | 2.9 | 4.4 | 5.0 |
| 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 | 12 | 12 | 12 | 12 | 12 | 12 | 12 | 12 | 12 | 12 | 13 |
Reserves ReservesCr | 6 | 6 | 27 | 28 | 25 | 18 | 14 | 16 | 21 | 24 | 29 |
Borrowings BorrowingsCr | 36 | 34 | 16 | 10 | 9 | 10 | 12 | 12 | 1 | 3 | 8 |
Other Liabilities Other LiabilitiesCr | 13 | 16 | 9 | 10 | 6 | 7 | 18 | 30 | 41 | 57 | 117 |
Total Liabilities Total LiabilitiesCr | 67 | 68 | 63 | 59 | 51 | 47 | 55 | 69 | 74 | 97 | 166 |
| 1 | 2 | 4 | 6 | 7 | 6 | 5 | 6 | 7 | 16 | 17 | |
Cash Equivalents Cash EquivalentsCr | 21 | 21 | 33 | 28 | 27 | 18 | 22 | 18 | 28 | 30 | 68 |
Other Assets Other AssetsCr | 44 | 45 | 27 | 24 | 17 | 22 | 28 | 46 | 40 | 51 | 81 |
Total Assets Total AssetsCr | 67 | 68 | 63 | 59 | 51 | 47 | 55 | 69 | 74 | 97 | 166 |
| 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 | 12 | 12 | 12 | 12 | 12 | 12 | 12 | 12 | 12 | 12 | 13 |
Reserves ReservesCr | 6 | 6 | 27 | 28 | 25 | 18 | 14 | 16 | 21 | 24 | 29 |
Borrowings BorrowingsCr | 36 | 34 | 16 | 10 | 9 | 10 | 12 | 12 | 1 | 3 | 8 |
Other Liabilities Other LiabilitiesCr | 13 | 16 | 9 | 10 | 6 | 7 | 18 | 30 | 41 | 57 | 117 |
Total Liabilities Total LiabilitiesCr | 67 | 68 | 63 | 59 | 51 | 47 | 55 | 69 | 74 | 97 | 166 |
| 1 | 2 | 4 | 6 | 7 | 6 | 5 | 6 | 7 | 16 | 17 | |
Cash Equivalents Cash EquivalentsCr | 21 | 21 | 33 | 28 | 27 | 18 | 22 | 18 | 28 | 30 | 68 |
Other Assets Other AssetsCr | 44 | 45 | 27 | 24 | 17 | 22 | 28 | 46 | 40 | 51 | 81 |
Total Assets Total AssetsCr | 67 | 68 | 63 | 59 | 51 | 47 | 55 | 69 | 74 | 97 | 166 |
| 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 | 6 | 36 | 4 | 3 | -8 | 3 | -4 | 22 | 3 | 40 | |
| -5 | 0 | 4 | -12 | 1 | 7 | -3 | -6 | -12 | 2 | -29 | |
| 7 | -6 | -28 | -7 | -4 | -1 | 1 | -1 | -12 | -1 | -1 | |
Net Cash Flow Net Cash FlowCr | 2 | -1 | 12 | -15 | 0 | -2 | 1 | -11 | -1 | 4 | 10 |
Free Cash Flow Free Cash FlowCr | -1 | 6 | 33 | 1 | 1 | -8 | 2 | -5 | 21 | 1 | 36 |
CFO To EBITDA CFO To EBITDA% | -30.8 | 2,091.0 | -560.5 | -159.1 | -163.8 | 128.4 | -52.2 | -280.2 | 480.4 | 35.6 | 470.3 |
| Financial Year | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| -1 | 6 | 36 | 4 | 3 | -8 | 3 | -4 | 22 | 3 | 40 | |
| -5 | 0 | 4 | -12 | 1 | 7 | -3 | -6 | -12 | 2 | -29 | |
| 7 | -6 | -28 | -7 | -4 | -1 | 1 | -1 | -12 | -1 | -1 | |
Net Cash Flow Net Cash FlowCr | 2 | -1 | 12 | -15 | 0 | -2 | 1 | -11 | -1 | 4 | 10 |
Free Cash Flow Free Cash FlowCr | -1 | 6 | 33 | 1 | 1 | -8 | 2 | -5 | 21 | 1 | 36 |
CFO To EBITDA CFO To EBITDA% | -30.8 | 2,091.0 | -560.5 | -159.1 | -163.8 | 128.4 | -52.2 | -280.2 | 480.4 | 35.6 | 470.3 |
| Financial Year | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 | Current |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
Market Cap Market CapitalizationCr | 29 | 29 | 37 | 31 | 16 | 23 | 28 | 32 | 98 | 83 | 75 | 84 |
Price To Earnings Price To Earnings | 20.8 | 67.2 | 1.4 | 270.0 | 27.8 | 23.7 | 23.8 | 12.2 | 13.1 | |||
Price To Sales Price To Sales | 0.6 | 0.7 | 1.0 | 1.2 | 0.4 | 1.1 | 0.9 | 0.7 | 1.4 | 0.9 | 0.7 | 0.8 |
Price To Book Price To Book | 1.6 | 1.6 | 1.0 | 0.8 | 0.4 | 0.8 | 1.1 | 1.2 | 3.0 | 2.3 | 1.8 | 2.0 |
EV To EBITDA EV To EBITDA | 22.0 | 144.9 | -3.1 | -5.4 | 1.4 | -2.3 | -3.0 | 16.9 | 15.4 | 7.8 | 1.7 | 3.2 |
FPM FPM% | 4.1 | 0.7 | -18.6 | -9.7 | -5.3 | -31.9 | -19.8 | 3.5 | 6.6 | 8.3 | 7.8 | 7.6 |
NPM NPM% | 2.9 | 1.0 | 77.7 | 0.5 | -1.4 | -25.6 | -15.3 | 2.5 | 5.9 | 4.0 | 5.7 | 5.6 |
ROCE ROCE% | 12.6 | 9.8 | 70.9 | 2.7 | 1.6 | -16.3 | -15.2 | 4.7 | 14.4 | 19.6 | 20.1 | 20.1 |
ROE ROE% | 8.0 | 2.4 | 69.2 | 0.3 | -1.4 | -17.3 | -17.5 | 4.3 | 12.7 | 9.6 | 14.8 | 14.8 |
ROA ROA% | 2.1 | 0.6 | 42.4 | 0.2 | -1.0 | -11.0 | -8.0 | 1.7 | 5.5 | 3.6 | 3.7 | 3.7 |
| 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 | 29 | 29 | 37 | 31 | 16 | 23 | 28 | 32 | 98 | 83 | 75 | 84 |
Price To Earnings Price To Earnings | 20.8 | 67.2 | 1.4 | 270.0 | 27.8 | 23.7 | 23.8 | 12.2 | 13.1 | |||
Price To Sales Price To Sales | 0.6 | 0.7 | 1.0 | 1.2 | 0.4 | 1.1 | 0.9 | 0.7 | 1.4 | 0.9 | 0.7 | 0.8 |
Price To Book Price To Book | 1.6 | 1.6 | 1.0 | 0.8 | 0.4 | 0.8 | 1.1 | 1.2 | 3.0 | 2.3 | 1.8 | 2.0 |
EV To EBITDA EV To EBITDA | 22.0 | 144.9 | -3.1 | -5.4 | 1.4 | -2.3 | -3.0 | 16.9 | 15.4 | 7.8 | 1.7 | 3.2 |
FPM FPM% | 4.1 | 0.7 | -18.6 | -9.7 | -5.3 | -31.9 | -19.8 | 3.5 | 6.6 | 8.3 | 7.8 | 7.6 |
NPM NPM% | 2.9 | 1.0 | 77.7 | 0.5 | -1.4 | -25.6 | -15.3 | 2.5 | 5.9 | 4.0 | 5.7 | 5.6 |
ROCE ROCE% | 12.6 | 9.8 | 70.9 | 2.7 | 1.6 | -16.3 | -15.2 | 4.7 | 14.4 | 19.6 | 20.1 | 20.1 |
ROE ROE% | 8.0 | 2.4 | 69.2 | 0.3 | -1.4 | -17.3 | -17.5 | 4.3 | 12.7 | 9.6 | 14.8 | 14.8 |
ROA ROA% | 2.1 | 0.6 | 42.4 | 0.2 | -1.0 | -11.0 | -8.0 | 1.7 | 5.5 | 3.6 | 3.7 | 3.7 |
Documents — WSFX Global Pay Ltd
Concall Transcript Summaries — WSFX Global Pay Ltd