| Quarter | Dec 2024 | Mar 2025 | Jun 2025 | Sep 2025 | Dec 2025 | Mar 2026 | Jun 2026 |
|---|---|---|---|---|---|---|---|
| 330 | 309 | 330 | 375 | 404 | 397 | 437 | |
Growth YoY Revenue Growth YoY% | 22.4 | 28.5 | 32.4 | ||||
| 331 | 322 | 331 | 378 | 373 | 373 | 407 | |
| -1 | -13 | -1 | -3 | 31 | 24 | 30 | |
OPM OPM% | -0.3 | -4.3 | -0.4 | -0.9 | 7.7 | 6.0 | 6.8 |
| 14 | 20 | 14 | 15 | 11 | 24 | 18 | |
Interest Expense Interest ExpenseCr | 1 | 1 | 2 | 2 | 1 | 1 | 1 |
Depreciation DepreciationCr | 4 | 5 | 5 | 5 | 6 | 6 | 6 |
PBT PBTCr | 8 | 1 | 7 | 5 | 35 | 41 | 40 |
| 0 | 11 | 3 | 3 | 4 | 6 | 7 | |
| 8 | -11 | 4 | 3 | 31 | 34 | 34 | |
Growth YoY PAT Growth YoY% | 292.1 | 423.2 | 760.7 | ||||
NPM NPM% | 2.4 | -3.4 | 1.2 | 0.7 | 7.7 | 8.6 | 7.8 |
| 0.4 | -0.5 | 0.2 | 0.1 | 1.5 | 1.5 | 1.5 |
| Quarter | Dec 2024 | Mar 2025 | Jun 2025 | Sep 2025 | Dec 2025 | Mar 2026 | Jun 2026 |
|---|---|---|---|---|---|---|---|
| 330 | 309 | 330 | 375 | 404 | 397 | 437 | |
Growth YoY Revenue Growth YoY% | 22.4 | 28.5 | 32.4 | ||||
| 331 | 322 | 331 | 378 | 373 | 373 | 407 | |
| -1 | -13 | -1 | -3 | 31 | 24 | 30 | |
OPM OPM% | -0.3 | -4.3 | -0.4 | -0.9 | 7.7 | 6.0 | 6.8 |
| 14 | 20 | 14 | 15 | 11 | 24 | 18 | |
Interest Expense Interest ExpenseCr | 1 | 1 | 2 | 2 | 1 | 1 | 1 |
Depreciation DepreciationCr | 4 | 5 | 5 | 5 | 6 | 6 | 6 |
PBT PBTCr | 8 | 1 | 7 | 5 | 35 | 41 | 40 |
| 0 | 11 | 3 | 3 | 4 | 6 | 7 | |
| 8 | -11 | 4 | 3 | 31 | 34 | 34 | |
Growth YoY PAT Growth YoY% | 292.1 | 423.2 | 760.7 | ||||
NPM NPM% | 2.4 | -3.4 | 1.2 | 0.7 | 7.7 | 8.6 | 7.8 |
| 0.4 | -0.5 | 0.2 | 0.1 | 1.5 | 1.5 | 1.5 |
| Financial Year | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 | TTM |
|---|---|---|---|---|---|---|---|---|
Revenue RevenueCr | 96 | 219 | 431 | 681 | 879 | 1,163 | 1,506 | 1,612 |
Growth Revenue Growth% | 128.2 | 96.5 | 57.9 | 29.2 | 32.2 | 29.5 | ||
| 109 | 193 | 1,489 | 1,027 | 1,158 | 1,253 | 1,455 | 1,531 | |
| -13 | 26 | -1,058 | -347 | -278 | -91 | 50 | 81 | |
OPM OPM% | -13.5 | 11.9 | -245.5 | -51.0 | -31.7 | -7.8 | 3.3 | 5.0 |
| 2 | 2 | 3 | 44 | 63 | 61 | 65 | 68 | |
Interest Expense Interest ExpenseCr | 0 | 0 | 1 | 3 | 5 | 5 | 6 | 6 |
Depreciation DepreciationCr | 6 | 4 | 6 | 9 | 16 | 17 | 22 | 23 |
PBT PBTCr | -18 | 23 | -1,063 | -315 | -237 | -52 | 87 | 121 |
| 1 | 3 | 16 | 6 | 8 | 17 | 16 | 19 | |
PAT PATCr | -19 | 21 | -1,078 | -321 | -245 | -69 | 72 | 102 |
Growth PAT Growth% | 210.9 | -5,305.9 | 70.2 | 23.7 | 72.0 | 204.3 | ||
NPM NPM% | -19.4 | 9.4 | -250.2 | -47.2 | -27.9 | -5.9 | 4.8 | 6.3 |
| -364.4 | 404.1 | -1,876.6 | -17.2 | -12.5 | -3.5 | 3.4 | 4.7 |
| Financial Year | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 | TTM |
|---|---|---|---|---|---|---|---|---|
Revenue RevenueCr | 96 | 219 | 431 | 681 | 879 | 1,163 | 1,506 | 1,612 |
Growth Revenue Growth% | 128.2 | 96.5 | 57.9 | 29.2 | 32.2 | 29.5 | ||
| 109 | 193 | 1,489 | 1,027 | 1,158 | 1,253 | 1,455 | 1,531 | |
| -13 | 26 | -1,058 | -347 | -278 | -91 | 50 | 81 | |
OPM OPM% | -13.5 | 11.9 | -245.5 | -51.0 | -31.7 | -7.8 | 3.3 | 5.0 |
| 2 | 2 | 3 | 44 | 63 | 61 | 65 | 68 | |
Interest Expense Interest ExpenseCr | 0 | 0 | 1 | 3 | 5 | 5 | 6 | 6 |
Depreciation DepreciationCr | 6 | 4 | 6 | 9 | 16 | 17 | 22 | 23 |
PBT PBTCr | -18 | 23 | -1,063 | -315 | -237 | -52 | 87 | 121 |
| 1 | 3 | 16 | 6 | 8 | 17 | 16 | 19 | |
PAT PATCr | -19 | 21 | -1,078 | -321 | -245 | -69 | 72 | 102 |
Growth PAT Growth% | 210.9 | -5,305.9 | 70.2 | 23.7 | 72.0 | 204.3 | ||
NPM NPM% | -19.4 | 9.4 | -250.2 | -47.2 | -27.9 | -5.9 | 4.8 | 6.3 |
| -364.4 | 404.1 | -1,876.6 | -17.2 | -12.5 | -3.5 | 3.4 | 4.7 |
| Financial Year | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|---|---|---|
Equity Capital Equity CapitalCr | 1 | 1 | 1 | 0 | 0 | 17 | 108 |
Reserves ReservesCr | 19 | 40 | -550 | -231 | -378 | -382 | 1,649 |
| 51 | 76 | 550 | 672 | 362 | 855 | 545 | |
| 6 | 13 | 71 | 90 | 449 | 60 | 51 | |
| 87 | 140 | 942 | 1,406 | 1,308 | 1,425 | 2,353 | |
| 65 | 113 | 898 | 1,270 | 1,151 | 1,272 | 2,171 | |
| 23 | 27 | 45 | 136 | 157 | 153 | 182 | |
| 87 | 140 | 942 | 1,406 | 1,308 | 1,425 | 2,353 |
| Financial Year | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|---|---|---|
Equity Capital Equity CapitalCr | 1 | 1 | 1 | 0 | 0 | 17 | 108 |
Reserves ReservesCr | 19 | 40 | -550 | -231 | -378 | -382 | 1,649 |
| 51 | 76 | 550 | 672 | 362 | 855 | 545 | |
| 6 | 13 | 71 | 90 | 449 | 60 | 51 | |
| 87 | 140 | 942 | 1,406 | 1,308 | 1,425 | 2,353 | |
| 65 | 113 | 898 | 1,270 | 1,151 | 1,272 | 2,171 | |
| 23 | 27 | 45 | 136 | 157 | 153 | 182 | |
| 87 | 140 | 942 | 1,406 | 1,308 | 1,425 | 2,353 |
| Financial Year | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|---|---|---|
| -2 | 27 | 64 | -245 | -183 | 34 | -9 | |
| 16 | -3 | -3 | -257 | -438 | -24 | -560 | |
| 0 | 0 | 601 | 538 | -8 | -9 | 736 | |
Net Cash Flow Net Cash FlowCr | 14 | 24 | 662 | 36 | -629 | 1 | 167 |
Free Cash Flow Free Cash FlowCr | -5 | 25 | 59 | -267 | -191 | 29 | -32 |
CFO To PAT CFO To PAT% | 10.3 | 129.6 | -5.9 | 76.3 | 74.7 | -48.9 | -12.9 |
CFO To EBITDA CFO To EBITDA% | 14.9 | 102.7 | -6.0 | 70.7 | 65.7 | -37.1 | -18.4 |
| Financial Year | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|---|---|---|
| -2 | 27 | 64 | -245 | -183 | 34 | -9 | |
| 16 | -3 | -3 | -257 | -438 | -24 | -560 | |
| 0 | 0 | 601 | 538 | -8 | -9 | 736 | |
Net Cash Flow Net Cash FlowCr | 14 | 24 | 662 | 36 | -629 | 1 | 167 |
Free Cash Flow Free Cash FlowCr | -5 | 25 | 59 | -267 | -191 | 29 | -32 |
CFO To PAT CFO To PAT% | 10.3 | 129.6 | -5.9 | 76.3 | 74.7 | -48.9 | -12.9 |
CFO To EBITDA CFO To EBITDA% | 14.9 | 102.7 | -6.0 | 70.7 | 65.7 | -37.1 | -18.4 |
| Financial Year | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 | Current |
|---|---|---|---|---|---|---|---|---|
Market Cap Market CapitalizationCr | 7,100 | 13,073 | ||||||
Price To Earnings Price To Earnings | 99.2 | 127.2 | ||||||
Price To Sales Price To Sales | 4.7 | 8.1 | ||||||
Price To Book Price To Book | 4.0 | 7.4 | ||||||
EV To EBITDA EV To EBITDA | 117.4 | 139.5 | ||||||
GPM GPM% | 93.9 | 97.0 | 97.8 | 98.8 | 98.9 | 68.2 | 68.1 | 68.1 |
OPM OPM% | -13.5 | 11.9 | -245.5 | -51.0 | -31.7 | -7.8 | 3.3 | 5.0 |
NPM NPM% | -19.4 | 9.4 | -250.2 | -47.2 | -27.9 | -5.9 | 4.8 | 6.3 |
ROCE ROCE% | -87.0 | 58.2 | 193.2 | 151.1 | 66.9 | 14.2 | 5.2 | 5.2 |
ROE ROE% | -95.3 | 51.2 | 196.4 | 139.5 | 64.8 | 18.8 | 4.1 | 4.1 |
ROA ROA% | -21.4 | 14.8 | -114.4 | -22.9 | -18.7 | -4.8 | 3.0 | 3.0 |
| Financial Year | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 | Current |
|---|---|---|---|---|---|---|---|---|
Market Cap Market CapitalizationCr | 7,100 | 13,073 | ||||||
Price To Earnings Price To Earnings | 99.2 | 127.2 | ||||||
Price To Sales Price To Sales | 4.7 | 8.1 | ||||||
Price To Book Price To Book | 4.0 | 7.4 | ||||||
EV To EBITDA EV To EBITDA | 117.4 | 139.5 | ||||||
GPM GPM% | 93.9 | 97.0 | 97.8 | 98.8 | 98.9 | 68.2 | 68.1 | 68.1 |
OPM OPM% | -13.5 | 11.9 | -245.5 | -51.0 | -31.7 | -7.8 | 3.3 | 5.0 |
NPM NPM% | -19.4 | 9.4 | -250.2 | -47.2 | -27.9 | -5.9 | 4.8 | 6.3 |
ROCE ROCE% | -87.0 | 58.2 | 193.2 | 151.1 | 66.9 | 14.2 | 5.2 | 5.2 |
ROE ROE% | -95.3 | 51.2 | 196.4 | 139.5 | 64.8 | 18.8 | 4.1 | 4.1 |
ROA ROA% | -21.4 | 14.8 | -114.4 | -22.9 | -18.7 | -4.8 | 3.0 | 3.0 |
Documents — Amagi Media Labs Ltd
Concall Transcript Summaries — Amagi Media Labs Ltd