| 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 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| 22 | 21 | 22 | 13 | 20 | 18 | 18 | 14 | 18 | 14 | 10 | 8 | |
Growth YoY Revenue Growth YoY% | -2.7 | -10.1 | 5.5 | -10.9 | -9.3 | -15.4 | -15.7 | 2.7 | -8.8 | -23.2 | -44.0 | -42.5 |
| 19 | 17 | 28 | 13 | 18 | 17 | 19 | 15 | 16 | 12 | 14 | 8 | |
| 3 | 4 | -6 | 1 | 2 | 0 | -1 | -2 | 2 | 1 | -4 | 0 | |
OPM OPM% | 13.8 | 18.1 | -26.8 | 5.2 | 10.2 | 2.0 | -2.8 | -12.0 | 10.9 | 10.1 | -34.4 | -3.3 |
| 2 | 1 | 1 | 1 | 1 | 3 | 2 | 4 | 1 | 1 | 0 | 0 | |
Interest Expense Interest ExpenseCr | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 |
Depreciation DepreciationCr | 2 | 2 | 2 | 2 | 2 | 2 | 2 | 1 | 1 | 1 | 1 | 1 |
PBT PBTCr | 1 | 1 | -9 | -2 | 0 | 0 | -1 | 0 | 0 | 0 | -5 | -2 |
| 0 | 0 | 0 | -1 | -1 | 0 | 0 | 0 | 1 | 0 | -1 | -1 | |
| 1 | 1 | -9 | -1 | 1 | 0 | -1 | 0 | 0 | 0 | -4 | -1 | |
Growth YoY PAT Growth YoY% | 60.0 | 85.7 | -453.3 | 25.6 | -43.8 | -95.4 | 87.2 | 129.4 | -139.7 | -333.3 | -288.2 | -560.0 |
NPM NPM% | 5.0 | 3.1 | -39.5 | -7.6 | 3.1 | 0.2 | -6.0 | 2.2 | -1.4 | -0.5 | -41.5 | -17.5 |
| 0.3 | 0.2 | -2.5 | -0.3 | 0.2 | 0.0 | -0.3 | 0.1 | -0.1 | 0.0 | -1.3 | -0.4 |
| 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 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| 22 | 21 | 22 | 13 | 20 | 18 | 18 | 14 | 18 | 14 | 10 | 8 | |
Growth YoY Revenue Growth YoY% | -2.7 | -10.1 | 5.5 | -10.9 | -9.3 | -15.4 | -15.7 | 2.7 | -8.8 | -23.2 | -44.0 | -42.5 |
| 19 | 17 | 28 | 13 | 18 | 17 | 19 | 15 | 16 | 12 | 14 | 8 | |
| 3 | 4 | -6 | 1 | 2 | 0 | -1 | -2 | 2 | 1 | -4 | 0 | |
OPM OPM% | 13.8 | 18.1 | -26.8 | 5.2 | 10.2 | 2.0 | -2.8 | -12.0 | 10.9 | 10.1 | -34.4 | -3.3 |
| 2 | 1 | 1 | 1 | 1 | 3 | 2 | 4 | 1 | 1 | 0 | 0 | |
Interest Expense Interest ExpenseCr | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 |
Depreciation DepreciationCr | 2 | 2 | 2 | 2 | 2 | 2 | 2 | 1 | 1 | 1 | 1 | 1 |
PBT PBTCr | 1 | 1 | -9 | -2 | 0 | 0 | -1 | 0 | 0 | 0 | -5 | -2 |
| 0 | 0 | 0 | -1 | -1 | 0 | 0 | 0 | 1 | 0 | -1 | -1 | |
| 1 | 1 | -9 | -1 | 1 | 0 | -1 | 0 | 0 | 0 | -4 | -1 | |
Growth YoY PAT Growth YoY% | 60.0 | 85.7 | -453.3 | 25.6 | -43.8 | -95.4 | 87.2 | 129.4 | -139.7 | -333.3 | -288.2 | -560.0 |
NPM NPM% | 5.0 | 3.1 | -39.5 | -7.6 | 3.1 | 0.2 | -6.0 | 2.2 | -1.4 | -0.5 | -41.5 | -17.5 |
| 0.3 | 0.2 | -2.5 | -0.3 | 0.2 | 0.0 | -0.3 | 0.1 | -0.1 | 0.0 | -1.3 | -0.4 |
| 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 | 196 | 186 | 158 | 161 | 139 | 55 | 77 | 86 | 80 | 70 | 56 | 50 |
Growth Revenue Growth% | 0.0 | -5.2 | -15.1 | 2.4 | -13.7 | -60.3 | 39.6 | 11.5 | -6.9 | -12.9 | -19.5 | -28.3 |
| 185 | 187 | 156 | 156 | 123 | 57 | 72 | 82 | 78 | 68 | 58 | 51 | |
| 10 | -1 | 2 | 5 | 16 | -2 | 5 | 4 | 2 | 2 | -2 | 0 | |
OPM OPM% | 5.3 | -0.5 | 1.2 | 3.2 | 11.5 | -3.6 | 7.0 | 5.2 | 2.5 | 3.1 | -3.4 | -0.8 |
| 1 | 2 | 2 | 2 | 2 | 23 | 9 | 12 | 4 | 7 | 6 | 2 | |
Interest Expense Interest ExpenseCr | 3 | 3 | 3 | 3 | 10 | 7 | 6 | 5 | 5 | 5 | 4 | 4 |
Depreciation DepreciationCr | 5 | 4 | 4 | 4 | 18 | 17 | 13 | 10 | 9 | 7 | 5 | 5 |
PBT PBTCr | 4 | -6 | -3 | 1 | -10 | -4 | -4 | 1 | -9 | -3 | -5 | -7 |
| 1 | -2 | -1 | 0 | -3 | -2 | -1 | -1 | 0 | -1 | -1 | -1 | |
PAT PATCr | 3 | -4 | -2 | 1 | -7 | -2 | -3 | 2 | -8 | -1 | -4 | -6 |
Growth PAT Growth% | -29.8 | -227.8 | 35.9 | 130.6 | -1,088.3 | 66.9 | -10.6 | 191.6 | -441.1 | 82.2 | -193.7 | -4,164.3 |
NPM NPM% | 1.5 | -2.0 | -1.5 | 0.5 | -5.2 | -4.3 | -3.4 | 2.8 | -10.3 | -2.1 | -7.7 | -11.9 |
| 0.9 | -1.1 | -0.7 | 0.2 | -2.1 | -0.7 | -0.8 | 0.7 | -2.4 | -0.4 | -1.3 | -1.8 |
| 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 | 196 | 186 | 158 | 161 | 139 | 55 | 77 | 86 | 80 | 70 | 56 | 50 |
Growth Revenue Growth% | 0.0 | -5.2 | -15.1 | 2.4 | -13.7 | -60.3 | 39.6 | 11.5 | -6.9 | -12.9 | -19.5 | -28.3 |
| 185 | 187 | 156 | 156 | 123 | 57 | 72 | 82 | 78 | 68 | 58 | 51 | |
| 10 | -1 | 2 | 5 | 16 | -2 | 5 | 4 | 2 | 2 | -2 | 0 | |
OPM OPM% | 5.3 | -0.5 | 1.2 | 3.2 | 11.5 | -3.6 | 7.0 | 5.2 | 2.5 | 3.1 | -3.4 | -0.8 |
| 1 | 2 | 2 | 2 | 2 | 23 | 9 | 12 | 4 | 7 | 6 | 2 | |
Interest Expense Interest ExpenseCr | 3 | 3 | 3 | 3 | 10 | 7 | 6 | 5 | 5 | 5 | 4 | 4 |
Depreciation DepreciationCr | 5 | 4 | 4 | 4 | 18 | 17 | 13 | 10 | 9 | 7 | 5 | 5 |
PBT PBTCr | 4 | -6 | -3 | 1 | -10 | -4 | -4 | 1 | -9 | -3 | -5 | -7 |
| 1 | -2 | -1 | 0 | -3 | -2 | -1 | -1 | 0 | -1 | -1 | -1 | |
PAT PATCr | 3 | -4 | -2 | 1 | -7 | -2 | -3 | 2 | -8 | -1 | -4 | -6 |
Growth PAT Growth% | -29.8 | -227.8 | 35.9 | 130.6 | -1,088.3 | 66.9 | -10.6 | 191.6 | -441.1 | 82.2 | -193.7 | -4,164.3 |
NPM NPM% | 1.5 | -2.0 | -1.5 | 0.5 | -5.2 | -4.3 | -3.4 | 2.8 | -10.3 | -2.1 | -7.7 | -11.9 |
| 0.9 | -1.1 | -0.7 | 0.2 | -2.1 | -0.7 | -0.8 | 0.7 | -2.4 | -0.4 | -1.3 | -1.8 |
| 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 | 7 | 7 | 7 | 7 | 7 | 7 | 7 | 7 | 7 | 7 | 7 |
Reserves ReservesCr | 104 | 100 | 111 | 111 | 103 | 101 | 98 | 101 | 93 | 123 | 118 |
| 31 | 44 | 44 | 46 | 67 | 43 | 50 | 42 | 47 | 47 | 45 | |
| 12 | 4 | 4 | 4 | 52 | 39 | 31 | 27 | 25 | 19 | 16 | |
| 154 | 155 | 166 | 168 | 228 | 190 | 186 | 176 | 171 | 197 | 185 | |
| 84 | 81 | 80 | 81 | 84 | 72 | 78 | 78 | 77 | 78 | 74 | |
| 70 | 73 | 86 | 87 | 145 | 118 | 108 | 98 | 95 | 119 | 111 | |
| 154 | 155 | 166 | 168 | 228 | 190 | 186 | 176 | 171 | 197 | 185 |
| 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 | 7 | 7 | 7 | 7 | 7 | 7 | 7 | 7 | 7 | 7 | 7 |
Reserves ReservesCr | 104 | 100 | 111 | 111 | 103 | 101 | 98 | 101 | 93 | 123 | 118 |
| 31 | 44 | 44 | 46 | 67 | 43 | 50 | 42 | 47 | 47 | 45 | |
| 12 | 4 | 4 | 4 | 52 | 39 | 31 | 27 | 25 | 19 | 16 | |
| 154 | 155 | 166 | 168 | 228 | 190 | 186 | 176 | 171 | 197 | 185 | |
| 84 | 81 | 80 | 81 | 84 | 72 | 78 | 78 | 77 | 78 | 74 | |
| 70 | 73 | 86 | 87 | 145 | 118 | 108 | 98 | 95 | 119 | 111 | |
| 154 | 155 | 166 | 168 | 228 | 190 | 186 | 176 | 171 | 197 | 185 |
| Financial Year | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|---|---|---|---|
| 7 | 10 | 13 | 3 | 7 | 4 | 8 | 4 | |
| -4 | -3 | 6 | -1 | 10 | 0 | 0 | 1 | |
| -2 | -8 | -19 | -2 | -17 | -4 | -8 | -5 | |
Net Cash Flow Net Cash FlowCr | 1 | -1 | 0 | 0 | 0 | 0 | 0 | 0 |
Free Cash Flow Free Cash FlowCr | 8 | 12 | 19 | 2 | 16 | 3 | 8 | 4 |
CFO To PAT CFO To PAT% | 992.7 | -142.7 | -534.8 | -117.1 | 281.8 | -48.6 | -524.0 | -85.4 |
CFO To EBITDA CFO To EBITDA% | 139.6 | 63.9 | -635.1 | 56.7 | 151.6 | 202.2 | 358.3 | -190.9 |
| Financial Year | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|---|---|---|---|
| 7 | 10 | 13 | 3 | 7 | 4 | 8 | 4 | |
| -4 | -3 | 6 | -1 | 10 | 0 | 0 | 1 | |
| -2 | -8 | -19 | -2 | -17 | -4 | -8 | -5 | |
Net Cash Flow Net Cash FlowCr | 1 | -1 | 0 | 0 | 0 | 0 | 0 | 0 |
Free Cash Flow Free Cash FlowCr | 8 | 12 | 19 | 2 | 16 | 3 | 8 | 4 |
CFO To PAT CFO To PAT% | 992.7 | -142.7 | -534.8 | -117.1 | 281.8 | -48.6 | -524.0 | -85.4 |
CFO To EBITDA CFO To EBITDA% | 139.6 | 63.9 | -635.1 | 56.7 | 151.6 | 202.2 | 358.3 | -190.9 |
| Financial Year | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 | Current |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
Market Cap Market CapitalizationCr | 70 | 79 | 107 | 85 | 27 | 34 | 60 | 59 | 100 | 52 | 37 | 44 |
Price To Earnings Price To Earnings | 24.2 | 120.0 | 24.4 | |||||||||
Price To Sales Price To Sales | 0.4 | 0.4 | 0.7 | 0.5 | 0.2 | 0.6 | 0.8 | 0.7 | 1.3 | 0.8 | 0.7 | 0.9 |
Price To Book Price To Book | 0.6 | 0.7 | 0.9 | 0.7 | 0.3 | 0.3 | 0.6 | 0.6 | 1.0 | 0.4 | 0.3 | 0.3 |
EV To EBITDA EV To EBITDA | 7.8 | -99.9 | 62.4 | 19.2 | 7.3 | -46.9 | 21.9 | 24.3 | 79.1 | 46.7 | -41.9 | -204.0 |
GPM GPM% | 52.3 | 52.4 | 53.5 | 54.1 | 53.7 | 50.2 | 49.8 | 47.9 | 44.5 | 50.3 | 48.2 | 48.2 |
OPM OPM% | 5.3 | -0.5 | 1.2 | 3.2 | 11.5 | -3.6 | 7.0 | 5.2 | 2.5 | 3.1 | -3.4 | -0.8 |
NPM NPM% | 1.5 | -2.0 | -1.5 | 0.5 | -5.2 | -4.3 | -3.4 | 2.8 | -10.3 | -2.1 | -7.7 | -11.9 |
ROCE ROCE% | 5.5 | -2.1 | 0.0 | 2.6 | -0.3 | 2.0 | 1.0 | 4.0 | -2.3 | 1.2 | -0.6 | -0.6 |
ROE ROE% | 2.6 | -3.5 | -2.0 | 0.6 | -6.5 | -2.2 | -2.5 | 2.2 | -8.3 | -1.1 | -3.4 | -3.4 |
ROA ROA% | 1.9 | -2.4 | -1.4 | 0.4 | -3.1 | -1.3 | -1.4 | 1.4 | -4.8 | -0.7 | -2.3 | -2.3 |
| 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 | 70 | 79 | 107 | 85 | 27 | 34 | 60 | 59 | 100 | 52 | 37 | 44 |
Price To Earnings Price To Earnings | 24.2 | 120.0 | 24.4 | |||||||||
Price To Sales Price To Sales | 0.4 | 0.4 | 0.7 | 0.5 | 0.2 | 0.6 | 0.8 | 0.7 | 1.3 | 0.8 | 0.7 | 0.9 |
Price To Book Price To Book | 0.6 | 0.7 | 0.9 | 0.7 | 0.3 | 0.3 | 0.6 | 0.6 | 1.0 | 0.4 | 0.3 | 0.3 |
EV To EBITDA EV To EBITDA | 7.8 | -99.9 | 62.4 | 19.2 | 7.3 | -46.9 | 21.9 | 24.3 | 79.1 | 46.7 | -41.9 | -204.0 |
GPM GPM% | 52.3 | 52.4 | 53.5 | 54.1 | 53.7 | 50.2 | 49.8 | 47.9 | 44.5 | 50.3 | 48.2 | 48.2 |
OPM OPM% | 5.3 | -0.5 | 1.2 | 3.2 | 11.5 | -3.6 | 7.0 | 5.2 | 2.5 | 3.1 | -3.4 | -0.8 |
NPM NPM% | 1.5 | -2.0 | -1.5 | 0.5 | -5.2 | -4.3 | -3.4 | 2.8 | -10.3 | -2.1 | -7.7 | -11.9 |
ROCE ROCE% | 5.5 | -2.1 | 0.0 | 2.6 | -0.3 | 2.0 | 1.0 | 4.0 | -2.3 | 1.2 | -0.6 | -0.6 |
ROE ROE% | 2.6 | -3.5 | -2.0 | 0.6 | -6.5 | -2.2 | -2.5 | 2.2 | -8.3 | -1.1 | -3.4 | -3.4 |
ROA ROA% | 1.9 | -2.4 | -1.4 | 0.4 | -3.1 | -1.3 | -1.4 | 1.4 | -4.8 | -0.7 | -2.3 | -2.3 |
Documents — Archies Ltd