| 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 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| 2 | 1 | 3 | 2 | 4 | 2 | 4 | 2 | 2 | 2 | 1 | 2 | |
Growth YoY Revenue Growth YoY% | 147.0 | 622.2 | 127.0 | 69.2 | 11.2 | -17.1 | -47.3 | -30.9 | -60.5 | -22.2 | ||
| 4 | 4 | 47 | 5 | 6 | 3 | 4 | 3 | 4 | 3 | 4 | 3 | |
| -3 | -2 | -43 | -2 | -2 | -1 | 0 | -1 | -2 | -1 | -2 | -1 | |
OPM OPM% | -165.6 | -186.9 | -1,310.9 | -92.5 | -52.4 | -52.7 | -3.8 | -65.7 | -100.5 | -69.7 | -166.9 | -96.1 |
| 1 | 0 | 50 | 2 | 11 | 2 | 1 | 0 | 0 | 0 | 0 | 0 | |
Interest Expense Interest ExpenseCr | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Depreciation DepreciationCr | 1 | 1 | 0 | 1 | 1 | 1 | 0 | 0 | 0 | 0 | 0 | 0 |
PBT PBTCr | -3 | -3 | 7 | 0 | 9 | 0 | 1 | -2 | -2 | -2 | -3 | -2 |
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | |
| -3 | -3 | 7 | 0 | 9 | 0 | 1 | -2 | -2 | -2 | -3 | -2 | |
Growth YoY PAT Growth YoY% | 68.6 | 18.1 | 182.6 | -15.0 | 421.8 | 109.1 | -85.2 | -243.5 | -127.4 | -655.6 | -361.2 | -21.5 |
NPM NPM% | -166.3 | -229.2 | 200.9 | -19.3 | 235.7 | 12.3 | 26.7 | -79.8 | -122.6 | -98.7 | -176.6 | -124.7 |
| -4.2 | -4.6 | 10.2 | -0.7 | 13.4 | 0.4 | 1.5 | -2.4 | -3.7 | -2.3 | -3.9 | -3.0 |
| 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 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| 2 | 1 | 3 | 2 | 4 | 2 | 4 | 2 | 2 | 2 | 1 | 2 | |
Growth YoY Revenue Growth YoY% | 147.0 | 622.2 | 127.0 | 69.2 | 11.2 | -17.1 | -47.3 | -30.9 | -60.5 | -22.2 | ||
| 4 | 4 | 47 | 5 | 6 | 3 | 4 | 3 | 4 | 3 | 4 | 3 | |
| -3 | -2 | -43 | -2 | -2 | -1 | 0 | -1 | -2 | -1 | -2 | -1 | |
OPM OPM% | -165.6 | -186.9 | -1,310.9 | -92.5 | -52.4 | -52.7 | -3.8 | -65.7 | -100.5 | -69.7 | -166.9 | -96.1 |
| 1 | 0 | 50 | 2 | 11 | 2 | 1 | 0 | 0 | 0 | 0 | 0 | |
Interest Expense Interest ExpenseCr | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Depreciation DepreciationCr | 1 | 1 | 0 | 1 | 1 | 1 | 0 | 0 | 0 | 0 | 0 | 0 |
PBT PBTCr | -3 | -3 | 7 | 0 | 9 | 0 | 1 | -2 | -2 | -2 | -3 | -2 |
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | |
| -3 | -3 | 7 | 0 | 9 | 0 | 1 | -2 | -2 | -2 | -3 | -2 | |
Growth YoY PAT Growth YoY% | 68.6 | 18.1 | 182.6 | -15.0 | 421.8 | 109.1 | -85.2 | -243.5 | -127.4 | -655.6 | -361.2 | -21.5 |
NPM NPM% | -166.3 | -229.2 | 200.9 | -19.3 | 235.7 | 12.3 | 26.7 | -79.8 | -122.6 | -98.7 | -176.6 | -124.7 |
| -4.2 | -4.6 | 10.2 | -0.7 | 13.4 | 0.4 | 1.5 | -2.4 | -3.7 | -2.3 | -3.9 | -3.0 |
| 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 | 571 | 684 | 650 | 538 | 156 | 17 | 3 | 2 | 6 | 17 | 7 | 6 |
Growth Revenue Growth% | -7.2 | 19.8 | -5.0 | -17.2 | -71.0 | -88.9 | -80.2 | -49.4 | 267.2 | 169.6 | -59.7 | -44.1 |
| 564 | 670 | 640 | 584 | 193 | 49 | 30 | 23 | 53 | 17 | 14 | 13 | |
| 7 | 15 | 10 | -46 | -37 | -32 | -26 | -21 | -47 | 0 | -7 | -7 | |
OPM OPM% | 1.2 | 2.1 | 1.5 | -8.5 | -23.9 | -182.5 | -766.2 | -1,212.4 | -733.8 | -1.6 | -97.7 | -107.1 |
| 1 | 4 | 3 | 1 | 44 | 0 | 1 | 0 | 50 | 12 | 0 | 0 | |
Interest Expense Interest ExpenseCr | 8 | 9 | 10 | 7 | 9 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Depreciation DepreciationCr | 5 | 5 | 4 | 4 | 4 | 4 | 3 | 2 | 2 | 2 | 2 | 2 |
PBT PBTCr | -6 | 5 | -2 | -56 | -7 | -35 | -29 | -23 | 1 | 10 | -8 | -8 |
| -3 | 2 | 0 | -11 | -10 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | |
PAT PATCr | -3 | 3 | -2 | -46 | 3 | -35 | -29 | -23 | 1 | 10 | -8 | -8 |
Growth PAT Growth% | 82.8 | 197.5 | -150.5 | -2,753.4 | 106.8 | -1,228.4 | 18.4 | 19.1 | 102.3 | 1,669.8 | -184.5 | -199.8 |
NPM NPM% | -0.6 | 0.5 | -0.3 | -8.5 | 2.0 | -203.4 | -839.7 | -1,342.7 | 8.4 | 55.5 | -116.4 | -129.6 |
| -5.0 | 4.7 | -2.5 | -70.4 | 4.8 | -54.1 | -44.2 | -35.7 | 0.8 | 14.5 | -12.4 | -12.9 |
| 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 | 571 | 684 | 650 | 538 | 156 | 17 | 3 | 2 | 6 | 17 | 7 | 6 |
Growth Revenue Growth% | -7.2 | 19.8 | -5.0 | -17.2 | -71.0 | -88.9 | -80.2 | -49.4 | 267.2 | 169.6 | -59.7 | -44.1 |
| 564 | 670 | 640 | 584 | 193 | 49 | 30 | 23 | 53 | 17 | 14 | 13 | |
| 7 | 15 | 10 | -46 | -37 | -32 | -26 | -21 | -47 | 0 | -7 | -7 | |
OPM OPM% | 1.2 | 2.1 | 1.5 | -8.5 | -23.9 | -182.5 | -766.2 | -1,212.4 | -733.8 | -1.6 | -97.7 | -107.1 |
| 1 | 4 | 3 | 1 | 44 | 0 | 1 | 0 | 50 | 12 | 0 | 0 | |
Interest Expense Interest ExpenseCr | 8 | 9 | 10 | 7 | 9 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Depreciation DepreciationCr | 5 | 5 | 4 | 4 | 4 | 4 | 3 | 2 | 2 | 2 | 2 | 2 |
PBT PBTCr | -6 | 5 | -2 | -56 | -7 | -35 | -29 | -23 | 1 | 10 | -8 | -8 |
| -3 | 2 | 0 | -11 | -10 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | |
PAT PATCr | -3 | 3 | -2 | -46 | 3 | -35 | -29 | -23 | 1 | 10 | -8 | -8 |
Growth PAT Growth% | 82.8 | 197.5 | -150.5 | -2,753.4 | 106.8 | -1,228.4 | 18.4 | 19.1 | 102.3 | 1,669.8 | -184.5 | -199.8 |
NPM NPM% | -0.6 | 0.5 | -0.3 | -8.5 | 2.0 | -203.4 | -839.7 | -1,342.7 | 8.4 | 55.5 | -116.4 | -129.6 |
| -5.0 | 4.7 | -2.5 | -70.4 | 4.8 | -54.1 | -44.2 | -35.7 | 0.8 | 14.5 | -12.4 | -12.9 |
| Financial Year | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|---|---|---|---|---|---|---|
Equity Capital Equity CapitalCr | 3 | 3 | 3 | 3 | 3 | 3 | 3 | 3 | 3 | 3 | 3 |
Reserves ReservesCr | 91 | 96 | 94 | 49 | 52 | 16 | -12 | -36 | 375 | 384 | 376 |
| 216 | 233 | 262 | 210 | 130 | 125 | 133 | 130 | 87 | 64 | 53 | |
| 27 | 27 | 26 | 28 | 10 | 8 | 12 | 17 | 17 | 27 | 50 | |
| 337 | 359 | 386 | 290 | 195 | 153 | 136 | 116 | 482 | 479 | 483 | |
| 217 | 248 | 271 | 171 | 105 | 68 | 59 | 50 | 25 | 24 | 29 | |
| 119 | 111 | 114 | 119 | 90 | 85 | 77 | 65 | 458 | 455 | 453 | |
| 337 | 359 | 386 | 290 | 195 | 153 | 136 | 116 | 482 | 479 | 483 |
| 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 | 3 | 3 | 3 | 3 | 3 | 3 | 3 | 3 | 3 | 3 | 3 |
Reserves ReservesCr | 91 | 96 | 94 | 49 | 52 | 16 | -12 | -36 | 375 | 384 | 376 |
| 216 | 233 | 262 | 210 | 130 | 125 | 133 | 130 | 87 | 64 | 53 | |
| 27 | 27 | 26 | 28 | 10 | 8 | 12 | 17 | 17 | 27 | 50 | |
| 337 | 359 | 386 | 290 | 195 | 153 | 136 | 116 | 482 | 479 | 483 | |
| 217 | 248 | 271 | 171 | 105 | 68 | 59 | 50 | 25 | 24 | 29 | |
| 119 | 111 | 114 | 119 | 90 | 85 | 77 | 65 | 458 | 455 | 453 | |
| 337 | 359 | 386 | 290 | 195 | 153 | 136 | 116 | 482 | 479 | 483 |
| Financial Year | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| 41 | -12 | 34 | -10 | -11 | -11,270 | -4 | -5 | -51 | -1 | 2 | |
| -2 | 7 | 0 | 9 | 72 | 11,267 | 4 | 5 | 51 | 1 | 0 | |
| -41 | 16 | -44 | 2 | -61 | 0 | 0 | 0 | 0 | 0 | 0 | |
Net Cash Flow Net Cash FlowCr | -3 | 12 | -10 | 1 | 0 | -3 | 0 | -1 | 0 | 1 | 2 |
Free Cash Flow Free Cash FlowCr | 38 | -10 | 29 | -13 | 61 | -3 | 0 | -1 | 0 | 1 | 2 |
CFO To PAT CFO To PAT% | -1,251.1 | -366.6 | -2,143.0 | 22.7 | -358.5 | 32,021.8 | 14.4 | 23.2 | -9,525.4 | -6.8 | -23.6 |
CFO To EBITDA CFO To EBITDA% | 617.8 | -80.3 | 361.3 | 22.8 | 30.0 | 35,700.5 | 15.7 | 25.7 | 109.7 | 242.2 | -28.1 |
| Financial Year | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| 41 | -12 | 34 | -10 | -11 | -11,270 | -4 | -5 | -51 | -1 | 2 | |
| -2 | 7 | 0 | 9 | 72 | 11,267 | 4 | 5 | 51 | 1 | 0 | |
| -41 | 16 | -44 | 2 | -61 | 0 | 0 | 0 | 0 | 0 | 0 | |
Net Cash Flow Net Cash FlowCr | -3 | 12 | -10 | 1 | 0 | -3 | 0 | -1 | 0 | 1 | 2 |
Free Cash Flow Free Cash FlowCr | 38 | -10 | 29 | -13 | 61 | -3 | 0 | -1 | 0 | 1 | 2 |
CFO To PAT CFO To PAT% | -1,251.1 | -366.6 | -2,143.0 | 22.7 | -358.5 | 32,021.8 | 14.4 | 23.2 | -9,525.4 | -6.8 | -23.6 |
CFO To EBITDA CFO To EBITDA% | 617.8 | -80.3 | 361.3 | 22.8 | 30.0 | 35,700.5 | 15.7 | 25.7 | 109.7 | 242.2 | -28.1 |
| 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 | 61 | 135 | 108 | 53 | 20 | 17 | 61 | 51 | 65 | |||
Price To Earnings Price To Earnings | 42.7 | 6.5 | 6.4 | |||||||||
Price To Sales Price To Sales | 0.1 | 0.2 | 0.2 | 0.1 | 0.1 | 1.0 | 3.5 | 7.5 | 10.1 | |||
Price To Book Price To Book | 0.7 | 1.4 | 1.1 | 1.1 | 0.4 | 0.9 | -2.7 | -1.7 | -2.1 | |||
EV To EBITDA EV To EBITDA | 18.1 | 14.2 | 16.1 | -2.4 | -0.7 | -0.8 | -257.4 | -8.5 | -9.7 | |||
GPM GPM% | 16.2 | 22.6 | 22.6 | 14.7 | 17.3 | 7.8 | -67.1 | -241.1 | -114.2 | 30.4 | -3.6 | -3.6 |
OPM OPM% | 1.2 | 2.1 | 1.5 | -8.5 | -23.9 | -182.5 | -766.2 | -1,212.4 | -733.8 | -1.6 | -97.7 | -107.1 |
NPM NPM% | -0.6 | 0.5 | -0.3 | -8.5 | 2.0 | -203.4 | -839.7 | -1,342.7 | 8.4 | 55.5 | -116.4 | -129.6 |
ROCE ROCE% | 1.2 | 7.4 | 5.3 | -44.1 | 4.0 | -122.5 | 61,023.0 | 99.6 | 0.2 | 2.4 | -2.1 | -2.1 |
ROE ROE% | -3.5 | 3.2 | -1.6 | -88.5 | 5.7 | -178.9 | 317.5 | 72.0 | 0.1 | 2.5 | -2.1 | -2.1 |
ROA ROA% | -1.0 | 0.9 | -0.4 | -15.8 | 1.6 | -23.0 | -21.1 | -20.1 | 0.1 | 2.0 | -1.7 | -1.7 |
| 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 | 61 | 135 | 108 | 53 | 20 | 17 | 61 | 51 | 65 | |||
Price To Earnings Price To Earnings | 42.7 | 6.5 | 6.4 | |||||||||
Price To Sales Price To Sales | 0.1 | 0.2 | 0.2 | 0.1 | 0.1 | 1.0 | 3.5 | 7.5 | 10.1 | |||
Price To Book Price To Book | 0.7 | 1.4 | 1.1 | 1.1 | 0.4 | 0.9 | -2.7 | -1.7 | -2.1 | |||
EV To EBITDA EV To EBITDA | 18.1 | 14.2 | 16.1 | -2.4 | -0.7 | -0.8 | -257.4 | -8.5 | -9.7 | |||
GPM GPM% | 16.2 | 22.6 | 22.6 | 14.7 | 17.3 | 7.8 | -67.1 | -241.1 | -114.2 | 30.4 | -3.6 | -3.6 |
OPM OPM% | 1.2 | 2.1 | 1.5 | -8.5 | -23.9 | -182.5 | -766.2 | -1,212.4 | -733.8 | -1.6 | -97.7 | -107.1 |
NPM NPM% | -0.6 | 0.5 | -0.3 | -8.5 | 2.0 | -203.4 | -839.7 | -1,342.7 | 8.4 | 55.5 | -116.4 | -129.6 |
ROCE ROCE% | 1.2 | 7.4 | 5.3 | -44.1 | 4.0 | -122.5 | 61,023.0 | 99.6 | 0.2 | 2.4 | -2.1 | -2.1 |
ROE ROE% | -3.5 | 3.2 | -1.6 | -88.5 | 5.7 | -178.9 | 317.5 | 72.0 | 0.1 | 2.5 | -2.1 | -2.1 |
ROA ROA% | -1.0 | 0.9 | -0.4 | -15.8 | 1.6 | -23.0 | -21.1 | -20.1 | 0.1 | 2.0 | -1.7 | -1.7 |
Documents — Atlas Cycles (Haryana) Ltd