| 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 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| 4 | 0 | 3 | 1 | 3 | 6 | 7 | 1 | 7 | 5 | 2 | 2 | |
Growth YoY Revenue Growth YoY% | 1,015.6 | -87.4 | -63.6 | -41.3 | -22.7 | 1,247.7 | 115.0 | -19.0 | 159.8 | -21.8 | -73.1 | 106.1 |
| 4 | 0 | 3 | 1 | 3 | 6 | 22 | 1 | 7 | 5 | 1 | 2 | |
| 0 | 0 | 0 | 0 | 0 | 0 | -15 | 0 | 0 | 0 | 0 | 0 | |
OPM OPM% | 2.0 | 15.9 | 1.3 | 9.2 | 2.5 | 1.0 | -231.6 | 6.1 | 2.1 | 2.6 | 19.2 | 5.5 |
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 1 | 0 | 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 | 0 | 0 | 0 | 0 | 0 | 0 | -15 | 0 | 0 | 1 | 0 | 0 |
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | |
| 0 | 0 | 0 | 0 | 0 | 0 | -15 | 0 | 0 | 1 | 0 | 0 | |
Growth YoY PAT Growth YoY% | -75.0 | -50.0 | 33.3 | 600.0 | 0.0 | 0.0 | -25,366.7 | -71.4 | 900.0 | 12,500.0 | 102.3 | 250.0 |
NPM NPM% | 0.3 | 2.3 | -2.0 | 4.9 | 0.4 | 0.2 | -232.2 | 1.7 | 1.4 | 27.2 | 19.8 | 3.0 |
| 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | -5.2 | 0.0 | 0.0 | 0.4 | 0.1 | 0.0 |
| 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 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| 4 | 0 | 3 | 1 | 3 | 6 | 7 | 1 | 7 | 5 | 2 | 2 | |
Growth YoY Revenue Growth YoY% | 1,015.6 | -87.4 | -63.6 | -41.3 | -22.7 | 1,247.7 | 115.0 | -19.0 | 159.8 | -21.8 | -73.1 | 106.1 |
| 4 | 0 | 3 | 1 | 3 | 6 | 22 | 1 | 7 | 5 | 1 | 2 | |
| 0 | 0 | 0 | 0 | 0 | 0 | -15 | 0 | 0 | 0 | 0 | 0 | |
OPM OPM% | 2.0 | 15.9 | 1.3 | 9.2 | 2.5 | 1.0 | -231.6 | 6.1 | 2.1 | 2.6 | 19.2 | 5.5 |
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 1 | 0 | 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 | 0 | 0 | 0 | 0 | 0 | 0 | -15 | 0 | 0 | 1 | 0 | 0 |
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | |
| 0 | 0 | 0 | 0 | 0 | 0 | -15 | 0 | 0 | 1 | 0 | 0 | |
Growth YoY PAT Growth YoY% | -75.0 | -50.0 | 33.3 | 600.0 | 0.0 | 0.0 | -25,366.7 | -71.4 | 900.0 | 12,500.0 | 102.3 | 250.0 |
NPM NPM% | 0.3 | 2.3 | -2.0 | 4.9 | 0.4 | 0.2 | -232.2 | 1.7 | 1.4 | 27.2 | 19.8 | 3.0 |
| 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | -5.2 | 0.0 | 0.0 | 0.4 | 0.1 | 0.0 |
| 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 | 208 | 77 | 104 | 59 | 21 | 8 | 14 | 13 | 9 | 17 | 15 | 16 |
Growth Revenue Growth% | -52.5 | -63.1 | 36.0 | -43.4 | -64.9 | -59.4 | 66.7 | -5.9 | -28.1 | 75.9 | -11.8 | -2.9 |
| 201 | 73 | 104 | 58 | 20 | 8 | 14 | 13 | 9 | 32 | 14 | 15 | |
| 7 | 4 | 0 | 1 | 0 | 0 | 0 | 0 | 0 | -15 | 1 | 1 | |
OPM OPM% | 3.3 | 5.3 | 0.3 | 1.0 | 1.1 | 1.0 | 2.3 | 2.3 | 2.6 | -89.8 | 4.7 | 4.6 |
| -2 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 1 | ||
Interest Expense Interest ExpenseCr | 3 | 4 | 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 | 2 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -15 | 2 | 2 |
| 1 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | |
PAT PATCr | 1 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -15 | 2 | 2 |
Growth PAT Growth% | -66.3 | -88.8 | 46.1 | -12.7 | -87.3 | -903.7 | 140.5 | -60.9 | -213.1 | -48,693.3 | 111.4 | 111.7 |
NPM NPM% | 0.6 | 0.2 | 0.2 | 0.3 | 0.1 | -2.1 | 0.5 | 0.2 | -0.3 | -90.9 | 11.8 | 11.2 |
| 6.3 | 0.1 | 0.1 | 0.1 | 0.0 | -0.1 | 0.0 | 0.0 | 0.0 | -5.2 | 0.6 | 0.6 |
| Financial Year | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 | TTM |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
Revenue RevenueCr | 208 | 77 | 104 | 59 | 21 | 8 | 14 | 13 | 9 | 17 | 15 | 16 |
Growth Revenue Growth% | -52.5 | -63.1 | 36.0 | -43.4 | -64.9 | -59.4 | 66.7 | -5.9 | -28.1 | 75.9 | -11.8 | -2.9 |
| 201 | 73 | 104 | 58 | 20 | 8 | 14 | 13 | 9 | 32 | 14 | 15 | |
| 7 | 4 | 0 | 1 | 0 | 0 | 0 | 0 | 0 | -15 | 1 | 1 | |
OPM OPM% | 3.3 | 5.3 | 0.3 | 1.0 | 1.1 | 1.0 | 2.3 | 2.3 | 2.6 | -89.8 | 4.7 | 4.6 |
| -2 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 1 | ||
Interest Expense Interest ExpenseCr | 3 | 4 | 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 | 2 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -15 | 2 | 2 |
| 1 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | |
PAT PATCr | 1 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -15 | 2 | 2 |
Growth PAT Growth% | -66.3 | -88.8 | 46.1 | -12.7 | -87.3 | -903.7 | 140.5 | -60.9 | -213.1 | -48,693.3 | 111.4 | 111.7 |
NPM NPM% | 0.6 | 0.2 | 0.2 | 0.3 | 0.1 | -2.1 | 0.5 | 0.2 | -0.3 | -90.9 | 11.8 | 11.2 |
| 6.3 | 0.1 | 0.1 | 0.1 | 0.0 | -0.1 | 0.0 | 0.0 | 0.0 | -5.2 | 0.6 | 0.6 |
| Financial Year | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|---|---|---|---|---|---|---|
Equity Capital Equity CapitalCr | 21 | 21 | 29 | 29 | 29 | 29 | 29 | 29 | 29 | 29 | 29 |
Reserves ReservesCr | 10 | 10 | 2 | 2 | 2 | 2 | 2 | 2 | 2 | -13 | -11 |
| 115 | 111 | 133 | 120 | 59 | 69 | 54 | 43 | 43 | 49 | 50 | |
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | |
| 147 | 142 | 164 | 152 | 91 | 101 | 86 | 75 | 76 | 65 | 69 | |
| 141 | 137 | 159 | 146 | 87 | 97 | 82 | 72 | 73 | 63 | 66 | |
| 6 | 6 | 5 | 5 | 5 | 4 | 4 | 3 | 3 | 3 | 2 | |
| 147 | 142 | 164 | 152 | 91 | 101 | 86 | 75 | 76 | 65 | 69 |
| 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 | 21 | 21 | 29 | 29 | 29 | 29 | 29 | 29 | 29 | 29 | 29 |
Reserves ReservesCr | 10 | 10 | 2 | 2 | 2 | 2 | 2 | 2 | 2 | -13 | -11 |
| 115 | 111 | 133 | 120 | 59 | 69 | 54 | 43 | 43 | 49 | 50 | |
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | |
| 147 | 142 | 164 | 152 | 91 | 101 | 86 | 75 | 76 | 65 | 69 | |
| 141 | 137 | 159 | 146 | 87 | 97 | 82 | 72 | 73 | 63 | 66 | |
| 6 | 6 | 5 | 5 | 5 | 4 | 4 | 3 | 3 | 3 | 2 | |
| 147 | 142 | 164 | 152 | 91 | 101 | 86 | 75 | 76 | 65 | 69 |
| Financial Year | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|---|---|---|---|
| 0 | 3 | 0 | 7 | 7 | 0 | -7 | -2 | |
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | |
| 0 | -3 | 0 | -7 | -7 | 0 | 7 | 1 | |
Net Cash Flow Net Cash FlowCr | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Free Cash Flow Free Cash FlowCr | 0 | 3 | 7 | 7 | 0 | -7 | -1 | |
CFO To PAT CFO To PAT% | -68.5 | 14,310.6 | 115.2 | 10,436.7 | 26,460.0 | 455.3 | 45.1 | -95.9 |
CFO To EBITDA CFO To EBITDA% | -20.5 | 1,396.8 | -232.8 | 2,328.5 | 2,401.5 | -57.5 | 45.7 | -240.4 |
| Financial Year | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|---|---|---|---|
| 0 | 3 | 0 | 7 | 7 | 0 | -7 | -2 | |
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | |
| 0 | -3 | 0 | -7 | -7 | 0 | 7 | 1 | |
Net Cash Flow Net Cash FlowCr | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Free Cash Flow Free Cash FlowCr | 0 | 3 | 7 | 7 | 0 | -7 | -1 | |
CFO To PAT CFO To PAT% | -68.5 | 14,310.6 | 115.2 | 10,436.7 | 26,460.0 | 455.3 | 45.1 | -95.9 |
CFO To EBITDA CFO To EBITDA% | -20.5 | 1,396.8 | -232.8 | 2,328.5 | 2,401.5 | -57.5 | 45.7 | -240.4 |
| Financial Year | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 | Current |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
Market Cap Market CapitalizationCr | 180 | 142 | 55 | 22 | 11 | 13 | 17 | 11 | 16 | 18 | 12 | 15 |
Price To Earnings Price To Earnings | 150.3 | 1,122.5 | 266.4 | 124.2 | 369.0 | 294.0 | 368.0 | 7.2 | 8.1 | |||
Price To Sales Price To Sales | 0.9 | 1.9 | 0.5 | 0.4 | 0.5 | 1.6 | 1.2 | 0.8 | 1.7 | 1.1 | 0.8 | 0.9 |
Price To Book Price To Book | 5.8 | 4.5 | 1.7 | 0.7 | 0.3 | 0.4 | 0.5 | 0.3 | 0.5 | 1.1 | 0.7 | 0.8 |
EV To EBITDA EV To EBITDA | 29.9 | 40.5 | 215.5 | 79.7 | 140.3 | 386.4 | 95.7 | 54.1 | 88.2 | -2.0 | 17.4 | 38.2 |
GPM GPM% | 6.1 | 7.0 | 1.1 | 1.9 | 2.9 | 2.9 | 2.4 | 2.6 | 4.1 | 2.5 | ||
OPM OPM% | 3.3 | 5.3 | 0.3 | 1.0 | 1.1 | 1.0 | 2.3 | 2.3 | 2.6 | -89.8 | 4.7 | 4.6 |
NPM NPM% | 0.6 | 0.2 | 0.2 | 0.3 | 0.1 | -2.1 | 0.5 | 0.2 | -0.3 | -90.9 | 11.8 | 11.2 |
ROCE ROCE% | 7.7 | 6.9 | 0.6 | 0.7 | -0.2 | -0.3 | 0.1 | 0.1 | 0.0 | -51.6 | 9.4 | 9.4 |
ROE ROE% | 3.8 | 0.4 | 0.6 | 0.5 | 0.1 | -0.6 | 0.2 | 0.1 | -0.1 | -92.0 | 9.5 | 9.5 |
ROA ROA% | 0.8 | 0.1 | 0.1 | 0.1 | 0.0 | -0.2 | 0.1 | 0.0 | 0.0 | -23.2 | 2.5 | 2.5 |
| 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 | 180 | 142 | 55 | 22 | 11 | 13 | 17 | 11 | 16 | 18 | 12 | 15 |
Price To Earnings Price To Earnings | 150.3 | 1,122.5 | 266.4 | 124.2 | 369.0 | 294.0 | 368.0 | 7.2 | 8.1 | |||
Price To Sales Price To Sales | 0.9 | 1.9 | 0.5 | 0.4 | 0.5 | 1.6 | 1.2 | 0.8 | 1.7 | 1.1 | 0.8 | 0.9 |
Price To Book Price To Book | 5.8 | 4.5 | 1.7 | 0.7 | 0.3 | 0.4 | 0.5 | 0.3 | 0.5 | 1.1 | 0.7 | 0.8 |
EV To EBITDA EV To EBITDA | 29.9 | 40.5 | 215.5 | 79.7 | 140.3 | 386.4 | 95.7 | 54.1 | 88.2 | -2.0 | 17.4 | 38.2 |
GPM GPM% | 6.1 | 7.0 | 1.1 | 1.9 | 2.9 | 2.9 | 2.4 | 2.6 | 4.1 | 2.5 | ||
OPM OPM% | 3.3 | 5.3 | 0.3 | 1.0 | 1.1 | 1.0 | 2.3 | 2.3 | 2.6 | -89.8 | 4.7 | 4.6 |
NPM NPM% | 0.6 | 0.2 | 0.2 | 0.3 | 0.1 | -2.1 | 0.5 | 0.2 | -0.3 | -90.9 | 11.8 | 11.2 |
ROCE ROCE% | 7.7 | 6.9 | 0.6 | 0.7 | -0.2 | -0.3 | 0.1 | 0.1 | 0.0 | -51.6 | 9.4 | 9.4 |
ROE ROE% | 3.8 | 0.4 | 0.6 | 0.5 | 0.1 | -0.6 | 0.2 | 0.1 | -0.1 | -92.0 | 9.5 | 9.5 |
ROA ROA% | 0.8 | 0.1 | 0.1 | 0.1 | 0.0 | -0.2 | 0.1 | 0.0 | 0.0 | -23.2 | 2.5 | 2.5 |
Documents — AURUS GEM CORPORATION LTD