| 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 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| 25 | 32 | 48 | 35 | 54 | 35 | 57 | 37 | 37 | 58 | 62 | 50 | |
Growth YoY Revenue Growth YoY% | 26.1 | 61.8 | 73.3 | 88.0 | 120.2 | 9.9 | 19.2 | 4.5 | -32.0 | 64.3 | 7.5 | 35.1 |
| 21 | 27 | 42 | 28 | 32 | 31 | 51 | 31 | 30 | 45 | 73 | 36 | |
| 4 | 5 | 6 | 7 | 23 | 5 | 6 | 6 | 7 | 13 | -11 | 14 | |
OPM OPM% | 15.2 | 15.8 | 12.1 | 20.4 | 41.7 | 13.2 | 11.0 | 16.3 | 19.9 | 23.0 | -17.4 | 28.1 |
| 1 | 1 | 1 | 0 | 0 | 0 | 1 | 0 | 0 | 0 | 0 | 0 | |
Interest Expense Interest ExpenseCr | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 0 | 1 | 0 | 1 |
Depreciation DepreciationCr | 1 | 1 | 2 | 1 | 1 | 1 | 1 | 2 | 2 | 2 | 2 | 1 |
PBT PBTCr | 5 | 6 | 7 | 10 | 22 | 3 | 10 | 9 | 7 | 18 | -6 | 18 |
| 0 | 0 | 1 | 2 | 3 | 1 | 1 | 2 | 1 | 3 | 1 | 1 | |
| 4 | 6 | 6 | 9 | 19 | 1 | 9 | 7 | 6 | 15 | -7 | 17 | |
Growth YoY PAT Growth YoY% | -29.1 | 13.1 | 40.6 | 130.1 | 328.9 | -75.5 | 46.0 | -15.5 | -67.2 | 932.4 | -182.9 | 135.5 |
NPM NPM% | 17.8 | 18.8 | 12.2 | 24.6 | 34.8 | 4.2 | 15.0 | 19.9 | 16.8 | 26.4 | -11.5 | 34.7 |
| 0.1 | 0.2 | 0.0 | 0.2 | 0.7 | 0.0 | 0.2 | 0.1 | 0.2 | 0.3 | -0.3 | 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 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| 25 | 32 | 48 | 35 | 54 | 35 | 57 | 37 | 37 | 58 | 62 | 50 | |
Growth YoY Revenue Growth YoY% | 26.1 | 61.8 | 73.3 | 88.0 | 120.2 | 9.9 | 19.2 | 4.5 | -32.0 | 64.3 | 7.5 | 35.1 |
| 21 | 27 | 42 | 28 | 32 | 31 | 51 | 31 | 30 | 45 | 73 | 36 | |
| 4 | 5 | 6 | 7 | 23 | 5 | 6 | 6 | 7 | 13 | -11 | 14 | |
OPM OPM% | 15.2 | 15.8 | 12.1 | 20.4 | 41.7 | 13.2 | 11.0 | 16.3 | 19.9 | 23.0 | -17.4 | 28.1 |
| 1 | 1 | 1 | 0 | 0 | 0 | 1 | 0 | 0 | 0 | 0 | 0 | |
Interest Expense Interest ExpenseCr | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 0 | 1 | 0 | 1 |
Depreciation DepreciationCr | 1 | 1 | 2 | 1 | 1 | 1 | 1 | 2 | 2 | 2 | 2 | 1 |
PBT PBTCr | 5 | 6 | 7 | 10 | 22 | 3 | 10 | 9 | 7 | 18 | -6 | 18 |
| 0 | 0 | 1 | 2 | 3 | 1 | 1 | 2 | 1 | 3 | 1 | 1 | |
| 4 | 6 | 6 | 9 | 19 | 1 | 9 | 7 | 6 | 15 | -7 | 17 | |
Growth YoY PAT Growth YoY% | -29.1 | 13.1 | 40.6 | 130.1 | 328.9 | -75.5 | 46.0 | -15.5 | -67.2 | 932.4 | -182.9 | 135.5 |
NPM NPM% | 17.8 | 18.8 | 12.2 | 24.6 | 34.8 | 4.2 | 15.0 | 19.9 | 16.8 | 26.4 | -11.5 | 34.7 |
| 0.1 | 0.2 | 0.0 | 0.2 | 0.7 | 0.0 | 0.2 | 0.1 | 0.2 | 0.3 | -0.3 | 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 | 48 | 58 | 98 | 77 | 68 | 68 | 84 | 211 | 124 | 180 | 191 | 206 |
Growth Revenue Growth% | 960.9 | 20.9 | 70.4 | -21.4 | -11.8 | -0.6 | 23.9 | 152.5 | -41.5 | 45.3 | 6.2 | 12.3 |
| 48 | 51 | 68 | 72 | 61 | 57 | 62 | 70 | 106 | 139 | 175 | 182 | |
| 0 | 7 | 30 | 5 | 7 | 11 | 21 | 141 | 17 | 40 | 16 | 24 | |
OPM OPM% | -0.5 | 12.1 | 30.1 | 7.0 | 10.4 | 16.1 | 25.4 | 66.8 | 14.0 | 22.3 | 8.3 | 11.6 |
| 7 | 4 | 5 | 4 | 4 | 4 | 4 | 3 | 3 | 2 | 1 | 1 | |
Interest Expense Interest ExpenseCr | 4 | 4 | 3 | 1 | 2 | 2 | 5 | 3 | 4 | 3 | 2 | 2 |
Depreciation DepreciationCr | 2 | 2 | 1 | 2 | 4 | 3 | 2 | 2 | 4 | 5 | 6 | 6 |
PBT PBTCr | 1 | 5 | 31 | 13 | 16 | 32 | 45 | 154 | 22 | 45 | 28 | 37 |
| 1 | 0 | 6 | 0 | -2 | 3 | 5 | 32 | 2 | 7 | 7 | 5 | |
PAT PATCr | 0 | 5 | 25 | 13 | 18 | 30 | 40 | 122 | 20 | 38 | 22 | 32 |
Growth PAT Growth% | -97.3 | 5,849.9 | 385.1 | -50.4 | 44.2 | 65.0 | 35.8 | 201.3 | -83.5 | 87.2 | -42.3 | -13.1 |
NPM NPM% | 0.2 | 9.0 | 25.7 | 16.3 | 26.6 | 44.1 | 48.3 | 57.7 | 16.3 | 20.9 | 11.4 | 15.3 |
| 0.0 | 0.2 | 1.0 | 0.4 | 0.6 | 0.8 | 1.3 | 4.6 | -0.1 | 1.2 | 0.3 | 0.5 |
| Financial Year | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 | TTM |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
Revenue RevenueCr | 48 | 58 | 98 | 77 | 68 | 68 | 84 | 211 | 124 | 180 | 191 | 206 |
Growth Revenue Growth% | 960.9 | 20.9 | 70.4 | -21.4 | -11.8 | -0.6 | 23.9 | 152.5 | -41.5 | 45.3 | 6.2 | 12.3 |
| 48 | 51 | 68 | 72 | 61 | 57 | 62 | 70 | 106 | 139 | 175 | 182 | |
| 0 | 7 | 30 | 5 | 7 | 11 | 21 | 141 | 17 | 40 | 16 | 24 | |
OPM OPM% | -0.5 | 12.1 | 30.1 | 7.0 | 10.4 | 16.1 | 25.4 | 66.8 | 14.0 | 22.3 | 8.3 | 11.6 |
| 7 | 4 | 5 | 4 | 4 | 4 | 4 | 3 | 3 | 2 | 1 | 1 | |
Interest Expense Interest ExpenseCr | 4 | 4 | 3 | 1 | 2 | 2 | 5 | 3 | 4 | 3 | 2 | 2 |
Depreciation DepreciationCr | 2 | 2 | 1 | 2 | 4 | 3 | 2 | 2 | 4 | 5 | 6 | 6 |
PBT PBTCr | 1 | 5 | 31 | 13 | 16 | 32 | 45 | 154 | 22 | 45 | 28 | 37 |
| 1 | 0 | 6 | 0 | -2 | 3 | 5 | 32 | 2 | 7 | 7 | 5 | |
PAT PATCr | 0 | 5 | 25 | 13 | 18 | 30 | 40 | 122 | 20 | 38 | 22 | 32 |
Growth PAT Growth% | -97.3 | 5,849.9 | 385.1 | -50.4 | 44.2 | 65.0 | 35.8 | 201.3 | -83.5 | 87.2 | -42.3 | -13.1 |
NPM NPM% | 0.2 | 9.0 | 25.7 | 16.3 | 26.6 | 44.1 | 48.3 | 57.7 | 16.3 | 20.9 | 11.4 | 15.3 |
| 0.0 | 0.2 | 1.0 | 0.4 | 0.6 | 0.8 | 1.3 | 4.6 | -0.1 | 1.2 | 0.3 | 0.5 |
| Financial Year | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|---|---|---|---|---|---|---|
Equity Capital Equity CapitalCr | 25 | 25 | 25 | 25 | 25 | 25 | 25 | 24 | 24 | 29 | 29 |
Reserves ReservesCr | 75 | 82 | 109 | 109 | 126 | 149 | 181 | 254 | 278 | 345 | 358 |
| 49 | 37 | 41 | 44 | 39 | 52 | 76 | 59 | 109 | 84 | ||
| 16 | 15 | 12 | 22 | 24 | 14 | 14 | 21 | 16 | 13 | ||
| 224 | 218 | 244 | 259 | 276 | 309 | 374 | 443 | 519 | 580 | 581 | |
| 128 | 122 | 146 | 105 | 118 | 121 | 136 | 177 | 202 | 229 | ||
| 96 | 96 | 98 | 154 | 158 | 189 | 238 | 266 | 317 | 351 | ||
| 224 | 218 | 244 | 259 | 276 | 309 | 374 | 443 | 519 | 580 | 581 |
| 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 | 25 | 25 | 25 | 25 | 25 | 25 | 25 | 24 | 24 | 29 | 29 |
Reserves ReservesCr | 75 | 82 | 109 | 109 | 126 | 149 | 181 | 254 | 278 | 345 | 358 |
| 49 | 37 | 41 | 44 | 39 | 52 | 76 | 59 | 109 | 84 | ||
| 16 | 15 | 12 | 22 | 24 | 14 | 14 | 21 | 16 | 13 | ||
| 224 | 218 | 244 | 259 | 276 | 309 | 374 | 443 | 519 | 580 | 581 | |
| 128 | 122 | 146 | 105 | 118 | 121 | 136 | 177 | 202 | 229 | ||
| 96 | 96 | 98 | 154 | 158 | 189 | 238 | 266 | 317 | 351 | ||
| 224 | 218 | 244 | 259 | 276 | 309 | 374 | 443 | 519 | 580 | 581 |
| Financial Year | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| -80 | 7 | -25 | 16 | 14 | -4 | -1 | 19 | 42 | -7 | 15 | |
| 4 | 2 | 23 | -16 | 4 | 2 | 12 | -18 | -36 | -20 | -41 | |
| 88 | -9 | 8 | -5 | -6 | -6 | -8 | -2 | -13 | 45 | 4 | |
Net Cash Flow Net Cash FlowCr | 12 | 0 | 6 | -5 | 12 | -7 | 4 | 0 | -7 | 18 | -22 |
Free Cash Flow Free Cash FlowCr | -58 | 5 | -28 | 14 | 14 | -4 | -7 | 16 | 36 | -12 | |
CFO To PAT CFO To PAT% | -91,397.3 | 131.7 | -99.4 | 127.8 | 79.5 | -12.0 | -1.4 | 15.9 | 211.5 | -17.8 | 67.6 |
CFO To EBITDA CFO To EBITDA% | 31,796.8 | 98.2 | -84.8 | 295.0 | 203.3 | -32.8 | -2.7 | 13.7 | 246.2 | -16.7 | 92.1 |
| Financial Year | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| -80 | 7 | -25 | 16 | 14 | -4 | -1 | 19 | 42 | -7 | 15 | |
| 4 | 2 | 23 | -16 | 4 | 2 | 12 | -18 | -36 | -20 | -41 | |
| 88 | -9 | 8 | -5 | -6 | -6 | -8 | -2 | -13 | 45 | 4 | |
Net Cash Flow Net Cash FlowCr | 12 | 0 | 6 | -5 | 12 | -7 | 4 | 0 | -7 | 18 | -22 |
Free Cash Flow Free Cash FlowCr | -58 | 5 | -28 | 14 | 14 | -4 | -7 | 16 | 36 | -12 | |
CFO To PAT CFO To PAT% | -91,397.3 | 131.7 | -99.4 | 127.8 | 79.5 | -12.0 | -1.4 | 15.9 | 211.5 | -17.8 | 67.6 |
CFO To EBITDA CFO To EBITDA% | 31,796.8 | 98.2 | -84.8 | 295.0 | 203.3 | -32.8 | -2.7 | 13.7 | 246.2 | -16.7 | 92.1 |
| 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 | 20 | 30 | 64 | 35 | 19 | 44 | 205 | 142 | 204 | 473 | 290 | 363 |
Price To Earnings Price To Earnings | 120.0 | 5.2 | 2.6 | 3.7 | 1.2 | 2.1 | 6.5 | 1.3 | 16.9 | 16.8 | 21.1 | 23.8 |
Price To Sales Price To Sales | 0.4 | 0.5 | 0.6 | 0.5 | 0.3 | 0.6 | 2.4 | 0.7 | 1.6 | 2.6 | 1.5 | 1.8 |
Price To Book Price To Book | 0.2 | 0.3 | 0.5 | 0.3 | 0.1 | 0.3 | 1.0 | 0.5 | 0.7 | 1.3 | 0.8 | 0.9 |
EV To EBITDA EV To EBITDA | -159.6 | 5.2 | 1.8 | 6.1 | 0.3 | 2.1 | 8.7 | 1.0 | 11.9 | 11.4 | 19.0 | 16.0 |
GPM GPM% | 100.0 | 100.0 | 100.0 | 100.0 | 100.0 | 100.0 | 100.0 | 100.0 | 100.0 | 100.0 | ||
OPM OPM% | -0.5 | 12.1 | 30.1 | 7.0 | 10.4 | 16.1 | 25.4 | 66.8 | 14.0 | 22.3 | 8.3 | 11.6 |
NPM NPM% | 0.2 | 9.0 | 25.7 | 16.3 | 26.6 | 44.1 | 48.3 | 57.7 | 16.3 | 20.9 | 11.4 | 15.3 |
ROCE ROCE% | 3.8 | 6.7 | 21.9 | 9.1 | 10.7 | 18.4 | 23.1 | 51.9 | 8.0 | 12.4 | 7.5 | 7.5 |
ROE ROE% | 0.1 | 4.8 | 18.8 | 9.3 | 12.0 | 17.1 | 19.6 | 43.8 | 6.7 | 10.1 | 5.6 | 5.6 |
ROA ROA% | 0.0 | 2.4 | 10.3 | 4.8 | 6.5 | 9.6 | 10.8 | 27.5 | 3.9 | 6.5 | 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 | 20 | 30 | 64 | 35 | 19 | 44 | 205 | 142 | 204 | 473 | 290 | 363 |
Price To Earnings Price To Earnings | 120.0 | 5.2 | 2.6 | 3.7 | 1.2 | 2.1 | 6.5 | 1.3 | 16.9 | 16.8 | 21.1 | 23.8 |
Price To Sales Price To Sales | 0.4 | 0.5 | 0.6 | 0.5 | 0.3 | 0.6 | 2.4 | 0.7 | 1.6 | 2.6 | 1.5 | 1.8 |
Price To Book Price To Book | 0.2 | 0.3 | 0.5 | 0.3 | 0.1 | 0.3 | 1.0 | 0.5 | 0.7 | 1.3 | 0.8 | 0.9 |
EV To EBITDA EV To EBITDA | -159.6 | 5.2 | 1.8 | 6.1 | 0.3 | 2.1 | 8.7 | 1.0 | 11.9 | 11.4 | 19.0 | 16.0 |
GPM GPM% | 100.0 | 100.0 | 100.0 | 100.0 | 100.0 | 100.0 | 100.0 | 100.0 | 100.0 | 100.0 | ||
OPM OPM% | -0.5 | 12.1 | 30.1 | 7.0 | 10.4 | 16.1 | 25.4 | 66.8 | 14.0 | 22.3 | 8.3 | 11.6 |
NPM NPM% | 0.2 | 9.0 | 25.7 | 16.3 | 26.6 | 44.1 | 48.3 | 57.7 | 16.3 | 20.9 | 11.4 | 15.3 |
ROCE ROCE% | 3.8 | 6.7 | 21.9 | 9.1 | 10.7 | 18.4 | 23.1 | 51.9 | 8.0 | 12.4 | 7.5 | 7.5 |
ROE ROE% | 0.1 | 4.8 | 18.8 | 9.3 | 12.0 | 17.1 | 19.6 | 43.8 | 6.7 | 10.1 | 5.6 | 5.6 |
ROA ROA% | 0.0 | 2.4 | 10.3 | 4.8 | 6.5 | 9.6 | 10.8 | 27.5 | 3.9 | 6.5 | 3.7 | 3.7 |
Documents — Avonmore Capital & Management Services Ltd