| Quarter | Sep 2022 | Mar 2023 | Sep 2023 | Mar 2024 | Sep 2024 | Mar 2025 | Sep 2025 | Mar 2026 |
|---|---|---|---|---|---|---|---|---|
| 6 | 10 | 7 | 7 | 4 | 6 | 5 | 5 | |
Growth YoY Revenue Growth YoY% | 18.1 | -29.7 | -34.3 | -13.5 | 12.7 | -10.8 | ||
| 5 | 7 | 6 | 7 | 6 | 10 | 9 | 13 | |
| 0 | 3 | 1 | 0 | -2 | -4 | -4 | -7 | |
OPM OPM% | 3.4 | 28.0 | 13.7 | -3.0 | -35.1 | -63.3 | -74.7 | -143.5 |
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | |
Interest Expense Interest ExpenseCr | 0 | 0 | 0 | 1 | 0 | 0 | 0 | 0 |
Depreciation DepreciationCr | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
PBT PBTCr | 0 | 3 | 1 | -1 | -2 | -4 | -4 | -8 |
| 0 | 1 | 0 | 0 | 0 | 0 | 0 | 0 | |
| 0 | 2 | 1 | -1 | -1 | -3 | -3 | -7 | |
Growth YoY PAT Growth YoY% | 1,200.0 | -147.7 | -378.9 | -254.8 | -123.5 | -126.4 | ||
NPM NPM% | 0.7 | 20.3 | 7.8 | -13.8 | -32.9 | -56.4 | -65.2 | -143.1 |
| 0.0 | 0.0 | 0.0 | 0.0 | -3.8 | -6.3 | -5.7 | -13.0 |
| Quarter | Sep 2022 | Mar 2023 | Sep 2023 | Mar 2024 | Sep 2024 | Mar 2025 | Sep 2025 | Mar 2026 |
|---|---|---|---|---|---|---|---|---|
| 6 | 10 | 7 | 7 | 4 | 6 | 5 | 5 | |
Growth YoY Revenue Growth YoY% | 18.1 | -29.7 | -34.3 | -13.5 | 12.7 | -10.8 | ||
| 5 | 7 | 6 | 7 | 6 | 10 | 9 | 13 | |
| 0 | 3 | 1 | 0 | -2 | -4 | -4 | -7 | |
OPM OPM% | 3.4 | 28.0 | 13.7 | -3.0 | -35.1 | -63.3 | -74.7 | -143.5 |
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | |
Interest Expense Interest ExpenseCr | 0 | 0 | 0 | 1 | 0 | 0 | 0 | 0 |
Depreciation DepreciationCr | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
PBT PBTCr | 0 | 3 | 1 | -1 | -2 | -4 | -4 | -8 |
| 0 | 1 | 0 | 0 | 0 | 0 | 0 | 0 | |
| 0 | 2 | 1 | -1 | -1 | -3 | -3 | -7 | |
Growth YoY PAT Growth YoY% | 1,200.0 | -147.7 | -378.9 | -254.8 | -123.5 | -126.4 | ||
NPM NPM% | 0.7 | 20.3 | 7.8 | -13.8 | -32.9 | -56.4 | -65.2 | -143.1 |
| 0.0 | 0.0 | 0.0 | 0.0 | -3.8 | -6.3 | -5.7 | -13.0 |
| Financial Year | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|---|---|
Revenue RevenueCr | 8 | 12 | 15 | 13 | 10 | 10 |
Growth Revenue Growth% | 39.5 | 32.9 | -11.9 | -23.8 | -0.7 | |
| 8 | 11 | 12 | 13 | 16 | 17 | |
| 0 | 0 | 3 | 1 | -5 | -6 | |
OPM OPM% | 1.5 | 2.1 | 18.9 | 5.3 | -51.2 | -62.2 |
| 0 | 0 | 0 | 0 | 0 | -5 | |
Interest Expense Interest ExpenseCr | 0 | 0 | 0 | 1 | 0 | 0 |
Depreciation DepreciationCr | 0 | 0 | 0 | 0 | 0 | 1 |
PBT PBTCr | 0 | 0 | 3 | 0 | -6 | -12 |
| 0 | 0 | 1 | 0 | -1 | -2 | |
PAT PATCr | 0 | 0 | 2 | 0 | -5 | -11 |
Growth PAT Growth% | 195.3 | 5,654.6 | -111.9 | -1,899.8 | -125.5 | |
NPM NPM% | -0.4 | 0.3 | 13.0 | -1.8 | -46.3 | -105.2 |
| -36.3 | 34.6 | 1,991.0 | -1.0 | -9.1 | -18.8 |
| Financial Year | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|---|---|
Revenue RevenueCr | 8 | 12 | 15 | 13 | 10 | 10 |
Growth Revenue Growth% | 39.5 | 32.9 | -11.9 | -23.8 | -0.7 | |
| 8 | 11 | 12 | 13 | 16 | 17 | |
| 0 | 0 | 3 | 1 | -5 | -6 | |
OPM OPM% | 1.5 | 2.1 | 18.9 | 5.3 | -51.2 | -62.2 |
| 0 | 0 | 0 | 0 | 0 | -5 | |
Interest Expense Interest ExpenseCr | 0 | 0 | 0 | 1 | 0 | 0 |
Depreciation DepreciationCr | 0 | 0 | 0 | 0 | 0 | 1 |
PBT PBTCr | 0 | 0 | 3 | 0 | -6 | -12 |
| 0 | 0 | 1 | 0 | -1 | -2 | |
PAT PATCr | 0 | 0 | 2 | 0 | -5 | -11 |
Growth PAT Growth% | 195.3 | 5,654.6 | -111.9 | -1,899.8 | -125.5 | |
NPM NPM% | -0.4 | 0.3 | 13.0 | -1.8 | -46.3 | -105.2 |
| -36.3 | 34.6 | 1,991.0 | -1.0 | -9.1 | -18.8 |
| Financial Year | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|---|---|
Equity Capital Equity CapitalCr | 0 | 0 | 0 | 4 | 5 | 6 |
Reserves ReservesCr | 0 | 0 | 2 | 0 | 11 | 8 |
| 2 | 2 | 3 | 15 | 3 | 3 | |
| 1 | 1 | 2 | 3 | 3 | 2 | |
| 3 | 3 | 8 | 22 | 29 | 25 | |
| 1 | 1 | 3 | 4 | 6 | 2 | |
| 1 | 2 | 4 | 18 | 24 | 23 | |
| 3 | 3 | 8 | 22 | 29 | 25 |
| Financial Year | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|---|---|
Equity Capital Equity CapitalCr | 0 | 0 | 0 | 4 | 5 | 6 |
Reserves ReservesCr | 0 | 0 | 2 | 0 | 11 | 8 |
| 2 | 2 | 3 | 15 | 3 | 3 | |
| 1 | 1 | 2 | 3 | 3 | 2 | |
| 3 | 3 | 8 | 22 | 29 | 25 | |
| 1 | 1 | 3 | 4 | 6 | 2 | |
| 1 | 2 | 4 | 18 | 24 | 23 | |
| 3 | 3 | 8 | 22 | 29 | 25 |
| Financial Year | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|---|---|
| 0 | 0 | 2 | 0 | -4 | -7 | |
| -1 | 0 | -3 | -16 | -5 | -2 | |
| 0 | 0 | 1 | 16 | 11 | 6 | |
Net Cash Flow Net Cash FlowCr | 0 | 0 | 1 | 0 | 2 | -3 |
Free Cash Flow Free Cash FlowCr | 0 | 0 | 2 | -1 | -9 | -9 |
CFO To PAT CFO To PAT% | -869.7 | 77.8 | 118.0 | 49.7 | 76.5 | 68.1 |
CFO To EBITDA CFO To EBITDA% | 262.9 | 10.9 | 81.5 | -16.6 | 69.2 | 115.1 |
| Financial Year | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|---|---|
| 0 | 0 | 2 | 0 | -4 | -7 | |
| -1 | 0 | -3 | -16 | -5 | -2 | |
| 0 | 0 | 1 | 16 | 11 | 6 | |
Net Cash Flow Net Cash FlowCr | 0 | 0 | 1 | 0 | 2 | -3 |
Free Cash Flow Free Cash FlowCr | 0 | 0 | 2 | -1 | -9 | -9 |
CFO To PAT CFO To PAT% | -869.7 | 77.8 | 118.0 | 49.7 | 76.5 | 68.1 |
CFO To EBITDA CFO To EBITDA% | 262.9 | 10.9 | 81.5 | -16.6 | 69.2 | 115.1 |
| Financial Year | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 | Current |
|---|---|---|---|---|---|---|---|
Market Cap Market CapitalizationCr | 51 | 67 | 61 | ||||
Price To Earnings Price To Earnings | |||||||
Price To Sales Price To Sales | 5.0 | 6.6 | 6.0 | ||||
Price To Book Price To Book | 3.3 | 4.6 | 2.9 | ||||
EV To EBITDA EV To EBITDA | -9.9 | -11.0 | -10.1 | ||||
GPM GPM% | 67.2 | 66.7 | 72.2 | 67.0 | 49.6 | 46.6 | 46.6 |
OPM OPM% | 1.5 | 2.1 | 18.9 | 5.3 | -51.2 | -62.2 | -62.2 |
NPM NPM% | -0.4 | 0.3 | 13.0 | -1.8 | -46.3 | -105.2 | -105.2 |
ROCE ROCE% | 6.5 | 10.5 | 54.7 | 2.7 | -29.2 | -66.7 | -66.7 |
ROE ROE% | 205.1 | 204.7 | 99.2 | -5.8 | -30.0 | -73.7 | -73.7 |
ROA ROA% | -1.4 | 1.2 | 26.1 | -1.1 | -16.1 | -42.3 | -42.3 |
| Financial Year | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 | Current |
|---|---|---|---|---|---|---|---|
Market Cap Market CapitalizationCr | 51 | 67 | 61 | ||||
Price To Earnings Price To Earnings | |||||||
Price To Sales Price To Sales | 5.0 | 6.6 | 6.0 | ||||
Price To Book Price To Book | 3.3 | 4.6 | 2.9 | ||||
EV To EBITDA EV To EBITDA | -9.9 | -11.0 | -10.1 | ||||
GPM GPM% | 67.2 | 66.7 | 72.2 | 67.0 | 49.6 | 46.6 | 46.6 |
OPM OPM% | 1.5 | 2.1 | 18.9 | 5.3 | -51.2 | -62.2 | -62.2 |
NPM NPM% | -0.4 | 0.3 | 13.0 | -1.8 | -46.3 | -105.2 | -105.2 |
ROCE ROCE% | 6.5 | 10.5 | 54.7 | 2.7 | -29.2 | -66.7 | -66.7 |
ROE ROE% | 205.1 | 204.7 | 99.2 | -5.8 | -30.0 | -73.7 | -73.7 |
ROA ROA% | -1.4 | 1.2 | 26.1 | -1.1 | -16.1 | -42.3 | -42.3 |
Documents — Grill Splendour Services Ltd