| Quarter | Sep 2020 | Sep 2021 | Dec 2021 | Mar 2022 | Sep 2022 | Mar 2023 | Sep 2023 | Mar 2024 | Sep 2024 | Mar 2025 | Sep 2025 | Mar 2026 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| 12 | 19 | 35 | 34 | 64 | 118 | 82 | 72 | 96 | 142 | 267 | 264 | |
Growth YoY Revenue Growth YoY% | 51.0 | 239.2 | 245.7 | 28.3 | -39.2 | 18.0 | 98.2 | 177.8 | 85.3 | |||
| 9 | 15 | 31 | 30 | 56 | 112 | 74 | 70 | 88 | 142 | 249 | 264 | |
| 4 | 3 | 5 | 4 | 8 | 6 | 8 | 2 | 8 | 1 | 18 | -1 | |
OPM OPM% | 29.8 | 18.5 | 13.5 | 12.3 | 12.4 | 5.2 | 9.8 | 3.1 | 8.4 | 0.6 | 6.9 | -0.2 |
| 1 | 0 | 1 | 1 | 1 | 1 | 2 | 6 | 14 | 19 | 13 | 14 | |
Interest Expense Interest ExpenseCr | 1 | 1 | 2 | 1 | 2 | 3 | 3 | 2 | 10 | 7 | 16 | 5 |
Depreciation DepreciationCr | 1 | 1 | 1 | 1 | 1 | 2 | 2 | 6 | 5 | 4 | 7 | 4 |
PBT PBTCr | 4 | 3 | 4 | 4 | 7 | 4 | 7 | 7 | 12 | 13 | 15 | 8 |
| 0 | 0 | 0 | 1 | 1 | 1 | 1 | 0 | 1 | 2 | 2 | 1 | |
| 3 | 1 | 2 | 2 | 4 | 2 | 4 | 0 | 5 | 7 | 5 | 3 | |
Growth YoY PAT Growth YoY% | -59.1 | 208.2 | -28.8 | -8.2 | -91.1 | 34.3 | 4,814.3 | 1.6 | -53.5 | |||
NPM NPM% | 26.4 | 7.2 | 4.7 | 6.5 | 6.5 | 1.3 | 4.7 | 0.2 | 5.3 | 4.8 | 1.9 | 1.2 |
| 0.0 | 0.0 | 0.0 | 0.2 | 0.3 | 0.1 | 0.3 | 0.0 | 0.4 | 0.1 | 0.2 | 0.1 |
| Quarter | Sep 2020 | Sep 2021 | Dec 2021 | Mar 2022 | Sep 2022 | Mar 2023 | Sep 2023 | Mar 2024 | Sep 2024 | Mar 2025 | Sep 2025 | Mar 2026 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| 12 | 19 | 35 | 34 | 64 | 118 | 82 | 72 | 96 | 142 | 267 | 264 | |
Growth YoY Revenue Growth YoY% | 51.0 | 239.2 | 245.7 | 28.3 | -39.2 | 18.0 | 98.2 | 177.8 | 85.3 | |||
| 9 | 15 | 31 | 30 | 56 | 112 | 74 | 70 | 88 | 142 | 249 | 264 | |
| 4 | 3 | 5 | 4 | 8 | 6 | 8 | 2 | 8 | 1 | 18 | -1 | |
OPM OPM% | 29.8 | 18.5 | 13.5 | 12.3 | 12.4 | 5.2 | 9.8 | 3.1 | 8.4 | 0.6 | 6.9 | -0.2 |
| 1 | 0 | 1 | 1 | 1 | 1 | 2 | 6 | 14 | 19 | 13 | 14 | |
Interest Expense Interest ExpenseCr | 1 | 1 | 2 | 1 | 2 | 3 | 3 | 2 | 10 | 7 | 16 | 5 |
Depreciation DepreciationCr | 1 | 1 | 1 | 1 | 1 | 2 | 2 | 6 | 5 | 4 | 7 | 4 |
PBT PBTCr | 4 | 3 | 4 | 4 | 7 | 4 | 7 | 7 | 12 | 13 | 15 | 8 |
| 0 | 0 | 0 | 1 | 1 | 1 | 1 | 0 | 1 | 2 | 2 | 1 | |
| 3 | 1 | 2 | 2 | 4 | 2 | 4 | 0 | 5 | 7 | 5 | 3 | |
Growth YoY PAT Growth YoY% | -59.1 | 208.2 | -28.8 | -8.2 | -91.1 | 34.3 | 4,814.3 | 1.6 | -53.5 | |||
NPM NPM% | 26.4 | 7.2 | 4.7 | 6.5 | 6.5 | 1.3 | 4.7 | 0.2 | 5.3 | 4.8 | 1.9 | 1.2 |
| 0.0 | 0.0 | 0.0 | 0.2 | 0.3 | 0.1 | 0.3 | 0.0 | 0.4 | 0.1 | 0.2 | 0.1 |
| Financial Year | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|---|---|
Revenue RevenueCr | 31 | 53 | 182 | 153 | 238 | 531 |
Growth Revenue Growth% | 69.9 | 243.4 | -15.6 | 55.5 | 122.6 | |
| 24 | 45 | 168 | 146 | 237 | 525 | |
| 7 | 8 | 14 | 8 | 2 | 6 | |
OPM OPM% | 23.0 | 14.5 | 7.7 | 5.0 | 0.7 | 1.1 |
| 2 | 1 | 1 | 8 | 33 | 26 | |
Interest Expense Interest ExpenseCr | 2 | 2 | 5 | 6 | 12 | 13 |
Depreciation DepreciationCr | 1 | 2 | 3 | 4 | 7 | 8 |
PBT PBTCr | 5 | 5 | 8 | 6 | 16 | 11 |
| 1 | 1 | 2 | 2 | 4 | 3 | |
PAT PATCr | 5 | 4 | 6 | 4 | 12 | 8 |
Growth PAT Growth% | -22.0 | 60.1 | -31.2 | 204.6 | -30.1 | |
NPM NPM% | 14.7 | 6.7 | 3.1 | 2.6 | 5.0 | 1.6 |
| 5.4 | 0.3 | 0.4 | 0.3 | 0.1 | 0.7 |
| Financial Year | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|---|---|
Revenue RevenueCr | 31 | 53 | 182 | 153 | 238 | 531 |
Growth Revenue Growth% | 69.9 | 243.4 | -15.6 | 55.5 | 122.6 | |
| 24 | 45 | 168 | 146 | 237 | 525 | |
| 7 | 8 | 14 | 8 | 2 | 6 | |
OPM OPM% | 23.0 | 14.5 | 7.7 | 5.0 | 0.7 | 1.1 |
| 2 | 1 | 1 | 8 | 33 | 26 | |
Interest Expense Interest ExpenseCr | 2 | 2 | 5 | 6 | 12 | 13 |
Depreciation DepreciationCr | 1 | 2 | 3 | 4 | 7 | 8 |
PBT PBTCr | 5 | 5 | 8 | 6 | 16 | 11 |
| 1 | 1 | 2 | 2 | 4 | 3 | |
PAT PATCr | 5 | 4 | 6 | 4 | 12 | 8 |
Growth PAT Growth% | -22.0 | 60.1 | -31.2 | 204.6 | -30.1 | |
NPM NPM% | 14.7 | 6.7 | 3.1 | 2.6 | 5.0 | 1.6 |
| 5.4 | 0.3 | 0.4 | 0.3 | 0.1 | 0.7 |
| Financial Year | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|---|---|
Equity Capital Equity CapitalCr | 9 | 12 | 12 | 12 | 12 | 24 |
Reserves ReservesCr | 8 | 19 | 24 | 31 | 43 | 55 |
| 16 | 18 | 54 | 67 | 111 | 141 | |
| 18 | 27 | 46 | 76 | 86 | 59 | |
| 50 | 76 | 136 | 186 | 251 | 279 | |
| 21 | 44 | 62 | 70 | 112 | 130 | |
| 29 | 32 | 74 | 116 | 139 | 149 | |
| 50 | 76 | 136 | 186 | 251 | 279 |
| Financial Year | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|---|---|
Equity Capital Equity CapitalCr | 9 | 12 | 12 | 12 | 12 | 24 |
Reserves ReservesCr | 8 | 19 | 24 | 31 | 43 | 55 |
| 16 | 18 | 54 | 67 | 111 | 141 | |
| 18 | 27 | 46 | 76 | 86 | 59 | |
| 50 | 76 | 136 | 186 | 251 | 279 | |
| 21 | 44 | 62 | 70 | 112 | 130 | |
| 29 | 32 | 74 | 116 | 139 | 149 | |
| 50 | 76 | 136 | 186 | 251 | 279 |
| Financial Year | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|---|---|
| 3 | -1 | 9 | 6 | 6 | 32 | |
| -7 | -17 | -37 | -40 | -29 | -52 | |
| 3 | 19 | 28 | 35 | 23 | 22 | |
Net Cash Flow Net Cash FlowCr | 0 | 1 | 0 | 1 | 0 | 2 |
Free Cash Flow Free Cash FlowCr | -13 | -16 | -6 | -41 | -28 | 2 |
CFO To PAT CFO To PAT% | 74.2 | -29.4 | 153.5 | 145.0 | 46.8 | 386.7 |
CFO To EBITDA CFO To EBITDA% | 47.4 | -13.7 | 62.3 | 74.3 | 333.2 | 531.7 |
| Financial Year | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|---|---|
| 3 | -1 | 9 | 6 | 6 | 32 | |
| -7 | -17 | -37 | -40 | -29 | -52 | |
| 3 | 19 | 28 | 35 | 23 | 22 | |
Net Cash Flow Net Cash FlowCr | 0 | 1 | 0 | 1 | 0 | 2 |
Free Cash Flow Free Cash FlowCr | -13 | -16 | -6 | -41 | -28 | 2 |
CFO To PAT CFO To PAT% | 74.2 | -29.4 | 153.5 | 145.0 | 46.8 | 386.7 |
CFO To EBITDA CFO To EBITDA% | 47.4 | -13.7 | 62.3 | 74.3 | 333.2 | 531.7 |
| Financial Year | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 | Current |
|---|---|---|---|---|---|---|---|
Market Cap Market CapitalizationCr | 242 | 2,876 | 2,572 | 4,354 | 336 | 293 | |
Price To Earnings Price To Earnings | 13.5 | 100.7 | 130.9 | 72.7 | 40.2 | 69.3 | |
Price To Sales Price To Sales | 4.6 | 15.8 | 16.8 | 18.3 | 0.6 | 0.6 | |
Price To Book Price To Book | 1.6 | 16.0 | 12.0 | 15.9 | 4.3 | 3.8 | |
EV To EBITDA EV To EBITDA | 36.4 | 209.6 | 349.9 | 2,677.5 | 76.8 | 71.0 | |
GPM GPM% | 30.9 | 21.1 | 11.6 | 11.0 | 9.1 | 5.6 | 5.6 |
OPM OPM% | 23.0 | 14.5 | 7.7 | 5.0 | 0.7 | 1.1 | 1.1 |
NPM NPM% | 14.7 | 6.7 | 3.1 | 2.6 | 5.0 | 1.6 | 1.6 |
ROCE ROCE% | 16.7 | 10.5 | 11.6 | 7.7 | 13.8 | 11.2 | 11.2 |
ROE ROE% | 27.8 | 11.8 | 15.9 | 9.2 | 21.8 | 10.7 | 10.7 |
ROA ROA% | 9.1 | 4.7 | 4.2 | 2.1 | 4.8 | 3.0 | 3.0 |
| Financial Year | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 | Current |
|---|---|---|---|---|---|---|---|
Market Cap Market CapitalizationCr | 242 | 2,876 | 2,572 | 4,354 | 336 | 293 | |
Price To Earnings Price To Earnings | 13.5 | 100.7 | 130.9 | 72.7 | 40.2 | 69.3 | |
Price To Sales Price To Sales | 4.6 | 15.8 | 16.8 | 18.3 | 0.6 | 0.6 | |
Price To Book Price To Book | 1.6 | 16.0 | 12.0 | 15.9 | 4.3 | 3.8 | |
EV To EBITDA EV To EBITDA | 36.4 | 209.6 | 349.9 | 2,677.5 | 76.8 | 71.0 | |
GPM GPM% | 30.9 | 21.1 | 11.6 | 11.0 | 9.1 | 5.6 | 5.6 |
OPM OPM% | 23.0 | 14.5 | 7.7 | 5.0 | 0.7 | 1.1 | 1.1 |
NPM NPM% | 14.7 | 6.7 | 3.1 | 2.6 | 5.0 | 1.6 | 1.6 |
ROCE ROCE% | 16.7 | 10.5 | 11.6 | 7.7 | 13.8 | 11.2 | 11.2 |
ROE ROE% | 27.8 | 11.8 | 15.9 | 9.2 | 21.8 | 10.7 | 10.7 |
ROA ROA% | 9.1 | 4.7 | 4.2 | 2.1 | 4.8 | 3.0 | 3.0 |
Documents — Cool Caps Industries Ltd