| 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 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| 61 | 52 | 40 | 77 | 35 | 44 | 48 | 63 | 30 | 35 | 32 | 30 | |
Growth YoY Revenue Growth YoY% | 126.3 | 94.3 | 31.8 | 149.2 | -42.2 | -14.8 | 19.5 | -18.4 | -16.5 | -21.5 | -32.8 | -52.1 |
Interest Expended Interest ExpendedCr | 6 | 6 | 6 | 6 | 5 | 5 | 5 | 4 | 5 | 5 | 5 | 5 |
Expenses ExpensesCr | 14 | 29 | 18 | 10 | 10 | 20 | 27 | 21 | 18 | 16 | 15 | 15 |
| 41 | 17 | 16 | 62 | 21 | 19 | 15 | 38 | 7 | 13 | 11 | 10 | |
FPM FPM% | 67.7 | 32.1 | 39.8 | 79.6 | 58.3 | 43.0 | 32.3 | 60.3 | 23.3 | 38.9 | 35.5 | 32.6 |
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | |
Depreciation DepreciationCr | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 2 | 2 | 1 |
PBT PBTCr | 40 | 15 | 15 | 61 | 20 | 19 | 11 | 35 | 6 | 13 | 11 | 14 |
| 9 | 4 | 4 | 10 | 2 | 5 | 3 | 9 | 2 | 3 | 3 | 3 | |
| 32 | 11 | 11 | 50 | 18 | 15 | 8 | 26 | 4 | 10 | 9 | 11 | |
Growth YoY PAT Growth YoY% | 326.6 | 30.9 | -5.5 | 647.4 | -43.6 | 30.3 | -29.1 | -49.0 | -79.2 | -32.2 | 8.0 | -55.4 |
NPM NPM% | 51.8 | 21.6 | 28.1 | 65.2 | 50.6 | 33.0 | 16.6 | 40.8 | 12.6 | 28.5 | 26.7 | 37.9 |
| 11.4 | 4.4 | 3.6 | 17.5 | 6.1 | 5.1 | 2.7 | 8.9 | 1.3 | 3.5 | 3.0 | 4.0 |
| 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 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| 61 | 52 | 40 | 77 | 35 | 44 | 48 | 63 | 30 | 35 | 32 | 30 | |
Growth YoY Revenue Growth YoY% | 126.3 | 94.3 | 31.8 | 149.2 | -42.2 | -14.8 | 19.5 | -18.4 | -16.5 | -21.5 | -32.8 | -52.1 |
Interest Expended Interest ExpendedCr | 6 | 6 | 6 | 6 | 5 | 5 | 5 | 4 | 5 | 5 | 5 | 5 |
Expenses ExpensesCr | 14 | 29 | 18 | 10 | 10 | 20 | 27 | 21 | 18 | 16 | 15 | 15 |
| 41 | 17 | 16 | 62 | 21 | 19 | 15 | 38 | 7 | 13 | 11 | 10 | |
FPM FPM% | 67.7 | 32.1 | 39.8 | 79.6 | 58.3 | 43.0 | 32.3 | 60.3 | 23.3 | 38.9 | 35.5 | 32.6 |
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | |
Depreciation DepreciationCr | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 2 | 2 | 1 |
PBT PBTCr | 40 | 15 | 15 | 61 | 20 | 19 | 11 | 35 | 6 | 13 | 11 | 14 |
| 9 | 4 | 4 | 10 | 2 | 5 | 3 | 9 | 2 | 3 | 3 | 3 | |
| 32 | 11 | 11 | 50 | 18 | 15 | 8 | 26 | 4 | 10 | 9 | 11 | |
Growth YoY PAT Growth YoY% | 326.6 | 30.9 | -5.5 | 647.4 | -43.6 | 30.3 | -29.1 | -49.0 | -79.2 | -32.2 | 8.0 | -55.4 |
NPM NPM% | 51.8 | 21.6 | 28.1 | 65.2 | 50.6 | 33.0 | 16.6 | 40.8 | 12.6 | 28.5 | 26.7 | 37.9 |
| 11.4 | 4.4 | 3.6 | 17.5 | 6.1 | 5.1 | 2.7 | 8.9 | 1.3 | 3.5 | 3.0 | 4.0 |
| 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 | 36 | 48 | 96 | 52 | 67 | 55 | 57 | 651 | 184 | 204 | 159 | 126 |
Growth Revenue Growth% | -79.4 | 33.4 | 101.0 | -45.3 | 27.4 | -18.2 | 4.4 | 1,042.9 | -71.8 | 11.3 | -22.1 | -33.5 |
Interest Expended Interest ExpendedCr | 9 | 9 | 8 | 8 | 10 | 11 | 14 | 11 | 24 | 21 | 20 | 21 |
Expenses ExpensesCr | 29 | 33 | 30 | 32 | 40 | 50 | 60 | 70 | 75 | 67 | 69 | 64 |
| -2 | 5 | 57 | 12 | 17 | -6 | -17 | 569 | 85 | 116 | 70 | 42 | |
FPM FPM% | -6.6 | 11.1 | 59.8 | 23.2 | 25.6 | -11.2 | -30.4 | 87.4 | 46.5 | 57.0 | 43.8 | 32.9 |
| 13 | 2 | 1 | 1 | 1 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | |
Depreciation DepreciationCr | 1 | 1 | 1 | 3 | 3 | 3 | 3 | 4 | 5 | 4 | 5 | 6 |
PBT PBTCr | 10 | 6 | 57 | 49 | 50 | 7 | 15 | 573 | 83 | 111 | 65 | 44 |
| -1 | 1 | 6 | 4 | 5 | 4 | 3 | 177 | 20 | 21 | 17 | 10 | |
PAT PATCr | 11 | 5 | 50 | 45 | 45 | 3 | 12 | 396 | 62 | 90 | 48 | 34 |
Growth PAT Growth% | 323.1 | -54.4 | 867.0 | -9.4 | -0.3 | -93.4 | 306.0 | 3,171.7 | -84.3 | 45.3 | -46.9 | -49.1 |
NPM NPM% | 31.8 | 10.9 | 52.4 | 86.7 | 67.8 | 5.5 | 21.3 | 60.9 | 33.8 | 44.1 | 30.1 | 26.6 |
| 18.4 | 16.5 | 36.1 | 16.2 | 15.9 | 1.1 | 4.3 | 139.4 | 21.3 | 31.4 | 16.6 | 11.8 |
| 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 | 36 | 48 | 96 | 52 | 67 | 55 | 57 | 651 | 184 | 204 | 159 | 126 |
Growth Revenue Growth% | -79.4 | 33.4 | 101.0 | -45.3 | 27.4 | -18.2 | 4.4 | 1,042.9 | -71.8 | 11.3 | -22.1 | -33.5 |
Interest Expended Interest ExpendedCr | 9 | 9 | 8 | 8 | 10 | 11 | 14 | 11 | 24 | 21 | 20 | 21 |
Expenses ExpensesCr | 29 | 33 | 30 | 32 | 40 | 50 | 60 | 70 | 75 | 67 | 69 | 64 |
| -2 | 5 | 57 | 12 | 17 | -6 | -17 | 569 | 85 | 116 | 70 | 42 | |
FPM FPM% | -6.6 | 11.1 | 59.8 | 23.2 | 25.6 | -11.2 | -30.4 | 87.4 | 46.5 | 57.0 | 43.8 | 32.9 |
| 13 | 2 | 1 | 1 | 1 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | |
Depreciation DepreciationCr | 1 | 1 | 1 | 3 | 3 | 3 | 3 | 4 | 5 | 4 | 5 | 6 |
PBT PBTCr | 10 | 6 | 57 | 49 | 50 | 7 | 15 | 573 | 83 | 111 | 65 | 44 |
| -1 | 1 | 6 | 4 | 5 | 4 | 3 | 177 | 20 | 21 | 17 | 10 | |
PAT PATCr | 11 | 5 | 50 | 45 | 45 | 3 | 12 | 396 | 62 | 90 | 48 | 34 |
Growth PAT Growth% | 323.1 | -54.4 | 867.0 | -9.4 | -0.3 | -93.4 | 306.0 | 3,171.7 | -84.3 | 45.3 | -46.9 | -49.1 |
NPM NPM% | 31.8 | 10.9 | 52.4 | 86.7 | 67.8 | 5.5 | 21.3 | 60.9 | 33.8 | 44.1 | 30.1 | 26.6 |
| 18.4 | 16.5 | 36.1 | 16.2 | 15.9 | 1.1 | 4.3 | 139.4 | 21.3 | 31.4 | 16.6 | 11.8 |
| 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 | 17 | 26 | 26 | 28 | 28 | 28 | 28 | 28 | 28 | 28 | 28 |
Reserves ReservesCr | 236 | 308 | 400 | 501 | 543 | 550 | 562 | 950 | 1,076 | 1,167 | 1,279 |
Borrowings BorrowingsCr | 63 | 57 | 62 | 64 | 96 | 119 | 246 | 173 | 203 | 163 | 279 |
Other Liabilities Other LiabilitiesCr | 41 | 30 | 32 | 17 | 15 | 14 | 18 | 32 | 63 | 64 | 339 |
Total Liabilities Total LiabilitiesCr | 357 | 420 | 520 | 610 | 683 | 711 | 855 | 1,183 | 1,371 | 1,421 | 1,925 |
| 1 | 40 | 40 | 41 | 41 | 38 | 49 | 66 | 63 | 64 | 70 | |
Cash Equivalents Cash EquivalentsCr | 15 | 18 | 16 | 6 | 4 | 12 | 10 | 37 | 104 | 83 | 184 |
Other Assets Other AssetsCr | 340 | 362 | 464 | 563 | 638 | 660 | 796 | 1,080 | 1,204 | 1,275 | 1,671 |
Total Assets Total AssetsCr | 357 | 420 | 520 | 610 | 683 | 711 | 855 | 1,183 | 1,371 | 1,421 | 1,925 |
| 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 | 17 | 26 | 26 | 28 | 28 | 28 | 28 | 28 | 28 | 28 | 28 |
Reserves ReservesCr | 236 | 308 | 400 | 501 | 543 | 550 | 562 | 950 | 1,076 | 1,167 | 1,279 |
Borrowings BorrowingsCr | 63 | 57 | 62 | 64 | 96 | 119 | 246 | 173 | 203 | 163 | 279 |
Other Liabilities Other LiabilitiesCr | 41 | 30 | 32 | 17 | 15 | 14 | 18 | 32 | 63 | 64 | 339 |
Total Liabilities Total LiabilitiesCr | 357 | 420 | 520 | 610 | 683 | 711 | 855 | 1,183 | 1,371 | 1,421 | 1,925 |
| 1 | 40 | 40 | 41 | 41 | 38 | 49 | 66 | 63 | 64 | 70 | |
Cash Equivalents Cash EquivalentsCr | 15 | 18 | 16 | 6 | 4 | 12 | 10 | 37 | 104 | 83 | 184 |
Other Assets Other AssetsCr | 340 | 362 | 464 | 563 | 638 | 660 | 796 | 1,080 | 1,204 | 1,275 | 1,671 |
Total Assets Total AssetsCr | 357 | 420 | 520 | 610 | 683 | 711 | 855 | 1,183 | 1,371 | 1,421 | 1,925 |
| Financial Year | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| -17 | -8 | -12 | -43 | -47 | -2 | -104 | -680 | -7 | -14 | 46 | |
| 13 | -27 | 5 | -5 | 15 | -9 | -22 | 782 | 48 | 28 | -85 | |
| 7 | 36 | 5 | 50 | 30 | 19 | 124 | -82 | 26 | -53 | 109 | |
Net Cash Flow Net Cash FlowCr | 3 | 0 | -2 | 2 | -2 | 8 | -2 | 20 | 66 | -39 | 70 |
Free Cash Flow Free Cash FlowCr | -17 | -10 | -13 | -43 | -49 | -2 | -108 | -700 | -20 | -15 | 35 |
CFO To EBITDA CFO To EBITDA% | 711.8 | -157.2 | -20.7 | -355.0 | -275.9 | 33.3 | 602.4 | -119.5 | -8.6 | -12.2 | 66.2 |
| Financial Year | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| -17 | -8 | -12 | -43 | -47 | -2 | -104 | -680 | -7 | -14 | 46 | |
| 13 | -27 | 5 | -5 | 15 | -9 | -22 | 782 | 48 | 28 | -85 | |
| 7 | 36 | 5 | 50 | 30 | 19 | 124 | -82 | 26 | -53 | 109 | |
Net Cash Flow Net Cash FlowCr | 3 | 0 | -2 | 2 | -2 | 8 | -2 | 20 | 66 | -39 | 70 |
Free Cash Flow Free Cash FlowCr | -17 | -10 | -13 | -43 | -49 | -2 | -108 | -700 | -20 | -15 | 35 |
CFO To EBITDA CFO To EBITDA% | 711.8 | -157.2 | -20.7 | -355.0 | -275.9 | 33.3 | 602.4 | -119.5 | -8.6 | -12.2 | 66.2 |
| 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 | 70 | 463 | 475 | 369 | 135 | 239 | 514 | 456 | 1,062 | 1,057 | 902 | 1,024 |
Price To Earnings Price To Earnings | 1.9 | 12.2 | 5.0 | 7.7 | 3.0 | 80.0 | 42.5 | 1.1 | 17.5 | 11.8 | 19.1 | 30.6 |
Price To Sales Price To Sales | 1.4 | 9.7 | 5.0 | 7.0 | 2.0 | 4.3 | 9.0 | 0.7 | 5.8 | 5.2 | 5.7 | 8.1 |
Price To Book Price To Book | 0.3 | 1.4 | 1.1 | 0.7 | 0.2 | 0.4 | 0.9 | 0.5 | 0.9 | 0.9 | 0.7 | 0.8 |
EV To EBITDA EV To EBITDA | -50.3 | 95.1 | 9.1 | 35.2 | 13.3 | -56.5 | -43.3 | 1.0 | 13.6 | 9.8 | 14.3 | 27.3 |
FPM FPM% | -6.6 | 11.1 | 59.9 | 23.2 | 25.6 | -11.2 | -30.4 | 87.4 | 46.5 | 57.0 | 43.8 | 32.9 |
NPM NPM% | 31.8 | 10.9 | 52.4 | 86.7 | 67.8 | 5.5 | 21.3 | 60.9 | 33.8 | 44.1 | 30.1 | 26.6 |
ROCE ROCE% | 5.9 | 3.9 | 13.2 | 9.7 | 9.0 | 2.6 | 3.5 | 50.8 | 8.1 | 9.7 | 5.4 | 5.4 |
ROE ROE% | 4.5 | 1.6 | 11.8 | 8.6 | 7.9 | 0.5 | 2.0 | 40.5 | 5.6 | 7.5 | 3.7 | 3.7 |
ROA ROA% | 3.2 | 1.2 | 9.6 | 7.4 | 6.6 | 0.4 | 1.4 | 33.5 | 4.5 | 6.3 | 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 | 70 | 463 | 475 | 369 | 135 | 239 | 514 | 456 | 1,062 | 1,057 | 902 | 1,024 |
Price To Earnings Price To Earnings | 1.9 | 12.2 | 5.0 | 7.7 | 3.0 | 80.0 | 42.5 | 1.1 | 17.5 | 11.8 | 19.1 | 30.6 |
Price To Sales Price To Sales | 1.4 | 9.7 | 5.0 | 7.0 | 2.0 | 4.3 | 9.0 | 0.7 | 5.8 | 5.2 | 5.7 | 8.1 |
Price To Book Price To Book | 0.3 | 1.4 | 1.1 | 0.7 | 0.2 | 0.4 | 0.9 | 0.5 | 0.9 | 0.9 | 0.7 | 0.8 |
EV To EBITDA EV To EBITDA | -50.3 | 95.1 | 9.1 | 35.2 | 13.3 | -56.5 | -43.3 | 1.0 | 13.6 | 9.8 | 14.3 | 27.3 |
FPM FPM% | -6.6 | 11.1 | 59.9 | 23.2 | 25.6 | -11.2 | -30.4 | 87.4 | 46.5 | 57.0 | 43.8 | 32.9 |
NPM NPM% | 31.8 | 10.9 | 52.4 | 86.7 | 67.8 | 5.5 | 21.3 | 60.9 | 33.8 | 44.1 | 30.1 | 26.6 |
ROCE ROCE% | 5.9 | 3.9 | 13.2 | 9.7 | 9.0 | 2.6 | 3.5 | 50.8 | 8.1 | 9.7 | 5.4 | 5.4 |
ROE ROE% | 4.5 | 1.6 | 11.8 | 8.6 | 7.9 | 0.5 | 2.0 | 40.5 | 5.6 | 7.5 | 3.7 | 3.7 |
ROA ROA% | 3.2 | 1.2 | 9.6 | 7.4 | 6.6 | 0.4 | 1.4 | 33.5 | 4.5 | 6.3 | 2.5 | 2.5 |
Documents — Crest Ventures Ltd