| Quarter | Jun 2024 | Sep 2024 | Dec 2024 | Mar 2025 | Jun 2025 | Sep 2025 | Dec 2025 | Mar 2026 | Jun 2026 |
|---|---|---|---|---|---|---|---|---|---|
| 25 | 34 | 50 | 65 | 56 | 52 | 59 | 59 | 54 | |
Growth YoY Revenue Growth YoY% | 123.3 | 50.4 | 19.0 | -9.4 | -3.3 | ||||
| 11 | 16 | 26 | 34 | 29 | 25 | 35 | 27 | 23 | |
| 14 | 18 | 24 | 31 | 26 | 26 | 24 | 33 | 30 | |
OPM OPM% | 56.2 | 52.8 | 48.5 | 48.0 | 47.5 | 51.0 | 40.5 | 54.9 | 56.3 |
| 0 | 14 | 2 | 3 | 1 | 3 | 3 | 3 | 3 | |
Interest Expense Interest ExpenseCr | 9 | 11 | 12 | 15 | 12 | 13 | 9 | 10 | 14 |
Depreciation DepreciationCr | 11 | 14 | 13 | 17 | 15 | 15 | 15 | 15 | 18 |
PBT PBTCr | -6 | 7 | 1 | 3 | 1 | 2 | 3 | 11 | 2 |
| 0 | 0 | 0 | 0 | 1 | 0 | 4 | 3 | 0 | |
| -6 | 6 | 1 | 2 | 0 | 2 | -1 | 8 | 2 | |
Growth YoY PAT Growth YoY% | 102.3 | -72.0 | -246.4 | 275.5 | 971.4 | ||||
NPM NPM% | -24.0 | 18.1 | 1.4 | 3.2 | 0.3 | 3.4 | -1.7 | 13.4 | 2.8 |
| -0.9 | 1.0 | 1.0 | 0.3 | 0.0 | 0.3 | -0.1 | 1.0 | 0.2 |
| Quarter | Jun 2024 | Sep 2024 | Dec 2024 | Mar 2025 | Jun 2025 | Sep 2025 | Dec 2025 | Mar 2026 | Jun 2026 |
|---|---|---|---|---|---|---|---|---|---|
| 25 | 34 | 50 | 65 | 56 | 52 | 59 | 59 | 54 | |
Growth YoY Revenue Growth YoY% | 123.3 | 50.4 | 19.0 | -9.4 | -3.3 | ||||
| 11 | 16 | 26 | 34 | 29 | 25 | 35 | 27 | 23 | |
| 14 | 18 | 24 | 31 | 26 | 26 | 24 | 33 | 30 | |
OPM OPM% | 56.2 | 52.8 | 48.5 | 48.0 | 47.5 | 51.0 | 40.5 | 54.9 | 56.3 |
| 0 | 14 | 2 | 3 | 1 | 3 | 3 | 3 | 3 | |
Interest Expense Interest ExpenseCr | 9 | 11 | 12 | 15 | 12 | 13 | 9 | 10 | 14 |
Depreciation DepreciationCr | 11 | 14 | 13 | 17 | 15 | 15 | 15 | 15 | 18 |
PBT PBTCr | -6 | 7 | 1 | 3 | 1 | 2 | 3 | 11 | 2 |
| 0 | 0 | 0 | 0 | 1 | 0 | 4 | 3 | 0 | |
| -6 | 6 | 1 | 2 | 0 | 2 | -1 | 8 | 2 | |
Growth YoY PAT Growth YoY% | 102.3 | -72.0 | -246.4 | 275.5 | 971.4 | ||||
NPM NPM% | -24.0 | 18.1 | 1.4 | 3.2 | 0.3 | 3.4 | -1.7 | 13.4 | 2.8 |
| -0.9 | 1.0 | 1.0 | 0.3 | 0.0 | 0.3 | -0.1 | 1.0 | 0.2 |
| Financial Year | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 | TTM |
|---|---|---|---|---|---|---|
Revenue RevenueCr | 31 | 70 | 108 | 159 | 226 | 224 |
Growth Revenue Growth% | 126.4 | 54.6 | 47.0 | 42.2 | 9.2 | |
| 17 | 40 | 44 | 78 | 117 | 111 | |
| 14 | 30 | 65 | 81 | 109 | 113 | |
OPM OPM% | 45.2 | 42.6 | 59.8 | 50.7 | 48.4 | 50.5 |
| 0 | 2 | 3 | 19 | 10 | 11 | |
Interest Expense Interest ExpenseCr | 7 | 17 | 31 | 45 | 44 | 46 |
Depreciation DepreciationCr | 15 | 30 | 45 | 52 | 59 | 62 |
PBT PBTCr | -8 | -16 | -9 | 3 | 16 | 16 |
| -1 | -3 | -9 | 1 | 7 | 6 | |
PAT PATCr | -8 | -13 | 0 | 2 | 9 | 10 |
Growth PAT Growth% | -70.8 | 103.4 | 307.9 | 396.1 | 11.0 | |
NPM NPM% | -24.3 | -18.4 | 0.4 | 1.1 | 3.9 | 4.5 |
| -7,511.3 | -11,490.2 | 0.1 | 0.3 | 1.1 | 1.3 |
| Financial Year | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 | TTM |
|---|---|---|---|---|---|---|
Revenue RevenueCr | 31 | 70 | 108 | 159 | 226 | 224 |
Growth Revenue Growth% | 126.4 | 54.6 | 47.0 | 42.2 | 9.2 | |
| 17 | 40 | 44 | 78 | 117 | 111 | |
| 14 | 30 | 65 | 81 | 109 | 113 | |
OPM OPM% | 45.2 | 42.6 | 59.8 | 50.7 | 48.4 | 50.5 |
| 0 | 2 | 3 | 19 | 10 | 11 | |
Interest Expense Interest ExpenseCr | 7 | 17 | 31 | 45 | 44 | 46 |
Depreciation DepreciationCr | 15 | 30 | 45 | 52 | 59 | 62 |
PBT PBTCr | -8 | -16 | -9 | 3 | 16 | 16 |
| -1 | -3 | -9 | 1 | 7 | 6 | |
PAT PATCr | -8 | -13 | 0 | 2 | 9 | 10 |
Growth PAT Growth% | -70.8 | 103.4 | 307.9 | 396.1 | 11.0 | |
NPM NPM% | -24.3 | -18.4 | 0.4 | 1.1 | 3.9 | 4.5 |
| -7,511.3 | -11,490.2 | 0.1 | 0.3 | 1.1 | 1.3 |
| Financial Year | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|---|
Equity Capital Equity CapitalCr | 0 | 0 | 0 | 13 | 18 |
Reserves ReservesCr | -6 | -2 | 25 | 38 | 164 |
| 27 | 73 | 110 | 150 | 155 | |
| 76 | 209 | 273 | 336 | 303 | |
| 101 | 282 | 411 | 540 | 644 | |
| 11 | 22 | 67 | 109 | 197 | |
| 90 | 260 | 344 | 432 | 447 | |
| 101 | 282 | 411 | 540 | 644 |
| Financial Year | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|---|
Equity Capital Equity CapitalCr | 0 | 0 | 0 | 13 | 18 |
Reserves ReservesCr | -6 | -2 | 25 | 38 | 164 |
| 27 | 73 | 110 | 150 | 155 | |
| 76 | 209 | 273 | 336 | 303 | |
| 101 | 282 | 411 | 540 | 644 | |
| 11 | 22 | 67 | 109 | 197 | |
| 90 | 260 | 344 | 432 | 447 | |
| 101 | 282 | 411 | 540 | 644 |
| Financial Year | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|---|
| 14 | 26 | 8 | 94 | 90 | |
| -7 | -24 | -41 | -66 | -121 | |
| -6 | -4 | 33 | -25 | 49 | |
Net Cash Flow Net Cash FlowCr | 1 | -1 | 0 | 3 | 18 |
Free Cash Flow Free Cash FlowCr | 7 | 2 | -26 | 82 | -8 |
CFO To PAT CFO To PAT% | -187.1 | -206.4 | 1,730.4 | 5,255.0 | 1,016.1 |
CFO To EBITDA CFO To EBITDA% | 100.8 | 88.9 | 11.7 | 116.3 | 82.2 |
| Financial Year | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|---|
| 14 | 26 | 8 | 94 | 90 | |
| -7 | -24 | -41 | -66 | -121 | |
| -6 | -4 | 33 | -25 | 49 | |
Net Cash Flow Net Cash FlowCr | 1 | -1 | 0 | 3 | 18 |
Free Cash Flow Free Cash FlowCr | 7 | 2 | -26 | 82 | -8 |
CFO To PAT CFO To PAT% | -187.1 | -206.4 | 1,730.4 | 5,255.0 | 1,016.1 |
CFO To EBITDA CFO To EBITDA% | 100.8 | 88.9 | 11.7 | 116.3 | 82.2 |
| Financial Year | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 | Current |
|---|---|---|---|---|---|---|
Market Cap Market CapitalizationCr | 280 | 331 | ||||
Price To Earnings Price To Earnings | 31.7 | 28.0 | ||||
Price To Sales Price To Sales | 1.2 | 1.5 | ||||
Price To Book Price To Book | 1.5 | 1.6 | ||||
EV To EBITDA EV To EBITDA | 5.4 | 5.5 | ||||
GPM GPM% | 71.2 | 66.0 | 81.3 | 69.5 | 71.9 | 71.9 |
OPM OPM% | 45.2 | 42.6 | 59.8 | 50.7 | 48.4 | 50.5 |
NPM NPM% | -24.3 | -18.4 | 0.4 | 1.1 | 3.9 | 4.5 |
ROCE ROCE% | -1.2 | 0.5 | 6.4 | 10.8 | 10.9 | 10.9 |
ROE ROE% | 131.7 | 544.6 | 1.7 | 3.5 | 4.9 | 4.9 |
ROA ROA% | -7.5 | -4.5 | 0.1 | 0.3 | 1.4 | 1.4 |
| Financial Year | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 | Current |
|---|---|---|---|---|---|---|
Market Cap Market CapitalizationCr | 280 | 331 | ||||
Price To Earnings Price To Earnings | 31.7 | 28.0 | ||||
Price To Sales Price To Sales | 1.2 | 1.5 | ||||
Price To Book Price To Book | 1.5 | 1.6 | ||||
EV To EBITDA EV To EBITDA | 5.4 | 5.5 | ||||
GPM GPM% | 71.2 | 66.0 | 81.3 | 69.5 | 71.9 | 71.9 |
OPM OPM% | 45.2 | 42.6 | 59.8 | 50.7 | 48.4 | 50.5 |
NPM NPM% | -24.3 | -18.4 | 0.4 | 1.1 | 3.9 | 4.5 |
ROCE ROCE% | -1.2 | 0.5 | 6.4 | 10.8 | 10.9 | 10.9 |
ROE ROE% | 131.7 | 544.6 | 1.7 | 3.5 | 4.9 | 4.9 |
ROA ROA% | -7.5 | -4.5 | 0.1 | 0.3 | 1.4 | 1.4 |
Documents — Dev Accelerator Ltd
Concall Transcript Summaries — Dev Accelerator Ltd