| Quarter | Dec 2022 | Mar 2023 | Jun 2023 | Sep 2023 | Dec 2023 | Mar 2024 | Jun 2024 | Sep 2024 | Dec 2024 | Mar 2025 | Jun 2025 | Sep 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| 18 | 63 | 10 | -5 | 13 | 13 | 9 | 6 | 1 | 1 | 0 | 4 | |
Growth YoY Revenue Growth YoY% | -45.2 | 195.8 | -32.6 | -133.4 | -29.1 | -79.9 | -3.9 | 237.2 | -91.3 | -89.1 | -98.8 | -43.5 |
| 22 | 70 | 21 | 9 | 46 | 19 | 23 | 6 | 25 | 3 | 9 | 5 | |
| -4 | -7 | -12 | -14 | -33 | -7 | -14 | 0 | -24 | -1 | -8 | -1 | |
OPM OPM% | -25.1 | -11.3 | -120.6 | 298.7 | -263.3 | -54.3 | -147.7 | -3.5 | -2,214.7 | -108.0 | -7,709.1 | -42.6 |
| 2 | 12 | 2 | 14 | 11 | 3 | 1 | 2 | 1 | 1 | 1 | 0 | |
Interest Expense Interest ExpenseCr | 3 | 3 | 3 | 3 | 6 | 1 | 3 | 2 | -3 | 2 | 1 | 3 |
Depreciation DepreciationCr | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
PBT PBTCr | -6 | 2 | -13 | -2 | -29 | -6 | -15 | 0 | -20 | -2 | -8 | -4 |
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | |
| -6 | 2 | -13 | -2 | -29 | -6 | -15 | 0 | -20 | -2 | -8 | -4 | |
Growth YoY PAT Growth YoY% | -231.2 | 120.2 | -1,401.9 | -296.0 | -400.7 | -378.9 | -14.9 | 78.3 | 31.0 | 55.5 | 45.8 | -874.4 |
NPM NPM% | -32.7 | 3.2 | -138.1 | 43.8 | -230.8 | -44.2 | -165.2 | -6.9 | -1,837.6 | -180.3 | -7,600.0 | -119.7 |
| 0.0 | 0.0 | -0.1 | 0.0 | -0.1 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 22.0 | 0.0 |
| Quarter | Dec 2022 | Mar 2023 | Jun 2023 | Sep 2023 | Dec 2023 | Mar 2024 | Jun 2024 | Sep 2024 | Dec 2024 | Mar 2025 | Jun 2025 | Sep 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| 18 | 63 | 10 | -5 | 13 | 13 | 9 | 6 | 1 | 1 | 0 | 4 | |
Growth YoY Revenue Growth YoY% | -45.2 | 195.8 | -32.6 | -133.4 | -29.1 | -79.9 | -3.9 | 237.2 | -91.3 | -89.1 | -98.8 | -43.5 |
| 22 | 70 | 21 | 9 | 46 | 19 | 23 | 6 | 25 | 3 | 9 | 5 | |
| -4 | -7 | -12 | -14 | -33 | -7 | -14 | 0 | -24 | -1 | -8 | -1 | |
OPM OPM% | -25.1 | -11.3 | -120.6 | 298.7 | -263.3 | -54.3 | -147.7 | -3.5 | -2,214.7 | -108.0 | -7,709.1 | -42.6 |
| 2 | 12 | 2 | 14 | 11 | 3 | 1 | 2 | 1 | 1 | 1 | 0 | |
Interest Expense Interest ExpenseCr | 3 | 3 | 3 | 3 | 6 | 1 | 3 | 2 | -3 | 2 | 1 | 3 |
Depreciation DepreciationCr | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
PBT PBTCr | -6 | 2 | -13 | -2 | -29 | -6 | -15 | 0 | -20 | -2 | -8 | -4 |
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | |
| -6 | 2 | -13 | -2 | -29 | -6 | -15 | 0 | -20 | -2 | -8 | -4 | |
Growth YoY PAT Growth YoY% | -231.2 | 120.2 | -1,401.9 | -296.0 | -400.7 | -378.9 | -14.9 | 78.3 | 31.0 | 55.5 | 45.8 | -874.4 |
NPM NPM% | -32.7 | 3.2 | -138.1 | 43.8 | -230.8 | -44.2 | -165.2 | -6.9 | -1,837.6 | -180.3 | -7,600.0 | -119.7 |
| 0.0 | 0.0 | -0.1 | 0.0 | -0.1 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 22.0 | 0.0 |
| Financial Year | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | TTM |
|---|---|---|---|---|---|---|
Revenue RevenueCr | 129 | 102 | 108 | 21 | 18 | 6 |
Growth Revenue Growth% | -21.1 | 6.4 | -81.0 | -12.7 | -85.1 | |
| 94 | 73 | 112 | 74 | 58 | 42 | |
| 35 | 29 | -4 | -53 | -40 | -36 | |
OPM OPM% | 27.2 | 28.2 | -3.4 | -259.2 | -220.2 | -586.3 |
| 8 | 10 | 12 | 28 | 5 | 3 | |
Interest Expense Interest ExpenseCr | 15 | 14 | 12 | 11 | 4 | 2 |
Depreciation DepreciationCr | 0 | 0 | 0 | 0 | 0 | 0 |
PBT PBTCr | 28 | 24 | -4 | -37 | -38 | -35 |
| 8 | 7 | 0 | 0 | 0 | 0 | |
PAT PATCr | 20 | 17 | -4 | -37 | -38 | -35 |
Growth PAT Growth% | -14.8 | -120.5 | -932.5 | -4.8 | 30.5 | |
NPM NPM% | 15.7 | 17.0 | -3.3 | -177.4 | -213.1 | -577.4 |
| 0.2 | 0.1 | 0.0 | -0.2 | -0.1 | 21.9 |
| Financial Year | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | TTM |
|---|---|---|---|---|---|---|
Revenue RevenueCr | 129 | 102 | 108 | 21 | 18 | 6 |
Growth Revenue Growth% | -21.1 | 6.4 | -81.0 | -12.7 | -85.1 | |
| 94 | 73 | 112 | 74 | 58 | 42 | |
| 35 | 29 | -4 | -53 | -40 | -36 | |
OPM OPM% | 27.2 | 28.2 | -3.4 | -259.2 | -220.2 | -586.3 |
| 8 | 10 | 12 | 28 | 5 | 3 | |
Interest Expense Interest ExpenseCr | 15 | 14 | 12 | 11 | 4 | 2 |
Depreciation DepreciationCr | 0 | 0 | 0 | 0 | 0 | 0 |
PBT PBTCr | 28 | 24 | -4 | -37 | -38 | -35 |
| 8 | 7 | 0 | 0 | 0 | 0 | |
PAT PATCr | 20 | 17 | -4 | -37 | -38 | -35 |
Growth PAT Growth% | -14.8 | -120.5 | -932.5 | -4.8 | 30.5 | |
NPM NPM% | 15.7 | 17.0 | -3.3 | -177.4 | -213.1 | -577.4 |
| 0.2 | 0.1 | 0.0 | -0.2 | -0.1 | 21.9 |
| Financial Year | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Sep 2025 |
|---|---|---|---|---|---|---|
Equity Capital Equity CapitalCr | 12 | 62 | 67 | 110 | 261 | 261 |
Reserves ReservesCr | 111 | 78 | 75 | 60 | 32 | 685 |
| 89 | 77 | 116 | 78 | 60 | 138 | |
| 102 | 110 | 79 | 104 | 117 | 127 | |
| 314 | 327 | 1,128 | 1,093 | 1,059 | 1,211 | |
| 258 | 249 | 362 | 1,014 | 991 | 1,142 | |
| 56 | 78 | 766 | 79 | 68 | 68 | |
| 314 | 327 | 1,128 | 1,093 | 1,059 | 1,211 |
| Financial Year | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Sep 2025 |
|---|---|---|---|---|---|---|
Equity Capital Equity CapitalCr | 12 | 62 | 67 | 110 | 261 | 261 |
Reserves ReservesCr | 111 | 78 | 75 | 60 | 32 | 685 |
| 89 | 77 | 116 | 78 | 60 | 138 | |
| 102 | 110 | 79 | 104 | 117 | 127 | |
| 314 | 327 | 1,128 | 1,093 | 1,059 | 1,211 | |
| 258 | 249 | 362 | 1,014 | 991 | 1,142 | |
| 56 | 78 | 766 | 79 | 68 | 68 | |
| 314 | 327 | 1,128 | 1,093 | 1,059 | 1,211 |
| Financial Year | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 |
|---|---|---|---|---|---|
| 35 | -20 | -163 | 68 | 17 | |
| -2 | 37 | -654 | 664 | 10 | |
| -32 | -17 | 821 | -47 | -16 | |
Net Cash Flow Net Cash FlowCr | 0 | 0 | 3 | 686 | 11 |
Free Cash Flow Free Cash FlowCr | 34 | -20 | -163 | 68 | 17 |
CFO To PAT CFO To PAT% | 170.3 | -114.4 | 4,609.0 | -187.0 | -43.6 |
CFO To EBITDA CFO To EBITDA% | 98.4 | -68.8 | 4,502.6 | -128.0 | -42.1 |
| Financial Year | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 |
|---|---|---|---|---|---|
| 35 | -20 | -163 | 68 | 17 | |
| -2 | 37 | -654 | 664 | 10 | |
| -32 | -17 | 821 | -47 | -16 | |
Net Cash Flow Net Cash FlowCr | 0 | 0 | 3 | 686 | 11 |
Free Cash Flow Free Cash FlowCr | 34 | -20 | -163 | 68 | 17 |
CFO To PAT CFO To PAT% | 170.3 | -114.4 | 4,609.0 | -187.0 | -43.6 |
CFO To EBITDA CFO To EBITDA% | 98.4 | -68.8 | 4,502.6 | -128.0 | -42.1 |
| Financial Year | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Current |
|---|---|---|---|---|---|---|
Market Cap Market CapitalizationCr | 750 | 581 | 156 | 193 | 259 | 73 |
Price To Earnings Price To Earnings | 37.1 | 33.7 | 0.0 | |||
Price To Sales Price To Sales | 5.8 | 5.7 | 1.4 | 9.4 | 14.4 | 12.1 |
Price To Book Price To Book | 6.1 | 4.2 | 1.1 | 1.1 | 0.9 | 0.1 |
EV To EBITDA EV To EBITDA | 24.0 | 23.3 | -76.8 | 7.9 | 9.5 | 16.6 |
GPM GPM% | 33.6 | 37.6 | 23.3 | 37.7 | 36.5 | 36.5 |
OPM OPM% | 27.2 | 28.2 | -3.4 | -259.2 | -220.2 | -586.3 |
NPM NPM% | 15.7 | 17.0 | -3.3 | -177.4 | -213.1 | -577.4 |
ROCE ROCE% | 19.7 | 16.7 | 3.3 | -10.6 | -9.7 | -3.2 |
ROE ROE% | 16.5 | 12.4 | -2.5 | -21.5 | -13.1 | -3.7 |
ROA ROA% | 6.5 | 5.3 | -0.3 | -3.4 | -3.6 | -2.9 |
| Financial Year | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Current |
|---|---|---|---|---|---|---|
Market Cap Market CapitalizationCr | 750 | 581 | 156 | 193 | 259 | 73 |
Price To Earnings Price To Earnings | 37.1 | 33.7 | 0.0 | |||
Price To Sales Price To Sales | 5.8 | 5.7 | 1.4 | 9.4 | 14.4 | 12.1 |
Price To Book Price To Book | 6.1 | 4.2 | 1.1 | 1.1 | 0.9 | 0.1 |
EV To EBITDA EV To EBITDA | 24.0 | 23.3 | -76.8 | 7.9 | 9.5 | 16.6 |
GPM GPM% | 33.6 | 37.6 | 23.3 | 37.7 | 36.5 | 36.5 |
OPM OPM% | 27.2 | 28.2 | -3.4 | -259.2 | -220.2 | -586.3 |
NPM NPM% | 15.7 | 17.0 | -3.3 | -177.4 | -213.1 | -577.4 |
ROCE ROCE% | 19.7 | 16.7 | 3.3 | -10.6 | -9.7 | -3.2 |
ROE ROE% | 16.5 | 12.4 | -2.5 | -21.5 | -13.1 | -3.7 |
ROA ROA% | 6.5 | 5.3 | -0.3 | -3.4 | -3.6 | -2.9 |
Documents — Dharan Infra-EPC Ltd