| 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 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| 8 | 6 | 3 | 1 | 5 | 5 | 6 | 4 | 14 | 7 | 8 | 7 | |
Growth YoY Revenue Growth YoY% | -28.6 | -35.3 | -58.6 | -76.3 | -36.1 | -7.4 | 108.1 | 180.1 | 169.3 | 30.5 | 32.9 | 88.9 |
| 12 | 7 | 2 | 1 | 4 | 4 | 5 | 4 | 13 | 6 | 7 | 7 | |
| -4 | -2 | 1 | 0 | 1 | 1 | 1 | 0 | 1 | 1 | 1 | 1 | |
OPM OPM% | -48.8 | -25.9 | 17.2 | 14.9 | 17.3 | 17.2 | 17.3 | 1.0 | 8.1 | 12.2 | 14.0 | 10.1 |
| 1 | 1 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | |
Interest Expense Interest ExpenseCr | 1 | 1 | 1 | 0 | 0 | 1 | 1 | 1 | 0 | 0 | 0 | 0 |
Depreciation DepreciationCr | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
PBT PBTCr | -5 | -2 | 0 | 0 | 1 | 0 | 1 | -1 | 1 | 1 | 1 | 1 |
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | |
| -5 | -2 | -2 | -5 | -12 | 2 | 4 | 1 | -2 | 1 | -1 | 1 | |
Growth YoY PAT Growth YoY% | -2,611.8 | 67.2 | -3.8 | -63.4 | -154.2 | 183.5 | 249.0 | 118.3 | 85.2 | -66.5 | -120.0 | -14.6 |
NPM NPM% | -56.1 | -31.5 | -82.5 | -373.1 | -223.2 | 28.4 | 59.1 | 24.3 | -12.3 | 7.3 | -8.9 | 11.0 |
| -2.3 | -0.9 | -1.2 | -2.6 | -5.9 | 0.8 | 1.8 | 0.5 | -0.9 | 0.3 | -0.4 | 0.4 |
| 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 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| 8 | 6 | 3 | 1 | 5 | 5 | 6 | 4 | 14 | 7 | 8 | 7 | |
Growth YoY Revenue Growth YoY% | -28.6 | -35.3 | -58.6 | -76.3 | -36.1 | -7.4 | 108.1 | 180.1 | 169.3 | 30.5 | 32.9 | 88.9 |
| 12 | 7 | 2 | 1 | 4 | 4 | 5 | 4 | 13 | 6 | 7 | 7 | |
| -4 | -2 | 1 | 0 | 1 | 1 | 1 | 0 | 1 | 1 | 1 | 1 | |
OPM OPM% | -48.8 | -25.9 | 17.2 | 14.9 | 17.3 | 17.2 | 17.3 | 1.0 | 8.1 | 12.2 | 14.0 | 10.1 |
| 1 | 1 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | |
Interest Expense Interest ExpenseCr | 1 | 1 | 1 | 0 | 0 | 1 | 1 | 1 | 0 | 0 | 0 | 0 |
Depreciation DepreciationCr | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
PBT PBTCr | -5 | -2 | 0 | 0 | 1 | 0 | 1 | -1 | 1 | 1 | 1 | 1 |
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | |
| -5 | -2 | -2 | -5 | -12 | 2 | 4 | 1 | -2 | 1 | -1 | 1 | |
Growth YoY PAT Growth YoY% | -2,611.8 | 67.2 | -3.8 | -63.4 | -154.2 | 183.5 | 249.0 | 118.3 | 85.2 | -66.5 | -120.0 | -14.6 |
NPM NPM% | -56.1 | -31.5 | -82.5 | -373.1 | -223.2 | 28.4 | 59.1 | 24.3 | -12.3 | 7.3 | -8.9 | 11.0 |
| -2.3 | -0.9 | -1.2 | -2.6 | -5.9 | 0.8 | 1.8 | 0.5 | -0.9 | 0.3 | -0.4 | 0.4 |
| 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 | 95 | 99 | 59 | 9 | 1 | 6 | 31 | 33 | 3 | 18 | 33 | 37 |
Growth Revenue Growth% | -28.5 | 4.9 | -40.6 | -84.4 | -91.2 | 648.7 | 413.6 | 6.4 | -92.4 | 619.0 | 82.9 | 77.5 |
| 95 | 105 | 76 | 37 | 15 | 19 | 31 | 37 | 3 | 15 | 30 | 33 | |
| 0 | -6 | -17 | -28 | -14 | -13 | 1 | -4 | 0 | 3 | 3 | 4 | |
OPM OPM% | 0.2 | -6.0 | -28.9 | -298.6 | -1,722.8 | -205.6 | 1.9 | -12.2 | -7.4 | 17.2 | 9.6 | 10.6 |
| 1 | 0 | 1 | 1 | 0 | 24 | 5 | -3 | 0 | 0 | 0 | ||
Interest Expense Interest ExpenseCr | 9 | 13 | 14 | 15 | 1 | 0 | 2 | 4 | 3 | 1 | 1 | 0 |
Depreciation DepreciationCr | 2 | 3 | 3 | 3 | 3 | 2 | 2 | 1 | 0 | 0 | 0 | 0 |
PBT PBTCr | -10 | -22 | -33 | -44 | -18 | 9 | 1 | -12 | -4 | 2 | 2 | 4 |
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | |
PAT PATCr | -10 | -22 | -33 | -44 | -18 | 9 | 1 | -12 | -4 | 2 | -1 | -1 |
Growth PAT Growth% | 32.6 | -122.8 | -49.8 | -34.9 | 60.4 | 150.8 | -86.8 | -1,137.2 | 71.3 | 156.4 | -150.5 | 79.6 |
NPM NPM% | -10.4 | -22.1 | -55.8 | -481.6 | -2,166.0 | 147.1 | 3.8 | -36.8 | -138.5 | 10.9 | -3.0 | -3.1 |
| -1.1 | -2.5 | -3.8 | -2.3 | -2.0 | 4.5 | 0.6 | -6.1 | -6.0 | -5.3 | -0.5 | -0.6 |
| 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 | 95 | 99 | 59 | 9 | 1 | 6 | 31 | 33 | 3 | 18 | 33 | 37 |
Growth Revenue Growth% | -28.5 | 4.9 | -40.6 | -84.4 | -91.2 | 648.7 | 413.6 | 6.4 | -92.4 | 619.0 | 82.9 | 77.5 |
| 95 | 105 | 76 | 37 | 15 | 19 | 31 | 37 | 3 | 15 | 30 | 33 | |
| 0 | -6 | -17 | -28 | -14 | -13 | 1 | -4 | 0 | 3 | 3 | 4 | |
OPM OPM% | 0.2 | -6.0 | -28.9 | -298.6 | -1,722.8 | -205.6 | 1.9 | -12.2 | -7.4 | 17.2 | 9.6 | 10.6 |
| 1 | 0 | 1 | 1 | 0 | 24 | 5 | -3 | 0 | 0 | 0 | ||
Interest Expense Interest ExpenseCr | 9 | 13 | 14 | 15 | 1 | 0 | 2 | 4 | 3 | 1 | 1 | 0 |
Depreciation DepreciationCr | 2 | 3 | 3 | 3 | 3 | 2 | 2 | 1 | 0 | 0 | 0 | 0 |
PBT PBTCr | -10 | -22 | -33 | -44 | -18 | 9 | 1 | -12 | -4 | 2 | 2 | 4 |
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | |
PAT PATCr | -10 | -22 | -33 | -44 | -18 | 9 | 1 | -12 | -4 | 2 | -1 | -1 |
Growth PAT Growth% | 32.6 | -122.8 | -49.8 | -34.9 | 60.4 | 150.8 | -86.8 | -1,137.2 | 71.3 | 156.4 | -150.5 | 79.6 |
NPM NPM% | -10.4 | -22.1 | -55.8 | -481.6 | -2,166.0 | 147.1 | 3.8 | -36.8 | -138.5 | 10.9 | -3.0 | -3.1 |
| -1.1 | -2.5 | -3.8 | -2.3 | -2.0 | 4.5 | 0.6 | -6.1 | -6.0 | -5.3 | -0.5 | -0.6 |
| 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 | 0 | 88 | 88 | 88 | 88 | 20 | 20 | 20 | 20 | 20 | 20 |
Reserves ReservesCr | 36 | 14 | -15 | -59 | -76 | 18 | 20 | 8 | -4 | -15 | -16 |
| 85 | 92 | 110 | 137 | 112 | 39 | 42 | 62 | 31 | 28 | 44 | |
| 15 | 36 | 36 | 35 | 70 | 55 | 65 | 53 | 37 | 47 | 27 | |
| 229 | 236 | 219 | 201 | 194 | 133 | 146 | 143 | 83 | 81 | 75 | |
| 50 | 59 | 45 | 30 | 26 | 13 | 29 | 29 | 24 | 80 | 22 | |
| 179 | 177 | 174 | 171 | 168 | 120 | 118 | 114 | 59 | 0 | 0 | |
| 229 | 236 | 219 | 201 | 194 | 133 | 146 | 143 | 83 | 81 | 75 |
| 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 | 0 | 88 | 88 | 88 | 88 | 20 | 20 | 20 | 20 | 20 | 20 |
Reserves ReservesCr | 36 | 14 | -15 | -59 | -76 | 18 | 20 | 8 | -4 | -15 | -16 |
| 85 | 92 | 110 | 137 | 112 | 39 | 42 | 62 | 31 | 28 | 44 | |
| 15 | 36 | 36 | 35 | 70 | 55 | 65 | 53 | 37 | 47 | 27 | |
| 229 | 236 | 219 | 201 | 194 | 133 | 146 | 143 | 83 | 81 | 75 | |
| 50 | 59 | 45 | 30 | 26 | 13 | 29 | 29 | 24 | 80 | 22 | |
| 179 | 177 | 174 | 171 | 168 | 120 | 118 | 114 | 59 | 0 | 0 | |
| 229 | 236 | 219 | 201 | 194 | 133 | 146 | 143 | 83 | 81 | 75 |
| Financial Year | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| 10 | -15 | -5 | -9 | -5 | 10 | -6 | 15 | -5 | -19 | -5 | |
| 1 | 0 | 7 | 17 | 1 | -23 | 4 | 0 | 36 | 7 | 4 | |
| -11 | 15 | -2 | -5 | 2 | 13 | 2 | -15 | -26 | 7 | 0 | |
Net Cash Flow Net Cash FlowCr | 0 | 0 | 0 | 2 | -2 | 0 | 0 | 0 | 6 | -4 | -1 |
Free Cash Flow Free Cash FlowCr | 10 | -15 | -5 | -9 | -5 | 10 | -1 | 14 | -4 | -11 | |
CFO To PAT CFO To PAT% | -105.0 | 68.0 | 15.4 | 21.1 | 28.2 | 110.0 | -479.1 | -119.7 | 131.8 | -947.8 | 461.0 |
CFO To EBITDA CFO To EBITDA% | 4,646.5 | 252.1 | 29.7 | 34.1 | 35.4 | -78.7 | -966.5 | -359.2 | 2,456.2 | -598.9 | -144.5 |
| Financial Year | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| 10 | -15 | -5 | -9 | -5 | 10 | -6 | 15 | -5 | -19 | -5 | |
| 1 | 0 | 7 | 17 | 1 | -23 | 4 | 0 | 36 | 7 | 4 | |
| -11 | 15 | -2 | -5 | 2 | 13 | 2 | -15 | -26 | 7 | 0 | |
Net Cash Flow Net Cash FlowCr | 0 | 0 | 0 | 2 | -2 | 0 | 0 | 0 | 6 | -4 | -1 |
Free Cash Flow Free Cash FlowCr | 10 | -15 | -5 | -9 | -5 | 10 | -1 | 14 | -4 | -11 | |
CFO To PAT CFO To PAT% | -105.0 | 68.0 | 15.4 | 21.1 | 28.2 | 110.0 | -479.1 | -119.7 | 131.8 | -947.8 | 461.0 |
CFO To EBITDA CFO To EBITDA% | 4,646.5 | 252.1 | 29.7 | 34.1 | 35.4 | -78.7 | -966.5 | -359.2 | 2,456.2 | -598.9 | -144.5 |
| 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 | 101 | 79 | 38 | 7 | 43 | 382 | 165 | 166 | 70 | 75 | 117 | |
Price To Earnings Price To Earnings | 1.1 | 323.6 | -74.8 | |||||||||
Price To Sales Price To Sales | 1.0 | 1.3 | 4.2 | 9.1 | 7.0 | 12.2 | 5.0 | 65.7 | 3.8 | 2.3 | 3.2 | |
Price To Book Price To Book | 1.0 | 1.1 | 1.3 | 0.6 | 0.3 | 9.6 | 5.9 | 10.5 | 12.9 | 16.9 | 26.4 | |
EV To EBITDA EV To EBITDA | -30.3 | -9.5 | -4.5 | -5.3 | -7.5 | 797.9 | -58.6 | -1,122.5 | 40.5 | 42.0 | 46.9 | |
GPM GPM% | 32.8 | 34.0 | 25.4 | -54.8 | -50.3 | -14.9 | 53.1 | 44.2 | 31.3 | 31.3 | ||
OPM OPM% | 0.2 | -6.0 | -28.9 | -298.6 | -1,722.8 | -205.6 | 1.9 | -12.2 | -7.4 | 17.2 | 9.6 | 10.6 |
NPM NPM% | -10.4 | -22.1 | -55.8 | -481.6 | -2,166.0 | 147.1 | 3.8 | -36.8 | -138.5 | 10.9 | -3.0 | -3.1 |
ROCE ROCE% | -1.4 | -4.8 | -11.9 | -24.9 | -20.9 | 10.3 | 2.5 | -8.0 | -0.3 | 5.1 | 5.2 | 5.2 |
ROE ROE% | -27.1 | -21.5 | -45.5 | -153.2 | -152.7 | 23.2 | 3.0 | -43.5 | -22.1 | 36.7 | -22.6 | -22.6 |
ROA ROA% | -4.3 | -9.3 | -15.0 | -22.1 | -9.1 | 6.7 | 0.8 | -8.5 | -4.2 | 2.5 | -1.3 | -1.3 |
| 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 | 101 | 79 | 38 | 7 | 43 | 382 | 165 | 166 | 70 | 75 | 117 | |
Price To Earnings Price To Earnings | 1.1 | 323.6 | -74.8 | |||||||||
Price To Sales Price To Sales | 1.0 | 1.3 | 4.2 | 9.1 | 7.0 | 12.2 | 5.0 | 65.7 | 3.8 | 2.3 | 3.2 | |
Price To Book Price To Book | 1.0 | 1.1 | 1.3 | 0.6 | 0.3 | 9.6 | 5.9 | 10.5 | 12.9 | 16.9 | 26.4 | |
EV To EBITDA EV To EBITDA | -30.3 | -9.5 | -4.5 | -5.3 | -7.5 | 797.9 | -58.6 | -1,122.5 | 40.5 | 42.0 | 46.9 | |
GPM GPM% | 32.8 | 34.0 | 25.4 | -54.8 | -50.3 | -14.9 | 53.1 | 44.2 | 31.3 | 31.3 | ||
OPM OPM% | 0.2 | -6.0 | -28.9 | -298.6 | -1,722.8 | -205.6 | 1.9 | -12.2 | -7.4 | 17.2 | 9.6 | 10.6 |
NPM NPM% | -10.4 | -22.1 | -55.8 | -481.6 | -2,166.0 | 147.1 | 3.8 | -36.8 | -138.5 | 10.9 | -3.0 | -3.1 |
ROCE ROCE% | -1.4 | -4.8 | -11.9 | -24.9 | -20.9 | 10.3 | 2.5 | -8.0 | -0.3 | 5.1 | 5.2 | 5.2 |
ROE ROE% | -27.1 | -21.5 | -45.5 | -153.2 | -152.7 | 23.2 | 3.0 | -43.5 | -22.1 | 36.7 | -22.6 | -22.6 |
ROA ROA% | -4.3 | -9.3 | -15.0 | -22.1 | -9.1 | 6.7 | 0.8 | -8.5 | -4.2 | 2.5 | -1.3 | -1.3 |
Documents — Digjam Ltd