| 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 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| 11 | 9 | 4 | 7 | 15 | 8 | 3 | 10 | 21 | 11 | 4 | 6 | |
Growth YoY Revenue Growth YoY% | -33.9 | -4.8 | 11.0 | 15.9 | 36.8 | -12.1 | -28.4 | 51.8 | 36.9 | 38.0 | 47.9 | -38.4 |
| 3 | 3 | 5 | 3 | 4 | 4 | 6 | 4 | 5 | 5 | 4 | 4 | |
| 8 | 6 | -1 | 4 | 11 | 4 | -3 | 6 | 15 | 6 | 0 | 2 | |
OPM OPM% | 70.3 | 69.4 | -25.4 | 59.3 | 72.8 | 51.9 | -109.2 | 60.0 | 74.4 | 55.3 | -4.3 | 33.3 |
| 0 | 0 | 1 | 0 | 0 | -76 | 1 | 0 | 0 | 0 | -5 | 1 | |
Interest Expense Interest ExpenseCr | 3 | 3 | 2 | 2 | 2 | 2 | 2 | 2 | 2 | 3 | 3 | 2 |
Depreciation DepreciationCr | 3 | 3 | 3 | 3 | 3 | 3 | 3 | 3 | 2 | 2 | 2 | 2 |
PBT PBTCr | 3 | 1 | -5 | -1 | 6 | -77 | -7 | 2 | 11 | 2 | -11 | -2 |
| 0 | 0 | 1 | 0 | 0 | 0 | 20 | 0 | 1 | 0 | 3 | 0 | |
| 3 | 2 | -5 | 0 | 7 | -76 | -27 | 2 | 11 | 1 | -14 | -2 | |
Growth YoY PAT Growth YoY% | -61.8 | 32.3 | 2.3 | 71.4 | 122.8 | -4,757.9 | -424.7 | 458.7 | 61.4 | 101.7 | 49.0 | -209.7 |
NPM NPM% | 26.6 | 17.9 | -130.5 | -6.8 | 43.4 | -946.6 | -956.4 | 16.0 | 51.2 | 11.7 | -330.0 | -28.6 |
| 0.6 | 0.3 | -1.1 | -0.1 | 1.4 | -16.1 | -5.7 | 0.3 | 2.2 | 0.3 | -2.9 | -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 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| 11 | 9 | 4 | 7 | 15 | 8 | 3 | 10 | 21 | 11 | 4 | 6 | |
Growth YoY Revenue Growth YoY% | -33.9 | -4.8 | 11.0 | 15.9 | 36.8 | -12.1 | -28.4 | 51.8 | 36.9 | 38.0 | 47.9 | -38.4 |
| 3 | 3 | 5 | 3 | 4 | 4 | 6 | 4 | 5 | 5 | 4 | 4 | |
| 8 | 6 | -1 | 4 | 11 | 4 | -3 | 6 | 15 | 6 | 0 | 2 | |
OPM OPM% | 70.3 | 69.4 | -25.4 | 59.3 | 72.8 | 51.9 | -109.2 | 60.0 | 74.4 | 55.3 | -4.3 | 33.3 |
| 0 | 0 | 1 | 0 | 0 | -76 | 1 | 0 | 0 | 0 | -5 | 1 | |
Interest Expense Interest ExpenseCr | 3 | 3 | 2 | 2 | 2 | 2 | 2 | 2 | 2 | 3 | 3 | 2 |
Depreciation DepreciationCr | 3 | 3 | 3 | 3 | 3 | 3 | 3 | 3 | 2 | 2 | 2 | 2 |
PBT PBTCr | 3 | 1 | -5 | -1 | 6 | -77 | -7 | 2 | 11 | 2 | -11 | -2 |
| 0 | 0 | 1 | 0 | 0 | 0 | 20 | 0 | 1 | 0 | 3 | 0 | |
| 3 | 2 | -5 | 0 | 7 | -76 | -27 | 2 | 11 | 1 | -14 | -2 | |
Growth YoY PAT Growth YoY% | -61.8 | 32.3 | 2.3 | 71.4 | 122.8 | -4,757.9 | -424.7 | 458.7 | 61.4 | 101.7 | 49.0 | -209.7 |
NPM NPM% | 26.6 | 17.9 | -130.5 | -6.8 | 43.4 | -946.6 | -956.4 | 16.0 | 51.2 | 11.7 | -330.0 | -28.6 |
| 0.6 | 0.3 | -1.1 | -0.1 | 1.4 | -16.1 | -5.7 | 0.3 | 2.2 | 0.3 | -2.9 | -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 | 149 | 115 | 60 | 35 | 30 | 31 | 43 | 37 | 30 | 33 | 46 | 42 |
Growth Revenue Growth% | 291.7 | -22.8 | -48.1 | -41.7 | -14.3 | 4.5 | 37.4 | -12.9 | -19.9 | 9.2 | 41.2 | 16.6 |
| 134 | 107 | 40 | 20 | 18 | 15 | 12 | 13 | 14 | 17 | 19 | 19 | |
| 15 | 9 | 20 | 15 | 12 | 17 | 31 | 25 | 16 | 16 | 28 | 23 | |
OPM OPM% | 10.3 | 7.6 | 33.4 | 44.1 | 41.4 | 53.3 | 71.2 | 66.2 | 54.1 | 49.2 | 59.5 | 55.5 |
| 1 | 38 | 2 | 4 | 2 | 2 | 3 | 5 | 2 | -74 | -4 | -4 | |
Interest Expense Interest ExpenseCr | 20 | 30 | 21 | 20 | 18 | 19 | 15 | 14 | 10 | 10 | 10 | 10 |
Depreciation DepreciationCr | 11 | 11 | 12 | 11 | 10 | 10 | 10 | 10 | 10 | 10 | 9 | 9 |
PBT PBTCr | -15 | 5 | -10 | -12 | -14 | -10 | 8 | 5 | -2 | -78 | 4 | 1 |
| 1 | 1 | 3 | -5 | -10 | -4 | -2 | 1 | 0 | 19 | 4 | 4 | |
PAT PATCr | -15 | 4 | -13 | -7 | -4 | -6 | 10 | 4 | -2 | -97 | 0 | -4 |
Growth PAT Growth% | -8.4 | 126.3 | -429.7 | 46.2 | 36.6 | -41.3 | 251.1 | -55.9 | -151.4 | -4,386.1 | 99.8 | 96.1 |
NPM NPM% | -10.1 | 3.4 | -21.9 | -20.2 | -14.9 | -20.2 | 22.2 | 11.3 | -7.2 | -296.9 | -0.5 | -8.7 |
| -4.3 | 0.8 | -2.5 | -1.5 | -0.9 | -1.3 | 1.5 | 0.9 | -0.5 | -20.5 | -0.1 | -0.8 |
| 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 | 149 | 115 | 60 | 35 | 30 | 31 | 43 | 37 | 30 | 33 | 46 | 42 |
Growth Revenue Growth% | 291.7 | -22.8 | -48.1 | -41.7 | -14.3 | 4.5 | 37.4 | -12.9 | -19.9 | 9.2 | 41.2 | 16.6 |
| 134 | 107 | 40 | 20 | 18 | 15 | 12 | 13 | 14 | 17 | 19 | 19 | |
| 15 | 9 | 20 | 15 | 12 | 17 | 31 | 25 | 16 | 16 | 28 | 23 | |
OPM OPM% | 10.3 | 7.6 | 33.4 | 44.1 | 41.4 | 53.3 | 71.2 | 66.2 | 54.1 | 49.2 | 59.5 | 55.5 |
| 1 | 38 | 2 | 4 | 2 | 2 | 3 | 5 | 2 | -74 | -4 | -4 | |
Interest Expense Interest ExpenseCr | 20 | 30 | 21 | 20 | 18 | 19 | 15 | 14 | 10 | 10 | 10 | 10 |
Depreciation DepreciationCr | 11 | 11 | 12 | 11 | 10 | 10 | 10 | 10 | 10 | 10 | 9 | 9 |
PBT PBTCr | -15 | 5 | -10 | -12 | -14 | -10 | 8 | 5 | -2 | -78 | 4 | 1 |
| 1 | 1 | 3 | -5 | -10 | -4 | -2 | 1 | 0 | 19 | 4 | 4 | |
PAT PATCr | -15 | 4 | -13 | -7 | -4 | -6 | 10 | 4 | -2 | -97 | 0 | -4 |
Growth PAT Growth% | -8.4 | 126.3 | -429.7 | 46.2 | 36.6 | -41.3 | 251.1 | -55.9 | -151.4 | -4,386.1 | 99.8 | 96.1 |
NPM NPM% | -10.1 | 3.4 | -21.9 | -20.2 | -14.9 | -20.2 | 22.2 | 11.3 | -7.2 | -296.9 | -0.5 | -8.7 |
| -4.3 | 0.8 | -2.5 | -1.5 | -0.9 | -1.3 | 1.5 | 0.9 | -0.5 | -20.5 | -0.1 | -0.8 |
| 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 | 48 | 48 | 48 | 48 | 48 | 48 | 48 | 48 | 48 | 48 | 48 |
Reserves ReservesCr | 102 | 75 | 61 | 53 | 47 | 42 | 52 | 56 | 54 | -44 | -44 |
| 83 | 128 | 96 | 88 | 97 | 103 | 161 | 165 | 166 | 109 | 103 | |
| 279 | 152 | 160 | 163 | 159 | 160 | 99 | 94 | 90 | 85 | 80 | |
| 512 | 403 | 362 | 347 | 346 | 346 | 353 | 356 | 350 | 192 | 180 | |
| 50 | 118 | 108 | 103 | 102 | 110 | 126 | 130 | 127 | 35 | 37 | |
| 462 | 284 | 253 | 244 | 244 | 236 | 227 | 226 | 223 | 156 | 144 | |
| 512 | 403 | 362 | 347 | 346 | 346 | 353 | 356 | 350 | 192 | 180 |
| 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 | 48 | 48 | 48 | 48 | 48 | 48 | 48 | 48 | 48 | 48 | 48 |
Reserves ReservesCr | 102 | 75 | 61 | 53 | 47 | 42 | 52 | 56 | 54 | -44 | -44 |
| 83 | 128 | 96 | 88 | 97 | 103 | 161 | 165 | 166 | 109 | 103 | |
| 279 | 152 | 160 | 163 | 159 | 160 | 99 | 94 | 90 | 85 | 80 | |
| 512 | 403 | 362 | 347 | 346 | 346 | 353 | 356 | 350 | 192 | 180 | |
| 50 | 118 | 108 | 103 | 102 | 110 | 126 | 130 | 127 | 35 | 37 | |
| 462 | 284 | 253 | 244 | 244 | 236 | 227 | 226 | 223 | 156 | 144 | |
| 512 | 403 | 362 | 347 | 346 | 346 | 353 | 356 | 350 | 192 | 180 |
| 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 | 6 | 17 | 15 | 18 | 15 | 28 | 19 | 10 | 22 | 26 | |
| -26 | -5 | 9 | -2 | -2 | -4 | -11 | -5 | -1 | -3 | 1 | |
| 16 | -4 | -22 | -19 | -15 | -11 | -15 | -13 | -13 | -21 | -21 | |
Net Cash Flow Net Cash FlowCr | 1 | -3 | 4 | -5 | 2 | 0 | 3 | 1 | -4 | -2 | 6 |
Free Cash Flow Free Cash FlowCr | -1 | 2 | 25 | 15 | 18 | 15 | 28 | 19 | 10 | 17 | 26 |
CFO To PAT CFO To PAT% | -69.3 | 142.4 | -127.3 | -216.9 | -405.6 | -242.3 | 294.4 | 450.6 | -475.2 | -22.6 | -10,813.6 |
CFO To EBITDA CFO To EBITDA% | 67.9 | 64.8 | 83.4 | 99.3 | 146.4 | 91.8 | 91.8 | 76.6 | 63.5 | 136.4 | 95.3 |
| Financial Year | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| 10 | 6 | 17 | 15 | 18 | 15 | 28 | 19 | 10 | 22 | 26 | |
| -26 | -5 | 9 | -2 | -2 | -4 | -11 | -5 | -1 | -3 | 1 | |
| 16 | -4 | -22 | -19 | -15 | -11 | -15 | -13 | -13 | -21 | -21 | |
Net Cash Flow Net Cash FlowCr | 1 | -3 | 4 | -5 | 2 | 0 | 3 | 1 | -4 | -2 | 6 |
Free Cash Flow Free Cash FlowCr | -1 | 2 | 25 | 15 | 18 | 15 | 28 | 19 | 10 | 17 | 26 |
CFO To PAT CFO To PAT% | -69.3 | 142.4 | -127.3 | -216.9 | -405.6 | -242.3 | 294.4 | 450.6 | -475.2 | -22.6 | -10,813.6 |
CFO To EBITDA CFO To EBITDA% | 67.9 | 64.8 | 83.4 | 99.3 | 146.4 | 91.8 | 91.8 | 76.6 | 63.5 | 136.4 | 95.3 |
| 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 | 328 | 156 | 85 | 32 | 21 | 42 | 100 | 74 | 105 | 79 | 63 | 69 |
Price To Earnings Price To Earnings | 33.4 | 10.4 | 17.6 | |||||||||
Price To Sales Price To Sales | 2.2 | 1.4 | 1.4 | 0.9 | 0.7 | 1.4 | 2.3 | 2.0 | 3.5 | 2.4 | 1.4 | 1.6 |
Price To Book Price To Book | 2.2 | 1.3 | 0.8 | 0.3 | 0.2 | 0.5 | 1.0 | 0.7 | 1.0 | 19.9 | 16.2 | 17.7 |
EV To EBITDA EV To EBITDA | 28.8 | 35.2 | 11.9 | 12.5 | 14.0 | 12.1 | 7.9 | 8.6 | 14.8 | 13.0 | 6.5 | 6.8 |
GPM GPM% | 19.2 | 21.3 | 55.6 | 85.1 | 85.6 | 89.3 | 95.1 | 91.0 | 92.2 | 88.9 | 85.5 | 85.5 |
OPM OPM% | 10.3 | 7.6 | 33.4 | 44.1 | 41.4 | 53.3 | 71.2 | 66.2 | 54.1 | 49.2 | 59.5 | 55.5 |
NPM NPM% | -10.1 | 3.4 | -21.9 | -20.2 | -14.9 | -20.2 | 22.2 | 11.3 | -7.2 | -296.9 | -0.5 | -8.7 |
ROCE ROCE% | 1.9 | 12.6 | 3.8 | 3.1 | 1.6 | 3.4 | 8.8 | 7.3 | 3.0 | -45.5 | 10.1 | 10.1 |
ROE ROE% | -10.1 | 3.2 | -12.1 | -7.0 | -4.8 | -7.1 | 9.6 | 4.1 | -2.1 | -2,451.1 | -6.2 | -6.2 |
ROA ROA% | -3.0 | 1.0 | -3.6 | -2.0 | -1.3 | -1.8 | 2.7 | 1.2 | -0.6 | -50.8 | -0.1 | -0.1 |
| 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 | 328 | 156 | 85 | 32 | 21 | 42 | 100 | 74 | 105 | 79 | 63 | 69 |
Price To Earnings Price To Earnings | 33.4 | 10.4 | 17.6 | |||||||||
Price To Sales Price To Sales | 2.2 | 1.4 | 1.4 | 0.9 | 0.7 | 1.4 | 2.3 | 2.0 | 3.5 | 2.4 | 1.4 | 1.6 |
Price To Book Price To Book | 2.2 | 1.3 | 0.8 | 0.3 | 0.2 | 0.5 | 1.0 | 0.7 | 1.0 | 19.9 | 16.2 | 17.7 |
EV To EBITDA EV To EBITDA | 28.8 | 35.2 | 11.9 | 12.5 | 14.0 | 12.1 | 7.9 | 8.6 | 14.8 | 13.0 | 6.5 | 6.8 |
GPM GPM% | 19.2 | 21.3 | 55.6 | 85.1 | 85.6 | 89.3 | 95.1 | 91.0 | 92.2 | 88.9 | 85.5 | 85.5 |
OPM OPM% | 10.3 | 7.6 | 33.4 | 44.1 | 41.4 | 53.3 | 71.2 | 66.2 | 54.1 | 49.2 | 59.5 | 55.5 |
NPM NPM% | -10.1 | 3.4 | -21.9 | -20.2 | -14.9 | -20.2 | 22.2 | 11.3 | -7.2 | -296.9 | -0.5 | -8.7 |
ROCE ROCE% | 1.9 | 12.6 | 3.8 | 3.1 | 1.6 | 3.4 | 8.8 | 7.3 | 3.0 | -45.5 | 10.1 | 10.1 |
ROE ROE% | -10.1 | 3.2 | -12.1 | -7.0 | -4.8 | -7.1 | 9.6 | 4.1 | -2.1 | -2,451.1 | -6.2 | -6.2 |
ROA ROA% | -3.0 | 1.0 | -3.6 | -2.0 | -1.3 | -1.8 | 2.7 | 1.2 | -0.6 | -50.8 | -0.1 | -0.1 |
Documents — Energy Development Company Ltd