| Quarter | Sep 2023 | Mar 2024 | Sep 2024 | Mar 2025 | Sep 2025 | Mar 2026 |
|---|---|---|---|---|---|---|
| 29 | 83 | 56 | 87 | 84 | 114 | |
Growth YoY Revenue Growth YoY% | 89.9 | 4.3 | 50.5 | 31.5 | ||
| 27 | 75 | 50 | 78 | 75 | 102 | |
| 2 | 8 | 5 | 8 | 9 | 12 | |
OPM OPM% | 7.8 | 9.6 | 9.3 | 9.6 | 10.6 | 10.7 |
| 0 | 0 | 1 | 0 | 0 | 0 | |
Interest Expense Interest ExpenseCr | 1 | 2 | 2 | 1 | 1 | 2 |
Depreciation DepreciationCr | 0 | 0 | 0 | 0 | 0 | 0 |
PBT PBTCr | 1 | 6 | 4 | 8 | 8 | 11 |
| 0 | 1 | 1 | 2 | 2 | 3 | |
| 1 | 4 | 3 | 6 | 6 | 8 | |
Growth YoY PAT Growth YoY% | 277.9 | 34.0 | 99.7 | 38.5 | ||
NPM NPM% | 2.6 | 5.1 | 5.2 | 6.6 | 6.9 | 7.0 |
| 0.0 | 0.0 | 2.1 | 3.4 | 3.3 | 4.5 |
| Quarter | Sep 2023 | Mar 2024 | Sep 2024 | Mar 2025 | Sep 2025 | Mar 2026 |
|---|---|---|---|---|---|---|
| 29 | 83 | 56 | 87 | 84 | 114 | |
Growth YoY Revenue Growth YoY% | 89.9 | 4.3 | 50.5 | 31.5 | ||
| 27 | 75 | 50 | 78 | 75 | 102 | |
| 2 | 8 | 5 | 8 | 9 | 12 | |
OPM OPM% | 7.8 | 9.6 | 9.3 | 9.6 | 10.6 | 10.7 |
| 0 | 0 | 1 | 0 | 0 | 0 | |
Interest Expense Interest ExpenseCr | 1 | 2 | 2 | 1 | 1 | 2 |
Depreciation DepreciationCr | 0 | 0 | 0 | 0 | 0 | 0 |
PBT PBTCr | 1 | 6 | 4 | 8 | 8 | 11 |
| 0 | 1 | 1 | 2 | 2 | 3 | |
| 1 | 4 | 3 | 6 | 6 | 8 | |
Growth YoY PAT Growth YoY% | 277.9 | 34.0 | 99.7 | 38.5 | ||
NPM NPM% | 2.6 | 5.1 | 5.2 | 6.6 | 6.9 | 7.0 |
| 0.0 | 0.0 | 2.1 | 3.4 | 3.3 | 4.5 |
| Financial Year | Mar 2021 | Mar 2022 | Mar 2023 | Feb 2024 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|---|---|---|
Revenue RevenueCr | 51 | 53 | 70 | 24 | 40 | 142 | 198 |
Growth Revenue Growth% | 5.3 | 30.8 | -41.8 | 251.4 | 39.0 | ||
| 48 | 50 | 67 | 22 | 37 | 129 | 177 | |
| 3 | 3 | 2 | 2 | 3 | 13 | 21 | |
OPM OPM% | 5.5 | 5.5 | 3.6 | 8.7 | 8.5 | 9.4 | 10.6 |
| 1 | 1 | 2 | 0 | 0 | 1 | ||
Interest Expense Interest ExpenseCr | 3 | 3 | 3 | 1 | 1 | 2 | 3 |
Depreciation DepreciationCr | 0 | 0 | 0 | 0 | 0 | 0 | 1 |
PBT PBTCr | 1 | 1 | 1 | 2 | 3 | 12 | 18 |
| 0 | 0 | 0 | 0 | 1 | 3 | 5 | |
PAT PATCr | 1 | 1 | 1 | 1 | 2 | 9 | 14 |
Growth PAT Growth% | 38.3 | 45.2 | 82.5 | 303.4 | 58.1 | ||
NPM NPM% | 1.2 | 1.5 | 1.7 | 4.8 | 5.3 | 6.1 | 6.9 |
| 0.8 | 1.0 | 1.4 | 2.0 | 2.1 | 5.5 | 7.8 |
| Financial Year | Mar 2021 | Mar 2022 | Mar 2023 | Feb 2024 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|---|---|---|
Revenue RevenueCr | 51 | 53 | 70 | 24 | 40 | 142 | 198 |
Growth Revenue Growth% | 5.3 | 30.8 | -41.8 | 251.4 | 39.0 | ||
| 48 | 50 | 67 | 22 | 37 | 129 | 177 | |
| 3 | 3 | 2 | 2 | 3 | 13 | 21 | |
OPM OPM% | 5.5 | 5.5 | 3.6 | 8.7 | 8.5 | 9.4 | 10.6 |
| 1 | 1 | 2 | 0 | 0 | 1 | ||
Interest Expense Interest ExpenseCr | 3 | 3 | 3 | 1 | 1 | 2 | 3 |
Depreciation DepreciationCr | 0 | 0 | 0 | 0 | 0 | 0 | 1 |
PBT PBTCr | 1 | 1 | 1 | 2 | 3 | 12 | 18 |
| 0 | 0 | 0 | 0 | 1 | 3 | 5 | |
PAT PATCr | 1 | 1 | 1 | 1 | 2 | 9 | 14 |
Growth PAT Growth% | 38.3 | 45.2 | 82.5 | 303.4 | 58.1 | ||
NPM NPM% | 1.2 | 1.5 | 1.7 | 4.8 | 5.3 | 6.1 | 6.9 |
| 0.8 | 1.0 | 1.4 | 2.0 | 2.1 | 5.5 | 7.8 |
| Financial Year | Mar 2021 | Mar 2022 | Mar 2023 | Feb 2024 | Mar 2024 | Mar 2025 |
|---|---|---|---|---|---|---|
Equity Capital Equity CapitalCr | 7 | 8 | 9 | 13 | 13 | 18 |
Reserves ReservesCr | 0 | 0 | 0 | 6 | 7 | 46 |
| 33 | 28 | 26 | 36 | 44 | 26 | |
| 9 | 7 | 5 | 4 | 2 | 2 | |
| 49 | 43 | 39 | 59 | 66 | 91 | |
| 44 | 39 | 33 | 49 | 56 | 86 | |
| 5 | 5 | 6 | 10 | 10 | 5 | |
| 49 | 43 | 39 | 59 | 66 | 91 |
| Financial Year | Mar 2021 | Mar 2022 | Mar 2023 | Feb 2024 | Mar 2024 | Mar 2025 |
|---|---|---|---|---|---|---|
Equity Capital Equity CapitalCr | 7 | 8 | 9 | 13 | 13 | 18 |
Reserves ReservesCr | 0 | 0 | 0 | 6 | 7 | 46 |
| 33 | 28 | 26 | 36 | 44 | 26 | |
| 9 | 7 | 5 | 4 | 2 | 2 | |
| 49 | 43 | 39 | 59 | 66 | 91 | |
| 44 | 39 | 33 | 49 | 56 | 86 | |
| 5 | 5 | 6 | 10 | 10 | 5 | |
| 49 | 43 | 39 | 59 | 66 | 91 |
| Financial Year | Mar 2021 | Mar 2022 | Mar 2023 | Feb 2024 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|---|---|---|
| 3 | 3 | 5 | 1 | -40 | -10 | -42 | |
| 0 | 0 | -1 | 0 | -10 | 5 | -1 | |
| -2 | -2 | -5 | -2 | 50 | 13 | 35 | |
Net Cash Flow Net Cash FlowCr | 0 | 0 | 0 | 0 | 0 | 8 | -8 |
Free Cash Flow Free Cash FlowCr | 2 | 2 | 5 | 1 | -41 | -11 | |
CFO To PAT CFO To PAT% | 435.4 | 311.6 | 455.6 | 116.8 | -1,862.5 | -116.4 | -308.1 |
CFO To EBITDA CFO To EBITDA% | 90.9 | 85.5 | 215.1 | 65.1 | -1,154.6 | -74.8 | -199.9 |
| Financial Year | Mar 2021 | Mar 2022 | Mar 2023 | Feb 2024 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|---|---|---|
| 3 | 3 | 5 | 1 | -40 | -10 | -42 | |
| 0 | 0 | -1 | 0 | -10 | 5 | -1 | |
| -2 | -2 | -5 | -2 | 50 | 13 | 35 | |
Net Cash Flow Net Cash FlowCr | 0 | 0 | 0 | 0 | 0 | 8 | -8 |
Free Cash Flow Free Cash FlowCr | 2 | 2 | 5 | 1 | -41 | -11 | |
CFO To PAT CFO To PAT% | 435.4 | 311.6 | 455.6 | 116.8 | -1,862.5 | -116.4 | -308.1 |
CFO To EBITDA CFO To EBITDA% | 90.9 | 85.5 | 215.1 | 65.1 | -1,154.6 | -74.8 | -199.9 |
| Financial Year | Mar 2021 | Mar 2022 | Mar 2023 | Feb 2024 | Mar 2024 | Mar 2025 | Mar 2026 | Current |
|---|---|---|---|---|---|---|---|---|
Market Cap Market CapitalizationCr | 127 | 167 | 387 | |||||
Price To Earnings Price To Earnings | 14.7 | 12.2 | 28.2 | |||||
Price To Sales Price To Sales | 0.8 | 0.8 | 2.0 | |||||
Price To Book Price To Book | 2.0 | 2.0 | 4.6 | |||||
EV To EBITDA EV To EBITDA | 9.8 | 20.4 | ||||||
GPM GPM% | 13.7 | 14.2 | 24.4 | 30.9 | 21.2 | 24.0 | ||
OPM OPM% | 5.5 | 5.5 | 3.6 | 8.7 | 8.5 | 9.4 | 10.6 | 10.6 |
NPM NPM% | 1.2 | 1.5 | 1.7 | 4.8 | 5.3 | 6.1 | 6.9 | 6.9 |
ROCE ROCE% | 10.0 | 10.1 | 13.0 | 4.5 | 6.9 | 18.0 | ||
ROE ROE% | 8.2 | 9.7 | 13.6 | 6.2 | 10.7 | 13.6 | ||
ROA ROA% | 1.2 | 1.9 | 3.0 | 2.0 | 3.2 | 9.5 | ||
| Financial Year | Mar 2021 | Mar 2022 | Mar 2023 | Feb 2024 | Mar 2024 | Mar 2025 | Mar 2026 | Current |
|---|---|---|---|---|---|---|---|---|
Market Cap Market CapitalizationCr | 127 | 167 | 387 | |||||
Price To Earnings Price To Earnings | 14.7 | 12.2 | 28.2 | |||||
Price To Sales Price To Sales | 0.8 | 0.8 | 2.0 | |||||
Price To Book Price To Book | 2.0 | 2.0 | 4.6 | |||||
EV To EBITDA EV To EBITDA | 9.8 | 20.4 | ||||||
GPM GPM% | 13.7 | 14.2 | 24.4 | 30.9 | 21.2 | 24.0 | ||
OPM OPM% | 5.5 | 5.5 | 3.6 | 8.7 | 8.5 | 9.4 | 10.6 | 10.6 |
NPM NPM% | 1.2 | 1.5 | 1.7 | 4.8 | 5.3 | 6.1 | 6.9 | 6.9 |
ROCE ROCE% | 10.0 | 10.1 | 13.0 | 4.5 | 6.9 | 18.0 | ||
ROE ROE% | 8.2 | 9.7 | 13.6 | 6.2 | 10.7 | 13.6 | ||
ROA ROA% | 1.2 | 1.9 | 3.0 | 2.0 | 3.2 | 9.5 | ||
Documents — Forcas Studio Ltd
Concall Transcript Summaries — Forcas Studio Ltd