| 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 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| 9 | 14 | 63 | 31 | 29 | 59 | 16 | 8 | 18 | 16 | 33 | 37 | |
Growth YoY Revenue Growth YoY% | -70.2 | 69.4 | 1,358.2 | 179.4 | 238.6 | 328.1 | -75.0 | -75.6 | -39.5 | -72.2 | 110.0 | 384.0 |
| 3 | 3 | 41 | 17 | 13 | 32 | 11 | 3 | 5 | 9 | 4 | 26 | |
| 5 | 10 | 22 | 14 | 16 | 26 | 5 | 4 | 12 | 7 | 29 | 11 | |
OPM OPM% | 60.4 | 75.2 | 35.2 | 45.7 | 55.0 | 45.1 | 28.9 | 54.3 | 69.5 | 43.2 | 87.4 | 29.4 |
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 1 | 0 | 0 | 0 | 1 | |
Interest Expense Interest ExpenseCr | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 1 |
Depreciation DepreciationCr | 0 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 |
PBT PBTCr | 5 | 10 | 22 | 14 | 15 | 25 | 4 | 4 | 12 | 6 | 29 | 10 |
| 0 | 1 | 4 | 3 | 3 | 6 | 0 | 1 | 2 | 2 | 5 | 2 | |
| 4 | 9 | 18 | 11 | 13 | 20 | 4 | 3 | 10 | 5 | 24 | 8 | |
Growth YoY PAT Growth YoY% | -70.2 | 331.9 | 261.6 | 90.1 | 182.7 | 112.1 | -78.3 | -69.2 | -18.5 | -74.7 | 505.9 | 152.6 |
NPM NPM% | 51.5 | 67.1 | 28.4 | 34.5 | 43.0 | 33.2 | 24.6 | 43.6 | 57.9 | 30.2 | 71.0 | 22.8 |
| 2.1 | 4.4 | 8.6 | 5.2 | 6.0 | 9.3 | 1.9 | 1.6 | 4.9 | 2.4 | 11.3 | 4.0 |
| 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 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| 9 | 14 | 63 | 31 | 29 | 59 | 16 | 8 | 18 | 16 | 33 | 37 | |
Growth YoY Revenue Growth YoY% | -70.2 | 69.4 | 1,358.2 | 179.4 | 238.6 | 328.1 | -75.0 | -75.6 | -39.5 | -72.2 | 110.0 | 384.0 |
| 3 | 3 | 41 | 17 | 13 | 32 | 11 | 3 | 5 | 9 | 4 | 26 | |
| 5 | 10 | 22 | 14 | 16 | 26 | 5 | 4 | 12 | 7 | 29 | 11 | |
OPM OPM% | 60.4 | 75.2 | 35.2 | 45.7 | 55.0 | 45.1 | 28.9 | 54.3 | 69.5 | 43.2 | 87.4 | 29.4 |
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 1 | 0 | 0 | 0 | 1 | |
Interest Expense Interest ExpenseCr | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 1 |
Depreciation DepreciationCr | 0 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 |
PBT PBTCr | 5 | 10 | 22 | 14 | 15 | 25 | 4 | 4 | 12 | 6 | 29 | 10 |
| 0 | 1 | 4 | 3 | 3 | 6 | 0 | 1 | 2 | 2 | 5 | 2 | |
| 4 | 9 | 18 | 11 | 13 | 20 | 4 | 3 | 10 | 5 | 24 | 8 | |
Growth YoY PAT Growth YoY% | -70.2 | 331.9 | 261.6 | 90.1 | 182.7 | 112.1 | -78.3 | -69.2 | -18.5 | -74.7 | 505.9 | 152.6 |
NPM NPM% | 51.5 | 67.1 | 28.4 | 34.5 | 43.0 | 33.2 | 24.6 | 43.6 | 57.9 | 30.2 | 71.0 | 22.8 |
| 2.1 | 4.4 | 8.6 | 5.2 | 6.0 | 9.3 | 1.9 | 1.6 | 4.9 | 2.4 | 11.3 | 4.0 |
| 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 | 144 | 94 | 201 | 151 | 45 | 43 | 96 | 40 | 97 | 135 | 75 | 104 |
Growth Revenue Growth% | 153.7 | -34.8 | 113.8 | -25.1 | -70.2 | -5.1 | 125.4 | -58.2 | 141.4 | 39.7 | -44.6 | -6.5 |
| 111 | 64 | 170 | 109 | 24 | -2 | -2 | -2 | -2 | -3 | 23 | 45 | |
| 33 | 30 | 31 | 41 | 21 | 45 | 98 | 42 | 99 | 138 | 52 | 59 | |
OPM OPM% | 23.0 | 32.3 | 15.5 | 27.5 | 46.9 | 104.8 | 101.8 | 104.8 | 102.1 | 102.0 | 69.8 | 56.9 |
| 3 | 3 | 1 | 6 | 1 | 2 | 1 | 1 | 0 | 1 | 1 | 1 | |
Interest Expense Interest ExpenseCr | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 1 | 0 | 2 |
Depreciation DepreciationCr | 3 | 2 | 2 | 2 | 2 | 2 | 2 | 2 | 2 | 2 | 2 | 2 |
PBT PBTCr | 38 | 31 | 30 | 45 | 20 | 16 | 25 | 14 | 43 | 59 | 51 | 57 |
| 2 | 3 | -1 | 9 | 4 | 6 | 6 | 3 | 6 | 12 | 9 | 10 | |
PAT PATCr | 36 | 28 | 31 | 36 | 16 | 10 | 19 | 12 | 37 | 47 | 42 | 47 |
Growth PAT Growth% | 168.2 | -21.2 | 8.9 | 17.6 | -55.8 | -36.4 | 89.2 | -39.8 | 220.8 | 25.6 | -10.0 | 20.0 |
NPM NPM% | 24.9 | 30.1 | 15.3 | 24.1 | 35.7 | 23.9 | 20.1 | 29.0 | 38.5 | 34.6 | 56.2 | 45.3 |
| 16.6 | 13.0 | 14.2 | 16.7 | 7.6 | 4.9 | 9.2 | 5.5 | 17.8 | 22.4 | 20.1 | 22.6 |
| 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 | 144 | 94 | 201 | 151 | 45 | 43 | 96 | 40 | 97 | 135 | 75 | 104 |
Growth Revenue Growth% | 153.7 | -34.8 | 113.8 | -25.1 | -70.2 | -5.1 | 125.4 | -58.2 | 141.4 | 39.7 | -44.6 | -6.5 |
| 111 | 64 | 170 | 109 | 24 | -2 | -2 | -2 | -2 | -3 | 23 | 45 | |
| 33 | 30 | 31 | 41 | 21 | 45 | 98 | 42 | 99 | 138 | 52 | 59 | |
OPM OPM% | 23.0 | 32.3 | 15.5 | 27.5 | 46.9 | 104.8 | 101.8 | 104.8 | 102.1 | 102.0 | 69.8 | 56.9 |
| 3 | 3 | 1 | 6 | 1 | 2 | 1 | 1 | 0 | 1 | 1 | 1 | |
Interest Expense Interest ExpenseCr | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 1 | 0 | 2 |
Depreciation DepreciationCr | 3 | 2 | 2 | 2 | 2 | 2 | 2 | 2 | 2 | 2 | 2 | 2 |
PBT PBTCr | 38 | 31 | 30 | 45 | 20 | 16 | 25 | 14 | 43 | 59 | 51 | 57 |
| 2 | 3 | -1 | 9 | 4 | 6 | 6 | 3 | 6 | 12 | 9 | 10 | |
PAT PATCr | 36 | 28 | 31 | 36 | 16 | 10 | 19 | 12 | 37 | 47 | 42 | 47 |
Growth PAT Growth% | 168.2 | -21.2 | 8.9 | 17.6 | -55.8 | -36.4 | 89.2 | -39.8 | 220.8 | 25.6 | -10.0 | 20.0 |
NPM NPM% | 24.9 | 30.1 | 15.3 | 24.1 | 35.7 | 23.9 | 20.1 | 29.0 | 38.5 | 34.6 | 56.2 | 45.3 |
| 16.6 | 13.0 | 14.2 | 16.7 | 7.6 | 4.9 | 9.2 | 5.5 | 17.8 | 22.4 | 20.1 | 22.6 |
| 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 | 22 | 22 | 22 | 22 | 21 | 21 | 21 | 21 | 21 | 21 | 21 |
Reserves ReservesCr | 319 | 357 | 388 | 432 | 408 | 464 | 516 | 540 | 624 | 759 | 814 |
| 43 | 32 | 27 | 22 | 33 | 49 | 17 | 40 | 61 | 360 | 525 | |
| 6 | 6 | 1 | 2 | 2 | 6 | 15 | 15 | 22 | 51 | 53 | |
| 392 | 419 | 440 | 480 | 466 | 542 | 571 | 618 | 729 | 1,192 | 1,414 | |
| 326 | 342 | 363 | 367 | 376 | 355 | 334 | 331 | 423 | 745 | 935 | |
| 66 | 77 | 77 | 114 | 90 | 187 | 237 | 287 | 306 | 448 | 479 | |
| 392 | 419 | 440 | 480 | 466 | 542 | 571 | 618 | 729 | 1,192 | 1,414 |
| 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 | 22 | 22 | 22 | 22 | 21 | 21 | 21 | 21 | 21 | 21 | 21 |
Reserves ReservesCr | 319 | 357 | 388 | 432 | 408 | 464 | 516 | 540 | 624 | 759 | 814 |
| 43 | 32 | 27 | 22 | 33 | 49 | 17 | 40 | 61 | 360 | 525 | |
| 6 | 6 | 1 | 2 | 2 | 6 | 15 | 15 | 22 | 51 | 53 | |
| 392 | 419 | 440 | 480 | 466 | 542 | 571 | 618 | 729 | 1,192 | 1,414 | |
| 326 | 342 | 363 | 367 | 376 | 355 | 334 | 331 | 423 | 745 | 935 | |
| 66 | 77 | 77 | 114 | 90 | 187 | 237 | 287 | 306 | 448 | 479 | |
| 392 | 419 | 440 | 480 | 466 | 542 | 571 | 618 | 729 | 1,192 | 1,414 |
| Financial Year | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| -2 | -147 | -23 | 7 | 155 | -92 | 5 | 68 | -21 | 221 | -91 | |
| 3 | 19 | 28 | -9 | -3 | -50 | 0 | -33 | 63 | -27 | 48 | |
| 0 | 0 | -4 | 0 | -12 | 0 | -4 | 0 | -4 | -5 | -4 | |
Net Cash Flow Net Cash FlowCr | 0 | -128 | 2 | -2 | 141 | -143 | 1 | 35 | 38 | 190 | -48 |
Free Cash Flow Free Cash FlowCr | -3 | -147 | -23 | 10 | 155 | -92 | 5 | 67 | -34 | 219 | -91 |
CFO To PAT CFO To PAT% | -6.5 | -518.8 | -74.4 | 18.9 | 970.5 | -904.6 | 24.9 | 589.2 | -56.1 | 473.6 | -216.2 |
CFO To EBITDA CFO To EBITDA% | -7.1 | -482.6 | -73.6 | 16.6 | 739.4 | -206.8 | 4.9 | 162.8 | -21.2 | 160.7 | -174.3 |
| Financial Year | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| -2 | -147 | -23 | 7 | 155 | -92 | 5 | 68 | -21 | 221 | -91 | |
| 3 | 19 | 28 | -9 | -3 | -50 | 0 | -33 | 63 | -27 | 48 | |
| 0 | 0 | -4 | 0 | -12 | 0 | -4 | 0 | -4 | -5 | -4 | |
Net Cash Flow Net Cash FlowCr | 0 | -128 | 2 | -2 | 141 | -143 | 1 | 35 | 38 | 190 | -48 |
Free Cash Flow Free Cash FlowCr | -3 | -147 | -23 | 10 | 155 | -92 | 5 | 67 | -34 | 219 | -91 |
CFO To PAT CFO To PAT% | -6.5 | -518.8 | -74.4 | 18.9 | 970.5 | -904.6 | 24.9 | 589.2 | -56.1 | 473.6 | -216.2 |
CFO To EBITDA CFO To EBITDA% | -7.1 | -482.6 | -73.6 | 16.6 | 739.4 | -206.8 | 4.9 | 162.8 | -21.2 | 160.7 | -174.3 |
| 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 | 229 | 272 | 270 | 261 | 91 | 211 | 314 | 268 | 535 | 767 | 459 | 783 |
Price To Earnings Price To Earnings | 6.5 | 9.6 | 8.7 | 7.2 | 5.6 | 20.5 | 16.3 | 23.1 | 14.4 | 16.4 | 10.9 | 16.6 |
Price To Sales Price To Sales | 1.6 | 2.9 | 1.3 | 1.7 | 2.0 | 5.0 | 3.3 | 6.7 | 5.5 | 5.7 | 6.1 | 7.5 |
Price To Book Price To Book | 0.7 | 0.7 | 0.7 | 0.6 | 0.2 | 0.5 | 0.7 | 0.5 | 1.0 | 1.3 | 0.7 | 1.1 |
EV To EBITDA EV To EBITDA | 2.6 | 8.7 | 8.3 | 6.2 | -2.6 | 4.7 | 3.2 | 5.5 | 4.7 | 3.6 | 4.3 | 9.2 |
GPM GPM% | 75.8 | 59.0 | 81.8 | 61.4 | -8.1 | 68.0 | -76.8 | 23.1 | 26.9 | -2.4 | 70.6 | 70.6 |
OPM OPM% | 23.0 | 32.3 | 15.5 | 27.5 | 46.9 | 104.8 | 101.8 | 104.8 | 102.1 | 102.0 | 69.8 | 56.9 |
NPM NPM% | 24.9 | 30.1 | 15.3 | 24.1 | 35.7 | 23.9 | 20.1 | 29.0 | 38.5 | 34.6 | 56.2 | 45.3 |
ROCE ROCE% | 11.2 | 8.3 | 7.4 | 10.0 | 4.6 | 3.4 | 4.7 | 2.6 | 6.7 | 7.6 | 6.1 | 6.1 |
ROE ROE% | 10.6 | 7.5 | 7.5 | 8.0 | 3.7 | 2.1 | 3.6 | 2.1 | 5.8 | 6.0 | 5.0 | 5.0 |
ROA ROA% | 9.2 | 6.8 | 7.0 | 7.5 | 3.4 | 1.9 | 3.4 | 1.9 | 5.1 | 3.9 | 3.0 | 3.0 |
| 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 | 229 | 272 | 270 | 261 | 91 | 211 | 314 | 268 | 535 | 767 | 459 | 783 |
Price To Earnings Price To Earnings | 6.5 | 9.6 | 8.7 | 7.2 | 5.6 | 20.5 | 16.3 | 23.1 | 14.4 | 16.4 | 10.9 | 16.6 |
Price To Sales Price To Sales | 1.6 | 2.9 | 1.3 | 1.7 | 2.0 | 5.0 | 3.3 | 6.7 | 5.5 | 5.7 | 6.1 | 7.5 |
Price To Book Price To Book | 0.7 | 0.7 | 0.7 | 0.6 | 0.2 | 0.5 | 0.7 | 0.5 | 1.0 | 1.3 | 0.7 | 1.1 |
EV To EBITDA EV To EBITDA | 2.6 | 8.7 | 8.3 | 6.2 | -2.6 | 4.7 | 3.2 | 5.5 | 4.7 | 3.6 | 4.3 | 9.2 |
GPM GPM% | 75.8 | 59.0 | 81.8 | 61.4 | -8.1 | 68.0 | -76.8 | 23.1 | 26.9 | -2.4 | 70.6 | 70.6 |
OPM OPM% | 23.0 | 32.3 | 15.5 | 27.5 | 46.9 | 104.8 | 101.8 | 104.8 | 102.1 | 102.0 | 69.8 | 56.9 |
NPM NPM% | 24.9 | 30.1 | 15.3 | 24.1 | 35.7 | 23.9 | 20.1 | 29.0 | 38.5 | 34.6 | 56.2 | 45.3 |
ROCE ROCE% | 11.2 | 8.3 | 7.4 | 10.0 | 4.6 | 3.4 | 4.7 | 2.6 | 6.7 | 7.6 | 6.1 | 6.1 |
ROE ROE% | 10.6 | 7.5 | 7.5 | 8.0 | 3.7 | 2.1 | 3.6 | 2.1 | 5.8 | 6.0 | 5.0 | 5.0 |
ROA ROA% | 9.2 | 6.8 | 7.0 | 7.5 | 3.4 | 1.9 | 3.4 | 1.9 | 5.1 | 3.9 | 3.0 | 3.0 |
Documents — Geecee Ventures Ltd