| 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 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| 4 | 40 | -4 | 0 | 3 | 0 | 2 | 0 | 3 | 0 | 1 | 0 | |
Growth YoY Revenue Growth YoY% | 483.3 | 663.4 | -1,030.8 | -100.0 | -20.5 | -100.0 | 141.3 | 1.6 | -3.3 | |||
| 0 | 0 | 0 | 2 | -1 | 1 | 4 | -1 | 2 | 4 | 4 | -2 | |
| 4 | 41 | -4 | -2 | 4 | -1 | -3 | 1 | 1 | -4 | -3 | 2 | |
OPM OPM% | 106.5 | 100.8 | 101.7 | 117.7 | -174.0 | 20.3 | -19,300.0 | -192.4 | ||||
| 0 | 0 | 0 | 0 | 0 | 8 | 0 | 0 | 0 | 1 | 0 | 0 | |
Interest Expense Interest ExpenseCr | 1 | 1 | 1 | 1 | 1 | 1 | 0 | 1 | 1 | 0 | 0 | 0 |
Depreciation DepreciationCr | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
PBT PBTCr | 2 | 38 | -6 | -4 | 1 | 5 | -3 | 0 | 0 | -4 | -3 | 2 |
| 0 | 9 | -4 | -3 | 47 | -21 | 0 | 0 | 1 | 1 | 0 | 0 | |
| 2 | 29 | -1 | -2 | -46 | 26 | -4 | 0 | -1 | -4 | -3 | 2 | |
Growth YoY PAT Growth YoY% | 113.7 | 898.6 | 73.9 | -103.0 | -3,021.2 | -10.9 | -151.0 | 91.4 | 98.0 | -116.6 | 10.0 | 1,143.8 |
NPM NPM% | 40.5 | 73.0 | 40.5 | -1,489.2 | -246.0 | -28.6 | -21,750.0 | -229.0 | ||||
| 0.3 | 5.3 | -0.3 | -0.3 | -8.3 | 4.7 | -0.7 | 0.0 | -0.2 | -0.8 | -0.6 | 0.3 |
| 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 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| 4 | 40 | -4 | 0 | 3 | 0 | 2 | 0 | 3 | 0 | 1 | 0 | |
Growth YoY Revenue Growth YoY% | 483.3 | 663.4 | -1,030.8 | -100.0 | -20.5 | -100.0 | 141.3 | 1.6 | -3.3 | |||
| 0 | 0 | 0 | 2 | -1 | 1 | 4 | -1 | 2 | 4 | 4 | -2 | |
| 4 | 41 | -4 | -2 | 4 | -1 | -3 | 1 | 1 | -4 | -3 | 2 | |
OPM OPM% | 106.5 | 100.8 | 101.7 | 117.7 | -174.0 | 20.3 | -19,300.0 | -192.4 | ||||
| 0 | 0 | 0 | 0 | 0 | 8 | 0 | 0 | 0 | 1 | 0 | 0 | |
Interest Expense Interest ExpenseCr | 1 | 1 | 1 | 1 | 1 | 1 | 0 | 1 | 1 | 0 | 0 | 0 |
Depreciation DepreciationCr | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
PBT PBTCr | 2 | 38 | -6 | -4 | 1 | 5 | -3 | 0 | 0 | -4 | -3 | 2 |
| 0 | 9 | -4 | -3 | 47 | -21 | 0 | 0 | 1 | 1 | 0 | 0 | |
| 2 | 29 | -1 | -2 | -46 | 26 | -4 | 0 | -1 | -4 | -3 | 2 | |
Growth YoY PAT Growth YoY% | 113.7 | 898.6 | 73.9 | -103.0 | -3,021.2 | -10.9 | -151.0 | 91.4 | 98.0 | -116.6 | 10.0 | 1,143.8 |
NPM NPM% | 40.5 | 73.0 | 40.5 | -1,489.2 | -246.0 | -28.6 | -21,750.0 | -229.0 | ||||
| 0.3 | 5.3 | -0.3 | -0.3 | -8.3 | 4.7 | -0.7 | 0.0 | -0.2 | -0.8 | -0.6 | 0.3 |
| Financial Year | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 | TTM |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
Revenue RevenueCr | 19 | 9 | 1 | 0 | 0 | 0 | 0 | 1 | 133 | 5 | 5 | 5 |
Growth Revenue Growth% | -55.4 | -50.3 | -87.2 | -95.2 | 304.2 | 65.5 | 11.9 | 146.6 | 12,426.5 | -96.6 | 0.5 | 0.4 |
| 21 | 18 | 55 | 12 | 25 | 2 | 8 | 8 | 3 | -4 | -2 | 9 | |
| -2 | -9 | -54 | -12 | -25 | -2 | -8 | -7 | 130 | 8 | 6 | -4 | |
OPM OPM% | -9.5 | -92.0 | -4,461.9 | -20,606.6 | -10,582.6 | -417.0 | -1,845.6 | -618.7 | 97.5 | 186.0 | 136.4 | -90.0 |
| 0 | 10 | 0 | 56 | 0 | 12 | 19 | 0 | 0 | 8 | 1 | 1 | |
Interest Expense Interest ExpenseCr | 1 | 1 | 1 | 1 | 0 | 0 | 46 | 62 | 12 | 4 | 2 | 1 |
Depreciation DepreciationCr | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
PBT PBTCr | -2 | 0 | -55 | 43 | -25 | 10 | -35 | -68 | 118 | -2 | -7 | -5 |
| 2 | -1 | 0 | -4 | -5 | 0 | -10 | -43 | 25 | 23 | 1 | 1 | |
PAT PATCr | -4 | 1 | -54 | 47 | -20 | 10 | -25 | -26 | 92 | -25 | -9 | -7 |
Growth PAT Growth% | -133.0 | 126.1 | -4,897.8 | 186.7 | -142.3 | 147.8 | -363.2 | -2.2 | 460.4 | -127.0 | 65.0 | 70.3 |
NPM NPM% | -22.9 | 12.0 | -4,501.6 | 81,887.7 | -8,559.3 | 2,469.8 | -5,807.7 | -2,407.8 | 69.3 | -546.9 | -190.3 | -150.4 |
| -0.8 | 0.2 | -9.8 | 8.5 | -3.6 | 1.7 | -4.5 | -4.6 | 16.7 | -4.5 | -1.6 | -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 | TTM |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
Revenue RevenueCr | 19 | 9 | 1 | 0 | 0 | 0 | 0 | 1 | 133 | 5 | 5 | 5 |
Growth Revenue Growth% | -55.4 | -50.3 | -87.2 | -95.2 | 304.2 | 65.5 | 11.9 | 146.6 | 12,426.5 | -96.6 | 0.5 | 0.4 |
| 21 | 18 | 55 | 12 | 25 | 2 | 8 | 8 | 3 | -4 | -2 | 9 | |
| -2 | -9 | -54 | -12 | -25 | -2 | -8 | -7 | 130 | 8 | 6 | -4 | |
OPM OPM% | -9.5 | -92.0 | -4,461.9 | -20,606.6 | -10,582.6 | -417.0 | -1,845.6 | -618.7 | 97.5 | 186.0 | 136.4 | -90.0 |
| 0 | 10 | 0 | 56 | 0 | 12 | 19 | 0 | 0 | 8 | 1 | 1 | |
Interest Expense Interest ExpenseCr | 1 | 1 | 1 | 1 | 0 | 0 | 46 | 62 | 12 | 4 | 2 | 1 |
Depreciation DepreciationCr | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
PBT PBTCr | -2 | 0 | -55 | 43 | -25 | 10 | -35 | -68 | 118 | -2 | -7 | -5 |
| 2 | -1 | 0 | -4 | -5 | 0 | -10 | -43 | 25 | 23 | 1 | 1 | |
PAT PATCr | -4 | 1 | -54 | 47 | -20 | 10 | -25 | -26 | 92 | -25 | -9 | -7 |
Growth PAT Growth% | -133.0 | 126.1 | -4,897.8 | 186.7 | -142.3 | 147.8 | -363.2 | -2.2 | 460.4 | -127.0 | 65.0 | 70.3 |
NPM NPM% | -22.9 | 12.0 | -4,501.6 | 81,887.7 | -8,559.3 | 2,469.8 | -5,807.7 | -2,407.8 | 69.3 | -546.9 | -190.3 | -150.4 |
| -0.8 | 0.2 | -9.8 | 8.5 | -3.6 | 1.7 | -4.5 | -4.6 | 16.7 | -4.5 | -1.6 | -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 |
|---|---|---|---|---|---|---|---|---|---|---|---|
Equity Capital Equity CapitalCr | 11 | 11 | 11 | 11 | 11 | 11 | 11 | 11 | 11 | 11 | 11 |
Reserves ReservesCr | 209 | 310 | 263 | 276 | 227 | 1,204 | 2,340 | 2,240 | 3,821 | 4,468 | 4,604 |
| 23 | 20 | 19 | 19 | 7 | 6 | 47 | 105 | 8 | 1 | 1 | |
| 3 | 10 | 13 | 17 | 10 | 280 | 1,032 | 1,003 | 906 | 695 | 705 | |
| 246 | 351 | 307 | 323 | 255 | 1,502 | 3,430 | 3,358 | 4,746 | 5,175 | 5,321 | |
| 58 | 52 | 2 | 1 | 6 | 6 | 15 | 27 | 29 | 3 | 3 | |
| 188 | 299 | 305 | 322 | 249 | 1,496 | 3,415 | 3,331 | 4,717 | 5,171 | 5,318 | |
| 246 | 351 | 307 | 323 | 255 | 1,502 | 3,430 | 3,358 | 4,746 | 5,175 | 5,321 |
| 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 | 11 | 11 | 11 | 11 | 11 | 11 | 11 | 11 | 11 | 11 | 11 |
Reserves ReservesCr | 209 | 310 | 263 | 276 | 227 | 1,204 | 2,340 | 2,240 | 3,821 | 4,468 | 4,604 |
| 23 | 20 | 19 | 19 | 7 | 6 | 47 | 105 | 8 | 1 | 1 | |
| 3 | 10 | 13 | 17 | 10 | 280 | 1,032 | 1,003 | 906 | 695 | 705 | |
| 246 | 351 | 307 | 323 | 255 | 1,502 | 3,430 | 3,358 | 4,746 | 5,175 | 5,321 | |
| 58 | 52 | 2 | 1 | 6 | 6 | 15 | 27 | 29 | 3 | 3 | |
| 188 | 299 | 305 | 322 | 249 | 1,496 | 3,415 | 3,331 | 4,717 | 5,171 | 5,318 | |
| 246 | 351 | 307 | 323 | 255 | 1,502 | 3,430 | 3,358 | 4,746 | 5,175 | 5,321 |
| Financial Year | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| -6 | 2 | -1 | -1 | 6 | -2 | -22 | -23 | 96 | 22 | -4 | |
| 0 | 0 | 1 | 0 | 15 | 0 | -432 | 0 | 457 | 5 | 18 | |
| 6 | -3 | 0 | 1 | -21 | 2 | 454 | 23 | -553 | -28 | -15 | |
Net Cash Flow Net Cash FlowCr | 0 | -1 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Free Cash Flow Free Cash FlowCr | -6 | 2 | -1 | -1 | 6 | -2 | -22 | -23 | 96 | 22 | -4 |
CFO To PAT CFO To PAT% | 129.4 | 155.5 | 1.4 | -3.1 | -28.9 | -23.6 | 86.6 | 89.8 | 104.4 | -90.1 | 41.7 |
CFO To EBITDA CFO To EBITDA% | 310.4 | -20.3 | 1.4 | 12.5 | -23.4 | 139.8 | 272.6 | 349.4 | 74.1 | 265.0 | -58.1 |
| Financial Year | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| -6 | 2 | -1 | -1 | 6 | -2 | -22 | -23 | 96 | 22 | -4 | |
| 0 | 0 | 1 | 0 | 15 | 0 | -432 | 0 | 457 | 5 | 18 | |
| 6 | -3 | 0 | 1 | -21 | 2 | 454 | 23 | -553 | -28 | -15 | |
Net Cash Flow Net Cash FlowCr | 0 | -1 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Free Cash Flow Free Cash FlowCr | -6 | 2 | -1 | -1 | 6 | -2 | -22 | -23 | 96 | 22 | -4 |
CFO To PAT CFO To PAT% | 129.4 | 155.5 | 1.4 | -3.1 | -28.9 | -23.6 | 86.6 | 89.8 | 104.4 | -90.1 | 41.7 |
CFO To EBITDA CFO To EBITDA% | 310.4 | -20.3 | 1.4 | 12.5 | -23.4 | 139.8 | 272.6 | 349.4 | 74.1 | 265.0 | -58.1 |
| 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 | 80 | 110 | 206 | 127 | 38 | 403 | 902 | 812 | 830 | 1,039 | 882 | 876 |
Price To Earnings Price To Earnings | 2.7 | 42.4 | 9.0 | |||||||||
Price To Sales Price To Sales | 4.2 | 13.2 | 170.3 | 2,113.3 | 167.2 | 1,032.0 | 2,097.6 | 766.5 | 6.2 | 189.6 | 163.3 | 191.2 |
Price To Book Price To Book | 0.4 | 0.3 | 0.8 | 0.4 | 0.2 | 0.3 | 0.4 | 0.4 | 0.2 | 0.2 | 0.2 | 0.2 |
EV To EBITDA EV To EBITDA | -55.6 | -14.8 | -4.2 | -12.6 | -1.6 | -252.6 | -176.4 | -212.5 | 6.7 | 125.0 | 142.5 | -216.4 |
GPM GPM% | 100.0 | 100.0 | 100.0 | 100.0 | 100.0 | 100.0 | 100.0 | 100.0 | 100.0 | 100.0 | 100.0 | 100.0 |
OPM OPM% | -9.5 | -92.0 | -4,461.9 | -20,606.6 | -10,582.6 | -417.0 | -1,845.6 | -618.7 | 97.5 | 186.0 | 136.4 | -90.0 |
NPM NPM% | -22.9 | 12.0 | -4,501.6 | 81,887.7 | -8,559.3 | 2,469.8 | -5,807.7 | -2,407.8 | 69.3 | -546.9 | -190.3 | -150.4 |
ROCE ROCE% | -0.7 | 0.3 | -18.3 | 14.1 | -10.3 | 0.8 | 0.4 | -0.2 | 3.4 | 0.1 | -0.1 | -0.1 |
ROE ROE% | -2.0 | 0.3 | -19.8 | 16.4 | -8.4 | 0.8 | -1.1 | -1.1 | 2.4 | -0.6 | -0.2 | -0.2 |
ROA ROA% | -1.8 | 0.3 | -17.7 | 14.6 | -7.8 | 0.6 | -0.7 | -0.8 | 1.9 | -0.5 | -0.2 | -0.2 |
| 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 | 80 | 110 | 206 | 127 | 38 | 403 | 902 | 812 | 830 | 1,039 | 882 | 876 |
Price To Earnings Price To Earnings | 2.7 | 42.4 | 9.0 | |||||||||
Price To Sales Price To Sales | 4.2 | 13.2 | 170.3 | 2,113.3 | 167.2 | 1,032.0 | 2,097.6 | 766.5 | 6.2 | 189.6 | 163.3 | 191.2 |
Price To Book Price To Book | 0.4 | 0.3 | 0.8 | 0.4 | 0.2 | 0.3 | 0.4 | 0.4 | 0.2 | 0.2 | 0.2 | 0.2 |
EV To EBITDA EV To EBITDA | -55.6 | -14.8 | -4.2 | -12.6 | -1.6 | -252.6 | -176.4 | -212.5 | 6.7 | 125.0 | 142.5 | -216.4 |
GPM GPM% | 100.0 | 100.0 | 100.0 | 100.0 | 100.0 | 100.0 | 100.0 | 100.0 | 100.0 | 100.0 | 100.0 | 100.0 |
OPM OPM% | -9.5 | -92.0 | -4,461.9 | -20,606.6 | -10,582.6 | -417.0 | -1,845.6 | -618.7 | 97.5 | 186.0 | 136.4 | -90.0 |
NPM NPM% | -22.9 | 12.0 | -4,501.6 | 81,887.7 | -8,559.3 | 2,469.8 | -5,807.7 | -2,407.8 | 69.3 | -546.9 | -190.3 | -150.4 |
ROCE ROCE% | -0.7 | 0.3 | -18.3 | 14.1 | -10.3 | 0.8 | 0.4 | -0.2 | 3.4 | 0.1 | -0.1 | -0.1 |
ROE ROE% | -2.0 | 0.3 | -19.8 | 16.4 | -8.4 | 0.8 | -1.1 | -1.1 | 2.4 | -0.6 | -0.2 | -0.2 |
ROA ROA% | -1.8 | 0.3 | -17.7 | 14.6 | -7.8 | 0.6 | -0.7 | -0.8 | 1.9 | -0.5 | -0.2 | -0.2 |
Documents — Hexa Tradex Ltd