| 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 | 4 | 4 | 6 | 6 | 6 | 6 | 14 | 19 | 14 | 13 | 11 | |
Growth YoY Revenue Growth YoY% | 44.0 | 32.1 | 36.4 | 56.0 | 30.1 | 45.4 | 29.0 | 144.3 | 239.6 | 145.7 | 129.9 | -20.6 |
| 4 | 3 | 3 | 5 | 5 | 5 | 4 | 11 | 18 | 17 | 15 | 12 | |
| 1 | 1 | 1 | 1 | 1 | 1 | 1 | 2 | 1 | -2 | -2 | -1 | |
OPM OPM% | 16.3 | 16.3 | 19.2 | 16.5 | 15.9 | 14.7 | 18.5 | 17.5 | 5.7 | -16.9 | -16.1 | -10.9 |
| 0 | 0 | 0 | 0 | 0 | 1 | 0 | 1 | 1 | 1 | 1 | 0 | |
Interest Expense Interest ExpenseCr | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 1 |
Depreciation DepreciationCr | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 1 | 1 | 1 | 1 |
PBT PBTCr | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 2 | 1 | -3 | -2 | -2 |
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 1 | 1 | 0 | 0 | 0 | |
| 1 | 1 | 1 | 1 | 1 | 1 | 1 | 2 | 1 | -3 | -2 | -2 | |
Growth YoY PAT Growth YoY% | -54.7 | 28.6 | -3.6 | 50.0 | 9.6 | 109.5 | 63.0 | 121.8 | -37.5 | -336.4 | -262.9 | -219.1 |
NPM NPM% | 17.0 | 15.8 | 19.0 | 14.0 | 14.3 | 22.8 | 24.0 | 12.7 | 2.6 | -21.9 | -17.0 | -19.1 |
| 0.6 | 0.5 | 0.6 | 0.6 | 0.6 | 1.1 | 1.1 | 1.4 | 0.4 | -2.5 | -1.7 | -1.6 |
| 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 | 4 | 4 | 6 | 6 | 6 | 6 | 14 | 19 | 14 | 13 | 11 | |
Growth YoY Revenue Growth YoY% | 44.0 | 32.1 | 36.4 | 56.0 | 30.1 | 45.4 | 29.0 | 144.3 | 239.6 | 145.7 | 129.9 | -20.6 |
| 4 | 3 | 3 | 5 | 5 | 5 | 4 | 11 | 18 | 17 | 15 | 12 | |
| 1 | 1 | 1 | 1 | 1 | 1 | 1 | 2 | 1 | -2 | -2 | -1 | |
OPM OPM% | 16.3 | 16.3 | 19.2 | 16.5 | 15.9 | 14.7 | 18.5 | 17.5 | 5.7 | -16.9 | -16.1 | -10.9 |
| 0 | 0 | 0 | 0 | 0 | 1 | 0 | 1 | 1 | 1 | 1 | 0 | |
Interest Expense Interest ExpenseCr | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 1 |
Depreciation DepreciationCr | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 1 | 1 | 1 | 1 |
PBT PBTCr | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 2 | 1 | -3 | -2 | -2 |
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 1 | 1 | 0 | 0 | 0 | |
| 1 | 1 | 1 | 1 | 1 | 1 | 1 | 2 | 1 | -3 | -2 | -2 | |
Growth YoY PAT Growth YoY% | -54.7 | 28.6 | -3.6 | 50.0 | 9.6 | 109.5 | 63.0 | 121.8 | -37.5 | -336.4 | -262.9 | -219.1 |
NPM NPM% | 17.0 | 15.8 | 19.0 | 14.0 | 14.3 | 22.8 | 24.0 | 12.7 | 2.6 | -21.9 | -17.0 | -19.1 |
| 0.6 | 0.5 | 0.6 | 0.6 | 0.6 | 1.1 | 1.1 | 1.4 | 0.4 | -2.5 | -1.7 | -1.6 |
| 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 | 15 | 15 | 14 | 11 | 11 | 10 | 10 | 12 | 16 | 22 | 59 | 57 |
Growth Revenue Growth% | -7.6 | 1.9 | -11.9 | -22.5 | 4.0 | -12.0 | 4.2 | 19.9 | 33.8 | 39.4 | 164.7 | 85.8 |
| 15 | 15 | 13 | 10 | 9 | 7 | 8 | 10 | 13 | 19 | 60 | 61 | |
| 0 | 0 | 0 | 0 | 2 | 2 | 2 | 2 | 3 | 4 | -1 | -5 | |
OPM OPM% | 1.9 | 0.5 | 1.5 | 2.5 | 20.9 | 24.3 | 23.7 | 19.9 | 16.7 | 16.4 | -1.6 | -8.0 |
| 1 | 1 | 4 | 1 | 1 | 2 | 1 | 4 | 2 | 2 | 3 | 3 | |
Interest Expense Interest ExpenseCr | 1 | 1 | 0 | 0 | 1 | 0 | 0 | 0 | 0 | 0 | 1 | 2 |
Depreciation DepreciationCr | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 3 | 3 |
PBT PBTCr | 0 | 0 | 3 | 1 | 2 | 3 | 3 | 5 | 4 | 5 | -1 | -6 |
| 0 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 2 | 1 | |
PAT PATCr | -1 | -1 | 2 | 0 | 1 | 2 | 2 | 4 | 3 | 4 | -3 | -7 |
Growth PAT Growth% | 75.1 | -58.6 | 342.8 | -92.6 | 725.6 | 65.2 | -10.6 | 109.3 | -40.9 | 59.5 | -172.2 | -232.1 |
NPM NPM% | -4.1 | -6.3 | 17.5 | 1.7 | 13.2 | 24.8 | 21.3 | 37.2 | 16.4 | 18.8 | -5.1 | -12.1 |
| -220.1 | -116.1 | 1.9 | 0.1 | 0.5 | 2.0 | 1.7 | 3.6 | 2.1 | 3.4 | -2.4 | -5.4 |
| 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 | 15 | 15 | 14 | 11 | 11 | 10 | 10 | 12 | 16 | 22 | 59 | 57 |
Growth Revenue Growth% | -7.6 | 1.9 | -11.9 | -22.5 | 4.0 | -12.0 | 4.2 | 19.9 | 33.8 | 39.4 | 164.7 | 85.8 |
| 15 | 15 | 13 | 10 | 9 | 7 | 8 | 10 | 13 | 19 | 60 | 61 | |
| 0 | 0 | 0 | 0 | 2 | 2 | 2 | 2 | 3 | 4 | -1 | -5 | |
OPM OPM% | 1.9 | 0.5 | 1.5 | 2.5 | 20.9 | 24.3 | 23.7 | 19.9 | 16.7 | 16.4 | -1.6 | -8.0 |
| 1 | 1 | 4 | 1 | 1 | 2 | 1 | 4 | 2 | 2 | 3 | 3 | |
Interest Expense Interest ExpenseCr | 1 | 1 | 0 | 0 | 1 | 0 | 0 | 0 | 0 | 0 | 1 | 2 |
Depreciation DepreciationCr | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 3 | 3 |
PBT PBTCr | 0 | 0 | 3 | 1 | 2 | 3 | 3 | 5 | 4 | 5 | -1 | -6 |
| 0 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 2 | 1 | |
PAT PATCr | -1 | -1 | 2 | 0 | 1 | 2 | 2 | 4 | 3 | 4 | -3 | -7 |
Growth PAT Growth% | 75.1 | -58.6 | 342.8 | -92.6 | 725.6 | 65.2 | -10.6 | 109.3 | -40.9 | 59.5 | -172.2 | -232.1 |
NPM NPM% | -4.1 | -6.3 | 17.5 | 1.7 | 13.2 | 24.8 | 21.3 | 37.2 | 16.4 | 18.8 | -5.1 | -12.1 |
| -220.1 | -116.1 | 1.9 | 0.1 | 0.5 | 2.0 | 1.7 | 3.6 | 2.1 | 3.4 | -2.4 | -5.4 |
| Financial Year | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|---|---|---|---|---|---|---|
Equity Capital Equity CapitalCr | 13 | 13 | 13 | 13 | 13 | 13 | 13 | 13 | 13 | 13 | 13 |
Reserves ReservesCr | 325 | 22 | 704 | 431 | 21 | 83 | 17 | 10 | 10 | 11 | 8 |
| 14 | 13 | 4 | 4 | 15 | 14 | 13 | 14 | 12 | 15 | 32 | |
| 6 | 5 | 291 | 162 | 3 | 7 | 2 | 1 | 1 | 1 | 21 | |
| 358 | 52 | 1,011 | 610 | 52 | 117 | 45 | 38 | 36 | 40 | 73 | |
| 20 | 17 | 11 | 11 | 11 | 13 | 10 | 16 | 20 | 23 | 37 | |
| 338 | 35 | 1,000 | 599 | 41 | 104 | 35 | 22 | 16 | 16 | 36 | |
| 358 | 52 | 1,011 | 610 | 52 | 117 | 45 | 38 | 36 | 40 | 73 |
| 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 | 13 | 13 | 13 | 13 | 13 | 13 | 13 | 13 | 13 | 13 | 13 |
Reserves ReservesCr | 325 | 22 | 704 | 431 | 21 | 83 | 17 | 10 | 10 | 11 | 8 |
| 14 | 13 | 4 | 4 | 15 | 14 | 13 | 14 | 12 | 15 | 32 | |
| 6 | 5 | 291 | 162 | 3 | 7 | 2 | 1 | 1 | 1 | 21 | |
| 358 | 52 | 1,011 | 610 | 52 | 117 | 45 | 38 | 36 | 40 | 73 | |
| 20 | 17 | 11 | 11 | 11 | 13 | 10 | 16 | 20 | 23 | 37 | |
| 338 | 35 | 1,000 | 599 | 41 | 104 | 35 | 22 | 16 | 16 | 36 | |
| 358 | 52 | 1,011 | 610 | 52 | 117 | 45 | 38 | 36 | 40 | 73 |
| Financial Year | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|---|---|---|---|
| 3 | -3 | 2 | 0 | 2 | -3 | -1 | -4 | |
| 1 | -10 | 1 | 1 | 2 | 4 | 1 | 0 | |
| -1 | 8 | -2 | -2 | -1 | -1 | -1 | 6 | |
Net Cash Flow Net Cash FlowCr | 2 | -4 | 1 | -1 | 3 | 0 | 0 | 2 |
Free Cash Flow Free Cash FlowCr | 3 | -3 | 2 | 0 | 2 | -3 | -1 | -6 |
CFO To PAT CFO To PAT% | 1,524.9 | -180.4 | 69.8 | -5.2 | 48.9 | -129.2 | -15.3 | 147.0 |
CFO To EBITDA CFO To EBITDA% | 1,038.3 | -114.0 | 71.3 | -4.7 | 91.4 | -127.1 | -17.5 | 455.2 |
| Financial Year | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|---|---|---|---|
| 3 | -3 | 2 | 0 | 2 | -3 | -1 | -4 | |
| 1 | -10 | 1 | 1 | 2 | 4 | 1 | 0 | |
| -1 | 8 | -2 | -2 | -1 | -1 | -1 | 6 | |
Net Cash Flow Net Cash FlowCr | 2 | -4 | 1 | -1 | 3 | 0 | 0 | 2 |
Free Cash Flow Free Cash FlowCr | 3 | -3 | 2 | 0 | 2 | -3 | -1 | -6 |
CFO To PAT CFO To PAT% | 1,524.9 | -180.4 | 69.8 | -5.2 | 48.9 | -129.2 | -15.3 | 147.0 |
CFO To EBITDA CFO To EBITDA% | 1,038.3 | -114.0 | 71.3 | -4.7 | 91.4 | -127.1 | -17.5 | 455.2 |
| 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 | 98 | 224 | 290 | 160 | 29 | 75 | 55 | 53 | 72 | 57 | 57 | 54 |
Price To Earnings Price To Earnings | -0.3 | 121.6 | 907.9 | 43.8 | 29.3 | 25.6 | 11.5 | 26.9 | 13.4 | |||
Price To Sales Price To Sales | 6.5 | 14.5 | 21.3 | 15.2 | 2.7 | 7.8 | 5.5 | 4.4 | 4.5 | 2.5 | 1.0 | 1.0 |
Price To Book Price To Book | 0.3 | 6.6 | 0.4 | 0.4 | 0.9 | 0.8 | 1.8 | 2.3 | 3.2 | 2.4 | 2.8 | 2.6 |
EV To EBITDA EV To EBITDA | 350.3 | 2,840.2 | 1,442.9 | 605.3 | 12.0 | 30.4 | 22.4 | 18.9 | 23.1 | 13.7 | -75.4 | -13.2 |
GPM GPM% | 91.5 | 88.7 | 91.4 | 93.5 | 95.7 | 97.3 | 97.2 | 97.0 | 97.7 | 96.7 | 94.7 | 94.7 |
OPM OPM% | 1.9 | 0.5 | 1.5 | 2.5 | 20.9 | 24.3 | 23.7 | 19.9 | 16.7 | 16.4 | -1.6 | -8.0 |
NPM NPM% | -4.1 | -6.3 | 17.5 | 1.7 | 13.2 | 24.8 | 21.3 | 37.2 | 16.4 | 18.8 | -5.1 | -12.1 |
ROCE ROCE% | 0.1 | 0.5 | 0.5 | 0.1 | 8.3 | 3.3 | 9.4 | 23.4 | 15.8 | 19.5 | -0.3 | -0.3 |
ROE ROE% | -0.2 | -2.9 | 0.3 | 0.0 | 4.3 | 2.5 | 7.2 | 19.9 | 11.6 | 17.6 | -14.9 | -14.9 |
ROA ROA% | -0.2 | -1.9 | 0.2 | 0.0 | 2.8 | 2.0 | 4.7 | 11.9 | 7.4 | 10.7 | -4.2 | -4.2 |
| 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 | 98 | 224 | 290 | 160 | 29 | 75 | 55 | 53 | 72 | 57 | 57 | 54 |
Price To Earnings Price To Earnings | -0.3 | 121.6 | 907.9 | 43.8 | 29.3 | 25.6 | 11.5 | 26.9 | 13.4 | |||
Price To Sales Price To Sales | 6.5 | 14.5 | 21.3 | 15.2 | 2.7 | 7.8 | 5.5 | 4.4 | 4.5 | 2.5 | 1.0 | 1.0 |
Price To Book Price To Book | 0.3 | 6.6 | 0.4 | 0.4 | 0.9 | 0.8 | 1.8 | 2.3 | 3.2 | 2.4 | 2.8 | 2.6 |
EV To EBITDA EV To EBITDA | 350.3 | 2,840.2 | 1,442.9 | 605.3 | 12.0 | 30.4 | 22.4 | 18.9 | 23.1 | 13.7 | -75.4 | -13.2 |
GPM GPM% | 91.5 | 88.7 | 91.4 | 93.5 | 95.7 | 97.3 | 97.2 | 97.0 | 97.7 | 96.7 | 94.7 | 94.7 |
OPM OPM% | 1.9 | 0.5 | 1.5 | 2.5 | 20.9 | 24.3 | 23.7 | 19.9 | 16.7 | 16.4 | -1.6 | -8.0 |
NPM NPM% | -4.1 | -6.3 | 17.5 | 1.7 | 13.2 | 24.8 | 21.3 | 37.2 | 16.4 | 18.8 | -5.1 | -12.1 |
ROCE ROCE% | 0.1 | 0.5 | 0.5 | 0.1 | 8.3 | 3.3 | 9.4 | 23.4 | 15.8 | 19.5 | -0.3 | -0.3 |
ROE ROE% | -0.2 | -2.9 | 0.3 | 0.0 | 4.3 | 2.5 | 7.2 | 19.9 | 11.6 | 17.6 | -14.9 | -14.9 |
ROA ROA% | -0.2 | -1.9 | 0.2 | 0.0 | 2.8 | 2.0 | 4.7 | 11.9 | 7.4 | 10.7 | -4.2 | -4.2 |
Documents — Handson Global Management (HGM) Ltd