| 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 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| 36 | 32 | 49 | 32 | 42 | 29 | 40 | 25 | 26 | 21 | 71 | 29 | |
Growth YoY Revenue Growth YoY% | 38.3 | -14.8 | -54.6 | -31.0 | 14.8 | -9.5 | -18.7 | -22.7 | -37.9 | -28.6 | 79.6 | 17.8 |
| 57 | 55 | 94 | 53 | 65 | 46 | 102 | 46 | 63 | 44 | 102 | 52 | |
| -20 | -23 | -46 | -21 | -23 | -17 | -62 | -21 | -37 | -23 | -30 | -23 | |
OPM OPM% | -56.0 | -70.8 | -93.1 | -66.5 | -55.2 | -57.5 | -155.3 | -85.7 | -145.1 | -111.0 | -42.3 | -81.1 |
| 10 | 10 | 23 | 14 | 12 | -15 | 49 | 13 | 16 | 15 | 14 | 13 | |
Interest Expense Interest ExpenseCr | 17 | 17 | 18 | 20 | 14 | 17 | 19 | 18 | 16 | 18 | 17 | 18 |
Depreciation DepreciationCr | 2 | 2 | 2 | 2 | 2 | 2 | 1 | 2 | 2 | 2 | 1 | 1 |
PBT PBTCr | -29 | -32 | -43 | -29 | -27 | -51 | -33 | -28 | -39 | -27 | -35 | -29 |
| 0 | 0 | -3 | 0 | 0 | 0 | 3 | 0 | 0 | 0 | 3 | 0 | |
| -29 | -32 | 2,641 | -29 | -27 | -51 | -36 | -28 | -39 | -27 | -37 | -29 | |
Growth YoY PAT Growth YoY% | 20.9 | -59.3 | 7,969.8 | 3.0 | 6.0 | -61.8 | -101.3 | 4.0 | -44.3 | 46.9 | -4.8 | -5.2 |
NPM NPM% | -79.6 | -98.2 | 5,398.8 | -91.2 | -65.1 | -175.7 | -89.9 | -113.1 | -151.3 | -130.8 | -52.4 | -101.0 |
| -0.8 | -0.9 | 74.3 | -0.8 | -0.8 | -1.4 | -1.0 | -0.8 | -1.1 | -0.8 | -1.1 | -0.8 |
| 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 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| 36 | 32 | 49 | 32 | 42 | 29 | 40 | 25 | 26 | 21 | 71 | 29 | |
Growth YoY Revenue Growth YoY% | 38.3 | -14.8 | -54.6 | -31.0 | 14.8 | -9.5 | -18.7 | -22.7 | -37.9 | -28.6 | 79.6 | 17.8 |
| 57 | 55 | 94 | 53 | 65 | 46 | 102 | 46 | 63 | 44 | 102 | 52 | |
| -20 | -23 | -46 | -21 | -23 | -17 | -62 | -21 | -37 | -23 | -30 | -23 | |
OPM OPM% | -56.0 | -70.8 | -93.1 | -66.5 | -55.2 | -57.5 | -155.3 | -85.7 | -145.1 | -111.0 | -42.3 | -81.1 |
| 10 | 10 | 23 | 14 | 12 | -15 | 49 | 13 | 16 | 15 | 14 | 13 | |
Interest Expense Interest ExpenseCr | 17 | 17 | 18 | 20 | 14 | 17 | 19 | 18 | 16 | 18 | 17 | 18 |
Depreciation DepreciationCr | 2 | 2 | 2 | 2 | 2 | 2 | 1 | 2 | 2 | 2 | 1 | 1 |
PBT PBTCr | -29 | -32 | -43 | -29 | -27 | -51 | -33 | -28 | -39 | -27 | -35 | -29 |
| 0 | 0 | -3 | 0 | 0 | 0 | 3 | 0 | 0 | 0 | 3 | 0 | |
| -29 | -32 | 2,641 | -29 | -27 | -51 | -36 | -28 | -39 | -27 | -37 | -29 | |
Growth YoY PAT Growth YoY% | 20.9 | -59.3 | 7,969.8 | 3.0 | 6.0 | -61.8 | -101.3 | 4.0 | -44.3 | 46.9 | -4.8 | -5.2 |
NPM NPM% | -79.6 | -98.2 | 5,398.8 | -91.2 | -65.1 | -175.7 | -89.9 | -113.1 | -151.3 | -130.8 | -52.4 | -101.0 |
| -0.8 | -0.9 | 74.3 | -0.8 | -0.8 | -1.4 | -1.0 | -0.8 | -1.1 | -0.8 | -1.1 | -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 | 228 | 190 | 195 | 263 | 260 | 204 | 176 | 204 | 163 | 142 | 143 | 147 |
Growth Revenue Growth% | -17.4 | -16.9 | 2.9 | 34.4 | -0.9 | -21.8 | -13.7 | 16.0 | -19.8 | -12.9 | 0.2 | 8.8 |
| 312 | 339 | 286 | 280 | 299 | 274 | 283 | 298 | 274 | 265 | 255 | 261 | |
| -83 | -149 | -90 | -17 | -39 | -70 | -107 | -94 | -110 | -123 | -112 | -114 | |
OPM OPM% | -36.4 | -78.3 | -46.1 | -6.6 | -14.8 | -34.5 | -61.1 | -46.1 | -67.5 | -86.2 | -78.4 | -77.7 |
| 115 | 47 | 48 | 54 | 48 | 56 | 47 | 55 | 54 | 60 | 58 | 59 | |
Interest Expense Interest ExpenseCr | 48 | 56 | 66 | 62 | 65 | 84 | 74 | 69 | 68 | 70 | 69 | 69 |
Depreciation DepreciationCr | 10 | 11 | 10 | 9 | 10 | 10 | 10 | 9 | 8 | 7 | 7 | 6 |
PBT PBTCr | -27 | -168 | -118 | -35 | -66 | -108 | -145 | -117 | -133 | -140 | -129 | -130 |
| 0 | -18 | 0 | 1 | 1 | 4 | 0 | 8 | -3 | 3 | 3 | 3 | |
PAT PATCr | -27 | -149 | -118 | -35 | -67 | -112 | -145 | -125 | -130 | -143 | -132 | -133 |
Growth PAT Growth% | 95.2 | -454.3 | 20.8 | 70.0 | -89.2 | -67.4 | -29.2 | 14.0 | -4.3 | -10.0 | 8.1 | 6.3 |
NPM NPM% | -11.8 | -78.7 | -60.5 | -13.5 | -25.8 | -55.2 | -82.6 | -61.2 | -79.6 | -100.5 | -92.2 | -90.4 |
| -2.3 | -4.5 | -4.3 | 4.3 | 4.4 | -3.1 | 15.0 | -3.5 | 71.7 | -4.0 | -3.7 | -3.7 |
| 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 | 228 | 190 | 195 | 263 | 260 | 204 | 176 | 204 | 163 | 142 | 143 | 147 |
Growth Revenue Growth% | -17.4 | -16.9 | 2.9 | 34.4 | -0.9 | -21.8 | -13.7 | 16.0 | -19.8 | -12.9 | 0.2 | 8.8 |
| 312 | 339 | 286 | 280 | 299 | 274 | 283 | 298 | 274 | 265 | 255 | 261 | |
| -83 | -149 | -90 | -17 | -39 | -70 | -107 | -94 | -110 | -123 | -112 | -114 | |
OPM OPM% | -36.4 | -78.3 | -46.1 | -6.6 | -14.8 | -34.5 | -61.1 | -46.1 | -67.5 | -86.2 | -78.4 | -77.7 |
| 115 | 47 | 48 | 54 | 48 | 56 | 47 | 55 | 54 | 60 | 58 | 59 | |
Interest Expense Interest ExpenseCr | 48 | 56 | 66 | 62 | 65 | 84 | 74 | 69 | 68 | 70 | 69 | 69 |
Depreciation DepreciationCr | 10 | 11 | 10 | 9 | 10 | 10 | 10 | 9 | 8 | 7 | 7 | 6 |
PBT PBTCr | -27 | -168 | -118 | -35 | -66 | -108 | -145 | -117 | -133 | -140 | -129 | -130 |
| 0 | -18 | 0 | 1 | 1 | 4 | 0 | 8 | -3 | 3 | 3 | 3 | |
PAT PATCr | -27 | -149 | -118 | -35 | -67 | -112 | -145 | -125 | -130 | -143 | -132 | -133 |
Growth PAT Growth% | 95.2 | -454.3 | 20.8 | 70.0 | -89.2 | -67.4 | -29.2 | 14.0 | -4.3 | -10.0 | 8.1 | 6.3 |
NPM NPM% | -11.8 | -78.7 | -60.5 | -13.5 | -25.8 | -55.2 | -82.6 | -61.2 | -79.6 | -100.5 | -92.2 | -90.4 |
| -2.3 | -4.5 | -4.3 | 4.3 | 4.4 | -3.1 | 15.0 | -3.5 | 71.7 | -4.0 | -3.7 | -3.7 |
| 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 | 1,204 | 1,204 | 1,204 | 356 | 356 | 356 | 356 | 356 | 356 | 356 | 356 |
Reserves ReservesCr | -5,461 | -6,002 | -6,098 | -5,107 | -4,959 | -5,069 | -4,536 | -4,659 | -2,108 | -2,254 | -2,382 |
| 4,705 | 4,842 | 4,979 | 5,132 | 5,131 | 5,327 | 4,784 | 4,959 | 2,221 | 2,288 | 2,433 | |
| 389 | 625 | 535 | 338 | 199 | 70 | 37 | 40 | 136 | 136 | 130 | |
| 836 | 668 | 619 | 718 | 726 | 683 | 641 | 696 | 605 | 526 | 536 | |
| 727 | 573 | 531 | 638 | 646 | 591 | 508 | 624 | 550 | 475 | 492 | |
| 109 | 95 | 88 | 80 | 80 | 92 | 133 | 72 | 55 | 50 | 43 | |
| 836 | 668 | 619 | 718 | 726 | 683 | 641 | 696 | 605 | 526 | 536 |
| 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 | 1,204 | 1,204 | 1,204 | 356 | 356 | 356 | 356 | 356 | 356 | 356 | 356 |
Reserves ReservesCr | -5,461 | -6,002 | -6,098 | -5,107 | -4,959 | -5,069 | -4,536 | -4,659 | -2,108 | -2,254 | -2,382 |
| 4,705 | 4,842 | 4,979 | 5,132 | 5,131 | 5,327 | 4,784 | 4,959 | 2,221 | 2,288 | 2,433 | |
| 389 | 625 | 535 | 338 | 199 | 70 | 37 | 40 | 136 | 136 | 130 | |
| 836 | 668 | 619 | 718 | 726 | 683 | 641 | 696 | 605 | 526 | 536 | |
| 727 | 573 | 531 | 638 | 646 | 591 | 508 | 624 | 550 | 475 | 492 | |
| 109 | 95 | 88 | 80 | 80 | 92 | 133 | 72 | 55 | 50 | 43 | |
| 836 | 668 | 619 | 718 | 726 | 683 | 641 | 696 | 605 | 526 | 536 |
| Financial Year | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| -117 | -661 | -108 | -48 | -269 | -71 | -50 | 103 | -847 | -46 | 44 | |
| -1 | 5 | 8 | 298 | 188 | -27 | 45 | -28 | -48 | 30 | 0 | |
| 354 | 541 | 84 | -241 | -35 | 7 | -7 | 4 | 828 | -7 | -3 | |
Net Cash Flow Net Cash FlowCr | 236 | -115 | -16 | 8 | -116 | -92 | -13 | 79 | -67 | -24 | 41 |
Free Cash Flow Free Cash FlowCr | -122 | -662 | -109 | 238 | -11 | -73 | -55 | 98 | -850 | -48 | 44 |
CFO To PAT CFO To PAT% | 432.5 | 442.1 | 91.0 | 136.2 | 401.1 | 63.5 | 34.8 | -82.5 | 651.0 | 32.4 | -33.4 |
CFO To EBITDA CFO To EBITDA% | 140.2 | 444.7 | 119.5 | 277.2 | 696.7 | 101.5 | 46.9 | -109.6 | 767.2 | 37.8 | -39.3 |
| Financial Year | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| -117 | -661 | -108 | -48 | -269 | -71 | -50 | 103 | -847 | -46 | 44 | |
| -1 | 5 | 8 | 298 | 188 | -27 | 45 | -28 | -48 | 30 | 0 | |
| 354 | 541 | 84 | -241 | -35 | 7 | -7 | 4 | 828 | -7 | -3 | |
Net Cash Flow Net Cash FlowCr | 236 | -115 | -16 | 8 | -116 | -92 | -13 | 79 | -67 | -24 | 41 |
Free Cash Flow Free Cash FlowCr | -122 | -662 | -109 | 238 | -11 | -73 | -55 | 98 | -850 | -48 | 44 |
CFO To PAT CFO To PAT% | 432.5 | 442.1 | 91.0 | 136.2 | 401.1 | 63.5 | 34.8 | -82.5 | 651.0 | 32.4 | -33.4 |
CFO To EBITDA CFO To EBITDA% | 140.2 | 444.7 | 119.5 | 277.2 | 696.7 | 101.5 | 46.9 | -109.6 | 767.2 | 37.8 | -39.3 |
| 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 | 5,394 | 4,557 | 3,438 | 2,252 | 306 | 1,092 | 923 | 868 | 1,534 | 1,707 | 2,054 | 2,195 |
Price To Earnings Price To Earnings | 4.3 | 2.0 | 1.7 | 0.6 | ||||||||
Price To Sales Price To Sales | 23.6 | 24.0 | 17.6 | 8.6 | 1.2 | 5.4 | 5.3 | 4.3 | 9.4 | 12.0 | 14.4 | 14.9 |
Price To Book Price To Book | -1.3 | -0.9 | -0.7 | -0.1 | -0.1 | -0.2 | -0.2 | -0.2 | -0.9 | -0.9 | -1.0 | -1.1 |
EV To EBITDA EV To EBITDA | -63.5 | -32.2 | -40.1 | -129.9 | -6.4 | -65.7 | -41.9 | -46.2 | -21.0 | -20.6 | -25.3 | -26.8 |
GPM GPM% | 48.5 | 40.7 | 48.8 | 60.2 | 47.7 | 36.4 | 34.1 | 28.5 | 33.9 | 38.3 | 31.3 | 31.3 |
OPM OPM% | -36.4 | -78.3 | -46.1 | -6.6 | -14.8 | -34.5 | -61.1 | -46.1 | -67.5 | -86.2 | -78.4 | -77.7 |
NPM NPM% | -11.8 | -78.7 | -60.5 | -13.5 | -25.8 | -55.2 | -82.6 | -61.2 | -79.6 | -100.5 | -92.2 | -90.4 |
ROCE ROCE% | -0.5 | 2.6 | 1.2 | -0.6 | 0.0 | 2.4 | 15.2 | 8.3 | 9.0 | 8.1 | 6.1 | 6.1 |
ROE ROE% | 0.6 | 3.1 | 2.4 | 0.8 | 1.5 | 2.4 | 3.5 | 2.9 | 7.4 | 7.5 | 6.5 | 6.5 |
ROA ROA% | -3.2 | -22.4 | -19.1 | -4.9 | -9.2 | -16.4 | -22.6 | -17.9 | -21.5 | -27.2 | -24.6 | -24.6 |
| Financial Year | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 | Current |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
Market Cap Market CapitalizationCr | 5,394 | 4,557 | 3,438 | 2,252 | 306 | 1,092 | 923 | 868 | 1,534 | 1,707 | 2,054 | 2,195 |
Price To Earnings Price To Earnings | 4.3 | 2.0 | 1.7 | 0.6 | ||||||||
Price To Sales Price To Sales | 23.6 | 24.0 | 17.6 | 8.6 | 1.2 | 5.4 | 5.3 | 4.3 | 9.4 | 12.0 | 14.4 | 14.9 |
Price To Book Price To Book | -1.3 | -0.9 | -0.7 | -0.1 | -0.1 | -0.2 | -0.2 | -0.2 | -0.9 | -0.9 | -1.0 | -1.1 |
EV To EBITDA EV To EBITDA | -63.5 | -32.2 | -40.1 | -129.9 | -6.4 | -65.7 | -41.9 | -46.2 | -21.0 | -20.6 | -25.3 | -26.8 |
GPM GPM% | 48.5 | 40.7 | 48.8 | 60.2 | 47.7 | 36.4 | 34.1 | 28.5 | 33.9 | 38.3 | 31.3 | 31.3 |
OPM OPM% | -36.4 | -78.3 | -46.1 | -6.6 | -14.8 | -34.5 | -61.1 | -46.1 | -67.5 | -86.2 | -78.4 | -77.7 |
NPM NPM% | -11.8 | -78.7 | -60.5 | -13.5 | -25.8 | -55.2 | -82.6 | -61.2 | -79.6 | -100.5 | -92.2 | -90.4 |
ROCE ROCE% | -0.5 | 2.6 | 1.2 | -0.6 | 0.0 | 2.4 | 15.2 | 8.3 | 9.0 | 8.1 | 6.1 | 6.1 |
ROE ROE% | 0.6 | 3.1 | 2.4 | 0.8 | 1.5 | 2.4 | 3.5 | 2.9 | 7.4 | 7.5 | 6.5 | 6.5 |
ROA ROA% | -3.2 | -22.4 | -19.1 | -4.9 | -9.2 | -16.4 | -22.6 | -17.9 | -21.5 | -27.2 | -24.6 | -24.6 |
Documents — HMT Ltd