| 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 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| 1 | 1 | 1 | 1 | 1 | 1 | 2 | 1 | 1 | 1 | 1 | 1 | |
Growth YoY Revenue Growth YoY% | 23.9 | 4.2 | 18.3 | 4.0 | -7.0 | 2.0 | 231.0 | 48.1 | 0.0 | 11.8 | -77.9 | -20.8 |
| 0 | 0 | 0 | 0 | 0 | 0 | 1 | 0 | 0 | 0 | 1 | 1 | |
| 0 | 0 | 0 | 0 | 0 | 0 | 2 | 0 | 0 | 0 | 0 | 0 | |
OPM OPM% | 33.3 | 42.0 | 45.1 | 25.0 | 49.1 | 31.4 | 64.3 | 46.8 | 17.0 | 43.9 | -84.6 | 0.0 |
| 1 | 0 | 0 | 1 | 1 | 0 | 0 | 1 | 0 | 0 | 0 | 1 | |
Interest Expense Interest ExpenseCr | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Depreciation DepreciationCr | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
PBT PBTCr | 1 | 0 | 0 | 1 | 1 | 0 | 1 | 2 | 0 | 1 | -1 | 1 |
| 0 | 0 | 0 | 0 | 0 | 1 | 0 | 0 | 0 | 0 | 0 | 0 | |
| 1 | 0 | 0 | 1 | 1 | -1 | 1 | 1 | 0 | 0 | 0 | 1 | |
Growth YoY PAT Growth YoY% | -47.2 | 68.4 | 138.8 | -26.6 | -23.5 | -1,183.3 | 171.0 | 100.0 | -149.2 | 159.7 | -150.0 | -32.6 |
NPM NPM% | 149.1 | -12.0 | 43.7 | 132.7 | 122.6 | -151.0 | 35.7 | 179.2 | -60.4 | 80.7 | -80.8 | 152.5 |
| 0.7 | 0.0 | 0.2 | 0.5 | 0.5 | -0.6 | 0.6 | 1.1 | -0.2 | 0.3 | -0.3 | 0.7 |
| 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 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| 1 | 1 | 1 | 1 | 1 | 1 | 2 | 1 | 1 | 1 | 1 | 1 | |
Growth YoY Revenue Growth YoY% | 23.9 | 4.2 | 18.3 | 4.0 | -7.0 | 2.0 | 231.0 | 48.1 | 0.0 | 11.8 | -77.9 | -20.8 |
| 0 | 0 | 0 | 0 | 0 | 0 | 1 | 0 | 0 | 0 | 1 | 1 | |
| 0 | 0 | 0 | 0 | 0 | 0 | 2 | 0 | 0 | 0 | 0 | 0 | |
OPM OPM% | 33.3 | 42.0 | 45.1 | 25.0 | 49.1 | 31.4 | 64.3 | 46.8 | 17.0 | 43.9 | -84.6 | 0.0 |
| 1 | 0 | 0 | 1 | 1 | 0 | 0 | 1 | 0 | 0 | 0 | 1 | |
Interest Expense Interest ExpenseCr | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Depreciation DepreciationCr | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
PBT PBTCr | 1 | 0 | 0 | 1 | 1 | 0 | 1 | 2 | 0 | 1 | -1 | 1 |
| 0 | 0 | 0 | 0 | 0 | 1 | 0 | 0 | 0 | 0 | 0 | 0 | |
| 1 | 0 | 0 | 1 | 1 | -1 | 1 | 1 | 0 | 0 | 0 | 1 | |
Growth YoY PAT Growth YoY% | -47.2 | 68.4 | 138.8 | -26.6 | -23.5 | -1,183.3 | 171.0 | 100.0 | -149.2 | 159.7 | -150.0 | -32.6 |
NPM NPM% | 149.1 | -12.0 | 43.7 | 132.7 | 122.6 | -151.0 | 35.7 | 179.2 | -60.4 | 80.7 | -80.8 | 152.5 |
| 0.7 | 0.0 | 0.2 | 0.5 | 0.5 | -0.6 | 0.6 | 1.1 | -0.2 | 0.3 | -0.3 | 0.7 |
| 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 | 4 | 2 | 6 | 3 | 2 | 1 | 1 | 2 | 2 | 4 | 2 | 2 |
Growth Revenue Growth% | -13.1 | -45.2 | 141.3 | -48.4 | -39.2 | -42.3 | 11.6 | 64.7 | 18.5 | 71.3 | -38.7 | -46.4 |
| 4 | 2 | 2 | 5 | 4 | 2 | 2 | 2 | 1 | 2 | 2 | 2 | |
| 0 | 0 | 4 | -2 | -2 | -1 | -1 | 0 | 1 | 2 | 0 | 0 | |
OPM OPM% | 5.4 | 12.8 | 67.1 | -76.6 | -104.0 | -64.0 | -42.9 | 6.7 | 36.9 | 52.9 | 11.3 | -4.5 |
| 1 | 7 | 1 | 1 | 2 | 2 | 7 | 1 | 2 | 1 | 2 | 1 | |
Interest Expense Interest ExpenseCr | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Depreciation DepreciationCr | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
PBT PBTCr | 1 | 7 | 4 | -2 | -1 | 1 | 6 | 1 | 2 | 3 | 1 | 1 |
| 0 | 0 | 1 | 0 | 0 | 6 | 0 | 0 | 0 | 2 | 0 | 0 | |
PAT PATCr | 1 | 7 | 3 | -2 | -1 | -5 | 6 | 0 | 2 | 1 | 1 | 1 |
Growth PAT Growth% | -44.5 | 1,235.3 | -54.6 | -160.2 | 56.5 | -562.6 | 208.4 | -93.5 | 434.9 | -31.1 | -22.1 | -69.0 |
NPM NPM% | 11.7 | 285.0 | 53.5 | -62.5 | -44.8 | -514.3 | 499.7 | 19.8 | 89.3 | 36.0 | 45.7 | 29.1 |
| 0.4 | 5.3 | 2.4 | -1.4 | -0.6 | -4.1 | 4.5 | 0.3 | 1.6 | 1.1 | 0.8 | 0.5 |
| 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 | 4 | 2 | 6 | 3 | 2 | 1 | 1 | 2 | 2 | 4 | 2 | 2 |
Growth Revenue Growth% | -13.1 | -45.2 | 141.3 | -48.4 | -39.2 | -42.3 | 11.6 | 64.7 | 18.5 | 71.3 | -38.7 | -46.4 |
| 4 | 2 | 2 | 5 | 4 | 2 | 2 | 2 | 1 | 2 | 2 | 2 | |
| 0 | 0 | 4 | -2 | -2 | -1 | -1 | 0 | 1 | 2 | 0 | 0 | |
OPM OPM% | 5.4 | 12.8 | 67.1 | -76.6 | -104.0 | -64.0 | -42.9 | 6.7 | 36.9 | 52.9 | 11.3 | -4.5 |
| 1 | 7 | 1 | 1 | 2 | 2 | 7 | 1 | 2 | 1 | 2 | 1 | |
Interest Expense Interest ExpenseCr | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Depreciation DepreciationCr | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
PBT PBTCr | 1 | 7 | 4 | -2 | -1 | 1 | 6 | 1 | 2 | 3 | 1 | 1 |
| 0 | 0 | 1 | 0 | 0 | 6 | 0 | 0 | 0 | 2 | 0 | 0 | |
PAT PATCr | 1 | 7 | 3 | -2 | -1 | -5 | 6 | 0 | 2 | 1 | 1 | 1 |
Growth PAT Growth% | -44.5 | 1,235.3 | -54.6 | -160.2 | 56.5 | -562.6 | 208.4 | -93.5 | 434.9 | -31.1 | -22.1 | -69.0 |
NPM NPM% | 11.7 | 285.0 | 53.5 | -62.5 | -44.8 | -514.3 | 499.7 | 19.8 | 89.3 | 36.0 | 45.7 | 29.1 |
| 0.4 | 5.3 | 2.4 | -1.4 | -0.6 | -4.1 | 4.5 | 0.3 | 1.6 | 1.1 | 0.8 | 0.5 |
| 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 | 4 | 12 | 15 | 13 | 12 | 6 | 12 | 12 | 15 | 16 | 17 |
| 7 | 5 | 4 | 1 | 1 | 0 | 1 | 1 | 1 | 3 | 2 | |
| 1 | 1 | 1 | 1 | 0 | 1 | 1 | 1 | 1 | 1 | 1 | |
| 24 | 31 | 32 | 27 | 26 | 20 | 27 | 27 | 29 | 32 | 33 | |
| 6 | 12 | 11 | 6 | 5 | 6 | 12 | 9 | 15 | 13 | 15 | |
| 18 | 19 | 21 | 22 | 21 | 14 | 14 | 18 | 14 | 19 | 18 | |
| 24 | 31 | 32 | 27 | 26 | 20 | 27 | 27 | 29 | 32 | 33 |
| 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 | 4 | 12 | 15 | 13 | 12 | 6 | 12 | 12 | 15 | 16 | 17 |
| 7 | 5 | 4 | 1 | 1 | 0 | 1 | 1 | 1 | 3 | 2 | |
| 1 | 1 | 1 | 1 | 0 | 1 | 1 | 1 | 1 | 1 | 1 | |
| 24 | 31 | 32 | 27 | 26 | 20 | 27 | 27 | 29 | 32 | 33 | |
| 6 | 12 | 11 | 6 | 5 | 6 | 12 | 9 | 15 | 13 | 15 | |
| 18 | 19 | 21 | 22 | 21 | 14 | 14 | 18 | 14 | 19 | 18 | |
| 24 | 31 | 32 | 27 | 26 | 20 | 27 | 27 | 29 | 32 | 33 |
| 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 | 1 | -3 | -3 | -2 | -1 | -1 | 6 | 0 | 1 | 2 | |
| 0 | 0 | 2 | 2 | 2 | 1 | 0 | -6 | 0 | -1 | -1 | |
| 0 | -1 | 0 | 0 | -1 | 0 | 0 | 0 | 0 | 0 | 0 | |
Net Cash Flow Net Cash FlowCr | -2 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 1 |
Free Cash Flow Free Cash FlowCr | -2 | 1 | -3 | -3 | -2 | -1 | -1 | 6 | 0 | 1 | 2 |
CFO To PAT CFO To PAT% | -381.0 | 13.4 | -93.0 | 139.4 | 237.0 | 16.3 | -9.2 | 1,672.1 | 9.8 | 75.3 | 147.8 |
CFO To EBITDA CFO To EBITDA% | -828.2 | 297.8 | -74.3 | 113.8 | 102.1 | 130.7 | 107.7 | 4,966.7 | 23.7 | 51.2 | 598.2 |
| Financial Year | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| -2 | 1 | -3 | -3 | -2 | -1 | -1 | 6 | 0 | 1 | 2 | |
| 0 | 0 | 2 | 2 | 2 | 1 | 0 | -6 | 0 | -1 | -1 | |
| 0 | -1 | 0 | 0 | -1 | 0 | 0 | 0 | 0 | 0 | 0 | |
Net Cash Flow Net Cash FlowCr | -2 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 1 |
Free Cash Flow Free Cash FlowCr | -2 | 1 | -3 | -3 | -2 | -1 | -1 | 6 | 0 | 1 | 2 |
CFO To PAT CFO To PAT% | -381.0 | 13.4 | -93.0 | 139.4 | 237.0 | 16.3 | -9.2 | 1,672.1 | 9.8 | 75.3 | 147.8 |
CFO To EBITDA CFO To EBITDA% | -828.2 | 297.8 | -74.3 | 113.8 | 102.1 | 130.7 | 107.7 | 4,966.7 | 23.7 | 51.2 | 598.2 |
| 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 | 52 | 23 | 49 | 56 | 59 | 78 | ||||||
Price To Earnings Price To Earnings | 8.9 | 59.9 | 24.0 | 39.7 | 53.8 | 116.8 | ||||||
Price To Sales Price To Sales | 36.7 | 11.8 | 21.4 | 14.3 | 24.6 | 34.8 | ||||||
Price To Book Price To Book | 2.1 | 0.9 | 1.8 | 1.9 | 2.0 | 2.6 | ||||||
EV To EBITDA EV To EBITDA | -100.8 | 138.2 | 53.9 | 26.3 | 202.6 | -764.8 | ||||||
GPM GPM% | 48.7 | 82.1 | 100.0 | 100.0 | 100.0 | 84.6 | 100.0 | 87.6 | 92.7 | 92.8 | 85.0 | 85.0 |
OPM OPM% | 5.4 | 12.8 | 67.1 | -76.6 | -104.0 | -64.0 | -42.9 | 6.7 | 36.9 | 52.9 | 11.3 | -4.5 |
NPM NPM% | 11.7 | 285.0 | 53.5 | -62.5 | -44.8 | -514.3 | 499.7 | 19.8 | 89.3 | 36.0 | 45.7 | 29.1 |
ROCE ROCE% | 4.1 | 29.5 | 15.8 | -6.4 | -2.5 | 5.6 | 23.4 | 2.3 | 8.8 | 10.3 | 4.8 | 4.8 |
ROE ROE% | 3.0 | 27.8 | 11.2 | -7.3 | -3.3 | -27.8 | 23.1 | 1.5 | 7.4 | 4.8 | 3.6 | 3.6 |
ROA ROA% | 2.1 | 22.2 | 9.5 | -6.8 | -3.1 | -26.3 | 21.9 | 1.4 | 7.1 | 4.4 | 3.3 | 3.3 |
| 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 | 52 | 23 | 49 | 56 | 59 | 78 | ||||||
Price To Earnings Price To Earnings | 8.9 | 59.9 | 24.0 | 39.7 | 53.8 | 116.8 | ||||||
Price To Sales Price To Sales | 36.7 | 11.8 | 21.4 | 14.3 | 24.6 | 34.8 | ||||||
Price To Book Price To Book | 2.1 | 0.9 | 1.8 | 1.9 | 2.0 | 2.6 | ||||||
EV To EBITDA EV To EBITDA | -100.8 | 138.2 | 53.9 | 26.3 | 202.6 | -764.8 | ||||||
GPM GPM% | 48.7 | 82.1 | 100.0 | 100.0 | 100.0 | 84.6 | 100.0 | 87.6 | 92.7 | 92.8 | 85.0 | 85.0 |
OPM OPM% | 5.4 | 12.8 | 67.1 | -76.6 | -104.0 | -64.0 | -42.9 | 6.7 | 36.9 | 52.9 | 11.3 | -4.5 |
NPM NPM% | 11.7 | 285.0 | 53.5 | -62.5 | -44.8 | -514.3 | 499.7 | 19.8 | 89.3 | 36.0 | 45.7 | 29.1 |
ROCE ROCE% | 4.1 | 29.5 | 15.8 | -6.4 | -2.5 | 5.6 | 23.4 | 2.3 | 8.8 | 10.3 | 4.8 | 4.8 |
ROE ROE% | 3.0 | 27.8 | 11.2 | -7.3 | -3.3 | -27.8 | 23.1 | 1.5 | 7.4 | 4.8 | 3.6 | 3.6 |
ROA ROA% | 2.1 | 22.2 | 9.5 | -6.8 | -3.1 | -26.3 | 21.9 | 1.4 | 7.1 | 4.4 | 3.3 | 3.3 |
Documents — ICDS Ltd