| 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 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| 25 | 26 | 22 | 25 | 23 | 29 | 27 | 32 | 33 | 35 | 33 | 39 | |
Growth YoY Revenue Growth YoY% | 67.2 | 7.5 | -17.0 | -9.6 | -10.3 | 12.1 | 22.3 | 27.8 | 43.2 | 20.6 | 22.6 | 21.4 |
| 14 | 13 | 14 | 13 | 11 | 12 | 12 | 16 | 18 | 23 | 29 | 32 | |
| 11 | 13 | 7 | 12 | 12 | 17 | 15 | 16 | 14 | 12 | 3 | 7 | |
OPM OPM% | 44.9 | 48.9 | 34.3 | 49.2 | 53.8 | 57.4 | 56.2 | 50.1 | 43.5 | 35.1 | 9.7 | 17.6 |
| 4 | 4 | 4 | 3 | 5 | 1 | 2 | 3 | 4 | 3 | 3 | 4 | |
Interest Expense Interest ExpenseCr | 0 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 2 | 1 | 2 |
Depreciation DepreciationCr | 1 | 1 | 1 | 1 | 2 | 2 | 2 | 2 | 2 | 3 | 3 | 2 |
PBT PBTCr | 14 | 15 | 10 | 13 | 14 | 15 | 14 | 16 | 15 | 11 | 2 | 7 |
| 3 | 4 | 1 | 4 | 4 | 3 | 3 | 3 | 3 | 3 | 1 | 2 | |
| 11 | 11 | 9 | 10 | 10 | 11 | 11 | 12 | 12 | 8 | 1 | 5 | |
Growth YoY PAT Growth YoY% | 246.6 | 6.3 | -13.6 | -5.0 | -8.1 | -2.8 | 22.1 | 27.1 | 14.8 | -27.2 | -94.7 | -62.1 |
NPM NPM% | 44.1 | 44.2 | 39.9 | 38.3 | 45.2 | 38.3 | 39.9 | 38.1 | 36.2 | 23.1 | 1.7 | 11.9 |
| 5.4 | 5.5 | 4.3 | 5.0 | 5.4 | 5.8 | 5.6 | 6.4 | 6.2 | 4.3 | 0.9 | 2.7 |
| 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 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| 25 | 26 | 22 | 25 | 23 | 29 | 27 | 32 | 33 | 35 | 33 | 39 | |
Growth YoY Revenue Growth YoY% | 67.2 | 7.5 | -17.0 | -9.6 | -10.3 | 12.1 | 22.3 | 27.8 | 43.2 | 20.6 | 22.6 | 21.4 |
| 14 | 13 | 14 | 13 | 11 | 12 | 12 | 16 | 18 | 23 | 29 | 32 | |
| 11 | 13 | 7 | 12 | 12 | 17 | 15 | 16 | 14 | 12 | 3 | 7 | |
OPM OPM% | 44.9 | 48.9 | 34.3 | 49.2 | 53.8 | 57.4 | 56.2 | 50.1 | 43.5 | 35.1 | 9.7 | 17.6 |
| 4 | 4 | 4 | 3 | 5 | 1 | 2 | 3 | 4 | 3 | 3 | 4 | |
Interest Expense Interest ExpenseCr | 0 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 2 | 1 | 2 |
Depreciation DepreciationCr | 1 | 1 | 1 | 1 | 2 | 2 | 2 | 2 | 2 | 3 | 3 | 2 |
PBT PBTCr | 14 | 15 | 10 | 13 | 14 | 15 | 14 | 16 | 15 | 11 | 2 | 7 |
| 3 | 4 | 1 | 4 | 4 | 3 | 3 | 3 | 3 | 3 | 1 | 2 | |
| 11 | 11 | 9 | 10 | 10 | 11 | 11 | 12 | 12 | 8 | 1 | 5 | |
Growth YoY PAT Growth YoY% | 246.6 | 6.3 | -13.6 | -5.0 | -8.1 | -2.8 | 22.1 | 27.1 | 14.8 | -27.2 | -94.7 | -62.1 |
NPM NPM% | 44.1 | 44.2 | 39.9 | 38.3 | 45.2 | 38.3 | 39.9 | 38.1 | 36.2 | 23.1 | 1.7 | 11.9 |
| 5.4 | 5.5 | 4.3 | 5.0 | 5.4 | 5.8 | 5.6 | 6.4 | 6.2 | 4.3 | 0.9 | 2.7 |
| Financial Year | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 | TTM |
|---|---|---|---|---|---|---|---|---|---|---|---|
Revenue RevenueCr | 16 | 31 | 45 | 64 | 57 | 58 | 79 | 101 | 103 | 132 | 139 |
Growth Revenue Growth% | 98.8 | 46.4 | 42.5 | -12.0 | 1.7 | 37.5 | 27.3 | 2.6 | 27.9 | 26.0 | |
| 14 | 20 | 31 | 40 | 41 | 32 | 48 | 56 | 47 | 87 | 103 | |
| 1 | 11 | 14 | 24 | 16 | 26 | 31 | 45 | 56 | 46 | 37 | |
OPM OPM% | 7.9 | 35.5 | 31.2 | 37.6 | 28.4 | 44.6 | 39.2 | 44.5 | 54.3 | 34.5 | 26.2 |
| 0 | 0 | 1 | 3 | 4 | 4 | 7 | 14 | 10 | 13 | 14 | |
Interest Expense Interest ExpenseCr | 0 | 0 | 0 | 0 | 0 | 1 | 1 | 2 | 4 | 5 | 5 |
Depreciation DepreciationCr | 0 | 0 | 1 | 1 | 1 | 3 | 4 | 4 | 7 | 11 | 10 |
PBT PBTCr | 1 | 11 | 14 | 26 | 19 | 26 | 33 | 53 | 55 | 44 | 35 |
| 0 | 3 | 3 | 4 | 3 | 5 | 5 | 12 | 14 | 11 | 10 | |
PAT PATCr | 1 | 8 | 11 | 22 | 16 | 21 | 27 | 41 | 42 | 33 | 25 |
Growth PAT Growth% | 952.1 | 40.9 | 103.8 | -28.5 | 38.0 | 27.6 | 51.2 | 0.5 | -21.4 | -43.2 | |
NPM NPM% | 4.6 | 24.6 | 23.6 | 33.8 | 27.5 | 37.3 | 34.6 | 41.1 | 40.2 | 24.7 | 18.0 |
| 36.0 | 3.7 | 5.3 | 10.3 | 7.7 | 10.2 | 26.2 | 20.1 | 21.8 | 17.8 | 14.1 |
| Financial Year | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 | TTM |
|---|---|---|---|---|---|---|---|---|---|---|---|
Revenue RevenueCr | 16 | 31 | 45 | 64 | 57 | 58 | 79 | 101 | 103 | 132 | 139 |
Growth Revenue Growth% | 98.8 | 46.4 | 42.5 | -12.0 | 1.7 | 37.5 | 27.3 | 2.6 | 27.9 | 26.0 | |
| 14 | 20 | 31 | 40 | 41 | 32 | 48 | 56 | 47 | 87 | 103 | |
| 1 | 11 | 14 | 24 | 16 | 26 | 31 | 45 | 56 | 46 | 37 | |
OPM OPM% | 7.9 | 35.5 | 31.2 | 37.6 | 28.4 | 44.6 | 39.2 | 44.5 | 54.3 | 34.5 | 26.2 |
| 0 | 0 | 1 | 3 | 4 | 4 | 7 | 14 | 10 | 13 | 14 | |
Interest Expense Interest ExpenseCr | 0 | 0 | 0 | 0 | 0 | 1 | 1 | 2 | 4 | 5 | 5 |
Depreciation DepreciationCr | 0 | 0 | 1 | 1 | 1 | 3 | 4 | 4 | 7 | 11 | 10 |
PBT PBTCr | 1 | 11 | 14 | 26 | 19 | 26 | 33 | 53 | 55 | 44 | 35 |
| 0 | 3 | 3 | 4 | 3 | 5 | 5 | 12 | 14 | 11 | 10 | |
PAT PATCr | 1 | 8 | 11 | 22 | 16 | 21 | 27 | 41 | 42 | 33 | 25 |
Growth PAT Growth% | 952.1 | 40.9 | 103.8 | -28.5 | 38.0 | 27.6 | 51.2 | 0.5 | -21.4 | -43.2 | |
NPM NPM% | 4.6 | 24.6 | 23.6 | 33.8 | 27.5 | 37.3 | 34.6 | 41.1 | 40.2 | 24.7 | 18.0 |
| 36.0 | 3.7 | 5.3 | 10.3 | 7.7 | 10.2 | 26.2 | 20.1 | 21.8 | 17.8 | 14.1 |
| Financial Year | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|---|---|---|---|---|---|
Equity Capital Equity CapitalCr | 0 | 4 | 4 | 10 | 10 | 10 | 21 | 21 | 21 | 21 |
Reserves ReservesCr | 1 | 14 | 25 | 40 | 56 | 76 | 91 | 143 | 185 | 244 |
| 3 | 12 | 43 | 72 | 70 | 61 | 48 | 28 | 30 | 37 | |
| 2 | 0 | 1 | 1 | 1 | 11 | 12 | 14 | 37 | 49 | |
| 6 | 30 | 72 | 122 | 137 | 158 | 171 | 209 | 278 | 365 | |
| 2 | 19 | 31 | 63 | 79 | 75 | 38 | 56 | 77 | 87 | |
| 4 | 12 | 42 | 60 | 58 | 83 | 133 | 153 | 201 | 278 | |
| 6 | 30 | 72 | 122 | 137 | 158 | 171 | 209 | 278 | 365 |
| Financial Year | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|---|---|---|---|---|---|
Equity Capital Equity CapitalCr | 0 | 4 | 4 | 10 | 10 | 10 | 21 | 21 | 21 | 21 |
Reserves ReservesCr | 1 | 14 | 25 | 40 | 56 | 76 | 91 | 143 | 185 | 244 |
| 3 | 12 | 43 | 72 | 70 | 61 | 48 | 28 | 30 | 37 | |
| 2 | 0 | 1 | 1 | 1 | 11 | 12 | 14 | 37 | 49 | |
| 6 | 30 | 72 | 122 | 137 | 158 | 171 | 209 | 278 | 365 | |
| 2 | 19 | 31 | 63 | 79 | 75 | 38 | 56 | 77 | 87 | |
| 4 | 12 | 42 | 60 | 58 | 83 | 133 | 153 | 201 | 278 | |
| 6 | 30 | 72 | 122 | 137 | 158 | 171 | 209 | 278 | 365 |
| Financial Year | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|---|---|---|---|---|---|
| 2 | 6 | 39 | 37 | 15 | -4 | 4 | 0 | 39 | 27 | |
| -4 | -7 | -30 | -19 | -8 | -14 | -47 | -15 | -23 | -53 | |
| 2 | 7 | 0 | 6 | 1 | 23 | -5 | 16 | -10 | 25 | |
Net Cash Flow Net Cash FlowCr | 0 | 5 | 9 | 24 | 8 | 5 | -48 | 1 | 6 | -1 |
Free Cash Flow Free Cash FlowCr | -2 | -2 | 21 | 19 | 19 | -20 | 0 | -8 | 30 | 20 |
CFO To PAT CFO To PAT% | 214.8 | 72.8 | 365.5 | 171.8 | 97.3 | -17.4 | 16.1 | 0.4 | 93.0 | 81.8 |
CFO To EBITDA CFO To EBITDA% | 126.0 | 50.3 | 276.8 | 154.3 | 94.0 | -14.6 | 14.3 | 0.4 | 68.9 | 58.5 |
| Financial Year | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|---|---|---|---|---|---|
| 2 | 6 | 39 | 37 | 15 | -4 | 4 | 0 | 39 | 27 | |
| -4 | -7 | -30 | -19 | -8 | -14 | -47 | -15 | -23 | -53 | |
| 2 | 7 | 0 | 6 | 1 | 23 | -5 | 16 | -10 | 25 | |
Net Cash Flow Net Cash FlowCr | 0 | 5 | 9 | 24 | 8 | 5 | -48 | 1 | 6 | -1 |
Free Cash Flow Free Cash FlowCr | -2 | -2 | 21 | 19 | 19 | -20 | 0 | -8 | 30 | 20 |
CFO To PAT CFO To PAT% | 214.8 | 72.8 | 365.5 | 171.8 | 97.3 | -17.4 | 16.1 | 0.4 | 93.0 | 81.8 |
CFO To EBITDA CFO To EBITDA% | 126.0 | 50.3 | 276.8 | 154.3 | 94.0 | -14.6 | 14.3 | 0.4 | 68.9 | 58.5 |
| Financial Year | 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 | 97 | 158 | 75 | 101 | 466 | 638 | 1,107 | 606 | 661 | 618 | |
Price To Earnings Price To Earnings | 12.8 | 14.8 | 3.4 | 6.5 | 22.4 | 23.7 | 27.0 | 13.7 | 17.3 | 21.2 | |
Price To Sales Price To Sales | 3.1 | 3.5 | 1.2 | 1.8 | 8.1 | 8.1 | 11.0 | 5.8 | 5.0 | 4.4 | |
Price To Book Price To Book | 5.3 | 5.4 | 1.5 | 1.5 | 5.4 | 5.7 | 6.8 | 3.0 | 2.5 | 2.3 | |
EV To EBITDA EV To EBITDA | 8.3 | 10.2 | 1.5 | 3.4 | 16.7 | 20.8 | 25.0 | 11.3 | 15.5 | 18.0 | |
GPM GPM% | 45.8 | 65.6 | 63.1 | 74.5 | 73.1 | 81.1 | 80.6 | 82.4 | 82.8 | 78.4 | 78.4 |
OPM OPM% | 7.9 | 35.5 | 31.2 | 37.6 | 28.4 | 44.6 | 39.2 | 44.5 | 54.3 | 34.5 | 26.2 |
NPM NPM% | 4.6 | 24.6 | 23.6 | 33.8 | 27.5 | 37.3 | 34.6 | 41.1 | 40.2 | 24.7 | 18.0 |
ROCE ROCE% | 37.0 | 58.5 | 47.9 | 51.6 | 28.2 | 27.1 | 27.5 | 29.5 | 23.8 | 15.0 | 15.0 |
ROE ROE% | 48.0 | 41.5 | 36.8 | 43.6 | 23.4 | 24.9 | 24.6 | 25.4 | 20.3 | 12.3 | 12.3 |
ROA ROA% | 11.5 | 24.9 | 14.8 | 17.8 | 11.3 | 13.6 | 16.0 | 19.9 | 15.0 | 9.0 | 9.0 |
| Financial Year | 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 | 97 | 158 | 75 | 101 | 466 | 638 | 1,107 | 606 | 661 | 618 | |
Price To Earnings Price To Earnings | 12.8 | 14.8 | 3.4 | 6.5 | 22.4 | 23.7 | 27.0 | 13.7 | 17.3 | 21.2 | |
Price To Sales Price To Sales | 3.1 | 3.5 | 1.2 | 1.8 | 8.1 | 8.1 | 11.0 | 5.8 | 5.0 | 4.4 | |
Price To Book Price To Book | 5.3 | 5.4 | 1.5 | 1.5 | 5.4 | 5.7 | 6.8 | 3.0 | 2.5 | 2.3 | |
EV To EBITDA EV To EBITDA | 8.3 | 10.2 | 1.5 | 3.4 | 16.7 | 20.8 | 25.0 | 11.3 | 15.5 | 18.0 | |
GPM GPM% | 45.8 | 65.6 | 63.1 | 74.5 | 73.1 | 81.1 | 80.6 | 82.4 | 82.8 | 78.4 | 78.4 |
OPM OPM% | 7.9 | 35.5 | 31.2 | 37.6 | 28.4 | 44.6 | 39.2 | 44.5 | 54.3 | 34.5 | 26.2 |
NPM NPM% | 4.6 | 24.6 | 23.6 | 33.8 | 27.5 | 37.3 | 34.6 | 41.1 | 40.2 | 24.7 | 18.0 |
ROCE ROCE% | 37.0 | 58.5 | 47.9 | 51.6 | 28.2 | 27.1 | 27.5 | 29.5 | 23.8 | 15.0 | 15.0 |
ROE ROE% | 48.0 | 41.5 | 36.8 | 43.6 | 23.4 | 24.9 | 24.6 | 25.4 | 20.3 | 12.3 | 12.3 |
ROA ROA% | 11.5 | 24.9 | 14.8 | 17.8 | 11.3 | 13.6 | 16.0 | 19.9 | 15.0 | 9.0 | 9.0 |
Documents — Innovana Thinklabs Ltd