| 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 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| 6 | 2 | 1 | 2 | 4 | 1 | 1 | 3 | 5 | 1 | 1 | 3 | |
Growth YoY Revenue Growth YoY% | 7.5 | -19.3 | -10.4 | -31.6 | -29.9 | -37.8 | -8.7 | 27.5 | 4.5 | 27.7 | -6.4 | 4.6 |
| 2 | 2 | 4 | 2 | 2 | 2 | 1 | 3 | 3 | 3 | 3 | 3 | |
| 4 | -1 | -2 | 0 | 2 | -1 | -1 | 0 | 2 | -2 | -2 | 1 | |
OPM OPM% | 66.4 | -47.7 | -239.8 | 9.2 | 48.6 | -146.8 | -57.5 | -2.6 | 34.4 | -160.0 | -277.3 | 20.6 |
| 0 | 0 | 1 | 1 | 0 | 0 | 1 | 2 | 0 | 0 | 2 | 0 | |
Interest Expense Interest ExpenseCr | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Depreciation DepreciationCr | 1 | 1 | 1 | 0 | 0 | 0 | 0 | 1 | 1 | 1 | 1 | 1 |
PBT PBTCr | 3 | -1 | -3 | 1 | 2 | -2 | 0 | 1 | 1 | -2 | -1 | 1 |
| 1 | 0 | -1 | 0 | 0 | 0 | 0 | 0 | 0 | -2 | 0 | 0 | |
| 3 | -1 | -2 | 1 | 2 | -1 | 0 | 1 | 1 | 0 | -1 | 0 | |
Growth YoY PAT Growth YoY% | 18.4 | 29.8 | -140.8 | 220.7 | -33.1 | -41.4 | 108.6 | -34.4 | -39.0 | 115.7 | -646.7 | -27.9 |
NPM NPM% | 40.7 | -65.6 | -168.9 | 38.8 | 38.9 | -148.9 | 16.0 | 19.9 | 22.7 | 18.3 | -93.2 | 13.8 |
| 2.2 | -0.9 | -1.5 | 0.8 | 1.5 | -1.2 | 0.1 | 0.5 | 0.9 | 0.2 | -0.7 | 0.4 |
| 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 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| 6 | 2 | 1 | 2 | 4 | 1 | 1 | 3 | 5 | 1 | 1 | 3 | |
Growth YoY Revenue Growth YoY% | 7.5 | -19.3 | -10.4 | -31.6 | -29.9 | -37.8 | -8.7 | 27.5 | 4.5 | 27.7 | -6.4 | 4.6 |
| 2 | 2 | 4 | 2 | 2 | 2 | 1 | 3 | 3 | 3 | 3 | 3 | |
| 4 | -1 | -2 | 0 | 2 | -1 | -1 | 0 | 2 | -2 | -2 | 1 | |
OPM OPM% | 66.4 | -47.7 | -239.8 | 9.2 | 48.6 | -146.8 | -57.5 | -2.6 | 34.4 | -160.0 | -277.3 | 20.6 |
| 0 | 0 | 1 | 1 | 0 | 0 | 1 | 2 | 0 | 0 | 2 | 0 | |
Interest Expense Interest ExpenseCr | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Depreciation DepreciationCr | 1 | 1 | 1 | 0 | 0 | 0 | 0 | 1 | 1 | 1 | 1 | 1 |
PBT PBTCr | 3 | -1 | -3 | 1 | 2 | -2 | 0 | 1 | 1 | -2 | -1 | 1 |
| 1 | 0 | -1 | 0 | 0 | 0 | 0 | 0 | 0 | -2 | 0 | 0 | |
| 3 | -1 | -2 | 1 | 2 | -1 | 0 | 1 | 1 | 0 | -1 | 0 | |
Growth YoY PAT Growth YoY% | 18.4 | 29.8 | -140.8 | 220.7 | -33.1 | -41.4 | 108.6 | -34.4 | -39.0 | 115.7 | -646.7 | -27.9 |
NPM NPM% | 40.7 | -65.6 | -168.9 | 38.8 | 38.9 | -148.9 | 16.0 | 19.9 | 22.7 | 18.3 | -93.2 | 13.8 |
| 2.2 | -0.9 | -1.5 | 0.8 | 1.5 | -1.2 | 0.1 | 0.5 | 0.9 | 0.2 | -0.7 | 0.4 |
| 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 | 14 | 27 | 34 | 29 | 36 | 23 | 28 | 13 | 12 | 9 | 10 | 10 |
Growth Revenue Growth% | -8.8 | 96.6 | 21.9 | -13.1 | 23.2 | -35.7 | 19.4 | -53.5 | -3.6 | -29.5 | 12.1 | 5.8 |
| 9 | 17 | 26 | 25 | 26 | 25 | 22 | 10 | 10 | 8 | 13 | 12 | |
| 5 | 11 | 8 | 4 | 10 | -2 | 5 | 3 | 2 | 0 | -3 | -2 | |
OPM OPM% | 35.6 | 38.8 | 23.6 | 13.3 | 27.8 | -7.9 | 19.2 | 25.0 | 16.8 | 5.3 | -29.4 | -21.3 |
| 6 | 1 | 0 | -1 | 1 | 0 | 1 | 10 | 1 | 3 | 4 | 3 | |
Interest Expense Interest ExpenseCr | 7 | 8 | 5 | 4 | 5 | 5 | 3 | 1 | 0 | 0 | 0 | 0 |
Depreciation DepreciationCr | 5 | 5 | 5 | 5 | 5 | 5 | 5 | 5 | 3 | 2 | 2 | 2 |
PBT PBTCr | -1 | -1 | -1 | -6 | 0 | -12 | -2 | 7 | 0 | 1 | -1 | -1 |
| 0 | -3 | 0 | -2 | 0 | -1 | 0 | 1 | 0 | 0 | -2 | -2 | |
PAT PATCr | -2 | 2 | -1 | -4 | 0 | -11 | -2 | 6 | 0 | 1 | 1 | 1 |
Growth PAT Growth% | 50.7 | 220.3 | -160.5 | -278.8 | 104.0 | -6,330.2 | 80.1 | 377.0 | -97.9 | 1,031.1 | -25.3 | -17.6 |
NPM NPM% | -11.0 | 6.8 | -3.4 | -14.6 | 0.5 | -46.4 | -7.7 | 46.0 | 1.0 | 16.1 | 10.8 | 9.0 |
| -1.3 | 1.6 | -1.0 | -3.7 | 0.1 | -9.2 | -1.8 | 5.1 | 0.1 | 1.2 | 0.9 | 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 | 14 | 27 | 34 | 29 | 36 | 23 | 28 | 13 | 12 | 9 | 10 | 10 |
Growth Revenue Growth% | -8.8 | 96.6 | 21.9 | -13.1 | 23.2 | -35.7 | 19.4 | -53.5 | -3.6 | -29.5 | 12.1 | 5.8 |
| 9 | 17 | 26 | 25 | 26 | 25 | 22 | 10 | 10 | 8 | 13 | 12 | |
| 5 | 11 | 8 | 4 | 10 | -2 | 5 | 3 | 2 | 0 | -3 | -2 | |
OPM OPM% | 35.6 | 38.8 | 23.6 | 13.3 | 27.8 | -7.9 | 19.2 | 25.0 | 16.8 | 5.3 | -29.4 | -21.3 |
| 6 | 1 | 0 | -1 | 1 | 0 | 1 | 10 | 1 | 3 | 4 | 3 | |
Interest Expense Interest ExpenseCr | 7 | 8 | 5 | 4 | 5 | 5 | 3 | 1 | 0 | 0 | 0 | 0 |
Depreciation DepreciationCr | 5 | 5 | 5 | 5 | 5 | 5 | 5 | 5 | 3 | 2 | 2 | 2 |
PBT PBTCr | -1 | -1 | -1 | -6 | 0 | -12 | -2 | 7 | 0 | 1 | -1 | -1 |
| 0 | -3 | 0 | -2 | 0 | -1 | 0 | 1 | 0 | 0 | -2 | -2 | |
PAT PATCr | -2 | 2 | -1 | -4 | 0 | -11 | -2 | 6 | 0 | 1 | 1 | 1 |
Growth PAT Growth% | 50.7 | 220.3 | -160.5 | -278.8 | 104.0 | -6,330.2 | 80.1 | 377.0 | -97.9 | 1,031.1 | -25.3 | -17.6 |
NPM NPM% | -11.0 | 6.8 | -3.4 | -14.6 | 0.5 | -46.4 | -7.7 | 46.0 | 1.0 | 16.1 | 10.8 | 9.0 |
| -1.3 | 1.6 | -1.0 | -3.7 | 0.1 | -9.2 | -1.8 | 5.1 | 0.1 | 1.2 | 0.9 | 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 |
|---|---|---|---|---|---|---|---|---|---|---|---|
Equity Capital Equity CapitalCr | 12 | 12 | 12 | 12 | 12 | 12 | 12 | 12 | 12 | 12 | 12 |
Reserves ReservesCr | 30 | 43 | 62 | 36 | 34 | 21 | 19 | 27 | 27 | 28 | 29 |
| 58 | 56 | 12 | 26 | 48 | 51 | 11 | 10 | 6 | 7 | 1 | |
| 37 | 23 | 57 | 46 | 37 | 29 | 22 | 7 | 6 | 6 | 5 | |
| 137 | 134 | 142 | 120 | 131 | 113 | 63 | 55 | 50 | 52 | 47 | |
| 36 | 31 | 20 | 23 | 29 | 22 | 29 | 14 | 13 | 22 | 15 | |
| 101 | 103 | 122 | 97 | 102 | 90 | 35 | 41 | 37 | 30 | 33 | |
| 137 | 134 | 142 | 120 | 131 | 113 | 63 | 55 | 50 | 52 | 47 |
| 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 | 12 | 12 | 12 | 12 | 12 | 12 | 12 | 12 | 12 | 12 | 12 |
Reserves ReservesCr | 30 | 43 | 62 | 36 | 34 | 21 | 19 | 27 | 27 | 28 | 29 |
| 58 | 56 | 12 | 26 | 48 | 51 | 11 | 10 | 6 | 7 | 1 | |
| 37 | 23 | 57 | 46 | 37 | 29 | 22 | 7 | 6 | 6 | 5 | |
| 137 | 134 | 142 | 120 | 131 | 113 | 63 | 55 | 50 | 52 | 47 | |
| 36 | 31 | 20 | 23 | 29 | 22 | 29 | 14 | 13 | 22 | 15 | |
| 101 | 103 | 122 | 97 | 102 | 90 | 35 | 41 | 37 | 30 | 33 | |
| 137 | 134 | 142 | 120 | 131 | 113 | 63 | 55 | 50 | 52 | 47 |
| Financial Year | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| -12 | 19 | 14 | 6 | 5 | 11 | -2 | 5 | 4 | 2 | 2 | |
| -10 | -4 | 4 | -11 | -19 | 0 | 51 | 9 | 1 | -2 | -2 | |
| 22 | -15 | -14 | 8 | 8 | -11 | -49 | -13 | -5 | 1 | -1 | |
Net Cash Flow Net Cash FlowCr | 0 | 0 | 4 | 3 | -7 | 0 | 0 | 0 | 0 | 0 | 0 |
Free Cash Flow Free Cash FlowCr | -12 | 19 | 14 | -1 | 4 | 11 | -2 | 5 | 4 | 1 | 1 |
CFO To PAT CFO To PAT% | 791.8 | 1,028.8 | -1,259.3 | -134.6 | 2,724.2 | -103.7 | 74.9 | 84.2 | 3,570.4 | 118.2 | 183.8 |
CFO To EBITDA CFO To EBITDA% | -245.4 | 178.8 | 179.1 | 147.6 | 46.8 | -610.6 | -30.1 | 155.0 | 213.6 | 363.6 | -67.3 |
| Financial Year | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| -12 | 19 | 14 | 6 | 5 | 11 | -2 | 5 | 4 | 2 | 2 | |
| -10 | -4 | 4 | -11 | -19 | 0 | 51 | 9 | 1 | -2 | -2 | |
| 22 | -15 | -14 | 8 | 8 | -11 | -49 | -13 | -5 | 1 | -1 | |
Net Cash Flow Net Cash FlowCr | 0 | 0 | 4 | 3 | -7 | 0 | 0 | 0 | 0 | 0 | 0 |
Free Cash Flow Free Cash FlowCr | -12 | 19 | 14 | -1 | 4 | 11 | -2 | 5 | 4 | 1 | 1 |
CFO To PAT CFO To PAT% | 791.8 | 1,028.8 | -1,259.3 | -134.6 | 2,724.2 | -103.7 | 74.9 | 84.2 | 3,570.4 | 118.2 | 183.8 |
CFO To EBITDA CFO To EBITDA% | -245.4 | 178.8 | 179.1 | 147.6 | 46.8 | -610.6 | -30.1 | 155.0 | 213.6 | 363.6 | -67.3 |
| 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 | 21 | 50 | 37 | 20 | 13 | 16 | 37 | 40 | 76 | 60 | 41 | 47 |
Price To Earnings Price To Earnings | 27.1 | 74.0 | 6.7 | 600.0 | 43.2 | 39.1 | 53.3 | |||||
Price To Sales Price To Sales | 1.5 | 1.8 | 1.1 | 0.7 | 0.4 | 0.7 | 1.4 | 3.1 | 6.2 | 7.0 | 4.2 | 4.8 |
Price To Book Price To Book | 0.5 | 0.9 | 0.5 | 0.4 | 0.3 | 0.5 | 1.2 | 1.0 | 2.0 | 1.5 | 1.0 | 1.2 |
EV To EBITDA EV To EBITDA | 15.6 | 8.6 | 8.7 | 14.8 | 6.3 | -38.5 | 8.5 | 14.2 | 37.3 | 135.4 | -14.9 | -23.3 |
GPM GPM% | 71.8 | 69.6 | 52.4 | 35.1 | 44.5 | 14.4 | 38.0 | 64.0 | 67.1 | 63.5 | 31.8 | 31.8 |
OPM OPM% | 35.6 | 38.8 | 23.6 | 13.3 | 27.8 | -7.9 | 19.2 | 25.0 | 16.8 | 5.3 | -29.4 | -21.3 |
NPM NPM% | -11.0 | 6.8 | -3.4 | -14.6 | 0.5 | -46.4 | -7.7 | 46.0 | 1.0 | 16.1 | 10.8 | 9.0 |
ROCE ROCE% | 5.5 | 6.8 | 2.9 | -1.7 | 5.2 | -6.6 | 2.3 | 18.6 | 0.2 | 3.7 | -1.8 | -1.8 |
ROE ROE% | -3.7 | 3.4 | -1.5 | -8.9 | 0.4 | -32.8 | -7.0 | 15.3 | 0.3 | 3.5 | 2.6 | 2.6 |
ROA ROA% | -1.1 | 1.4 | -0.8 | -3.5 | 0.1 | -9.5 | -3.4 | 10.6 | 0.3 | 2.7 | 2.2 | 2.2 |
| 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 | 21 | 50 | 37 | 20 | 13 | 16 | 37 | 40 | 76 | 60 | 41 | 47 |
Price To Earnings Price To Earnings | 27.1 | 74.0 | 6.7 | 600.0 | 43.2 | 39.1 | 53.3 | |||||
Price To Sales Price To Sales | 1.5 | 1.8 | 1.1 | 0.7 | 0.4 | 0.7 | 1.4 | 3.1 | 6.2 | 7.0 | 4.2 | 4.8 |
Price To Book Price To Book | 0.5 | 0.9 | 0.5 | 0.4 | 0.3 | 0.5 | 1.2 | 1.0 | 2.0 | 1.5 | 1.0 | 1.2 |
EV To EBITDA EV To EBITDA | 15.6 | 8.6 | 8.7 | 14.8 | 6.3 | -38.5 | 8.5 | 14.2 | 37.3 | 135.4 | -14.9 | -23.3 |
GPM GPM% | 71.8 | 69.6 | 52.4 | 35.1 | 44.5 | 14.4 | 38.0 | 64.0 | 67.1 | 63.5 | 31.8 | 31.8 |
OPM OPM% | 35.6 | 38.8 | 23.6 | 13.3 | 27.8 | -7.9 | 19.2 | 25.0 | 16.8 | 5.3 | -29.4 | -21.3 |
NPM NPM% | -11.0 | 6.8 | -3.4 | -14.6 | 0.5 | -46.4 | -7.7 | 46.0 | 1.0 | 16.1 | 10.8 | 9.0 |
ROCE ROCE% | 5.5 | 6.8 | 2.9 | -1.7 | 5.2 | -6.6 | 2.3 | 18.6 | 0.2 | 3.7 | -1.8 | -1.8 |
ROE ROE% | -3.7 | 3.4 | -1.5 | -8.9 | 0.4 | -32.8 | -7.0 | 15.3 | 0.3 | 3.5 | 2.6 | 2.6 |
ROA ROA% | -1.1 | 1.4 | -0.8 | -3.5 | 0.1 | -9.5 | -3.4 | 10.6 | 0.3 | 2.7 | 2.2 | 2.2 |
Documents — Karma Energy Ltd