| 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 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| 93 | 124 | 150 | 160 | 134 | 148 | 163 | 140 | 132 | 153 | 180 | 166 | |
Growth YoY Revenue Growth YoY% | 47.1 | 71.3 | 65.6 | 123.0 | 45.1 | 20.1 | 8.8 | -12.4 | -1.4 | 3.0 | 10.3 | 18.4 |
| 86 | 112 | 130 | 146 | 123 | 133 | 138 | 125 | 121 | 136 | 156 | 145 | |
| 7 | 11 | 20 | 14 | 12 | 15 | 25 | 15 | 12 | 17 | 23 | 21 | |
OPM OPM% | 7.1 | 9.3 | 13.3 | 8.6 | 8.7 | 10.2 | 15.2 | 10.7 | 9.0 | 11.0 | 12.9 | 12.5 |
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | |
Interest Expense Interest ExpenseCr | 3 | 3 | 6 | 7 | 7 | 7 | 9 | 8 | 7 | 7 | 8 | 8 |
Depreciation DepreciationCr | 2 | 2 | 3 | 4 | 4 | 4 | 4 | 4 | 4 | 4 | 4 | 4 |
PBT PBTCr | 2 | 7 | 10 | 2 | 0 | 3 | 12 | 3 | 0 | 5 | 12 | 9 |
| 1 | 2 | 3 | 1 | 0 | 1 | 3 | 1 | 0 | 1 | 3 | 3 | |
| 1 | 5 | 7 | 2 | 0 | 2 | 9 | 2 | 0 | 4 | 8 | 6 | |
Growth YoY PAT Growth YoY% | -21.3 | 1,084.6 | 380.3 | 16.2 | -70.5 | -49.1 | 17.0 | 24.7 | 0.0 | 57.0 | -2.2 | 199.0 |
NPM NPM% | 1.4 | 3.7 | 4.9 | 1.0 | 0.3 | 1.6 | 5.2 | 1.4 | 0.3 | 2.4 | 4.7 | 3.5 |
| 0.7 | 2.6 | 4.1 | 0.9 | 0.2 | 1.3 | 4.8 | 1.1 | 0.2 | 2.1 | 4.7 | 3.3 |
| 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 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| 93 | 124 | 150 | 160 | 134 | 148 | 163 | 140 | 132 | 153 | 180 | 166 | |
Growth YoY Revenue Growth YoY% | 47.1 | 71.3 | 65.6 | 123.0 | 45.1 | 20.1 | 8.8 | -12.4 | -1.4 | 3.0 | 10.3 | 18.4 |
| 86 | 112 | 130 | 146 | 123 | 133 | 138 | 125 | 121 | 136 | 156 | 145 | |
| 7 | 11 | 20 | 14 | 12 | 15 | 25 | 15 | 12 | 17 | 23 | 21 | |
OPM OPM% | 7.1 | 9.3 | 13.3 | 8.6 | 8.7 | 10.2 | 15.2 | 10.7 | 9.0 | 11.0 | 12.9 | 12.5 |
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | |
Interest Expense Interest ExpenseCr | 3 | 3 | 6 | 7 | 7 | 7 | 9 | 8 | 7 | 7 | 8 | 8 |
Depreciation DepreciationCr | 2 | 2 | 3 | 4 | 4 | 4 | 4 | 4 | 4 | 4 | 4 | 4 |
PBT PBTCr | 2 | 7 | 10 | 2 | 0 | 3 | 12 | 3 | 0 | 5 | 12 | 9 |
| 1 | 2 | 3 | 1 | 0 | 1 | 3 | 1 | 0 | 1 | 3 | 3 | |
| 1 | 5 | 7 | 2 | 0 | 2 | 9 | 2 | 0 | 4 | 8 | 6 | |
Growth YoY PAT Growth YoY% | -21.3 | 1,084.6 | 380.3 | 16.2 | -70.5 | -49.1 | 17.0 | 24.7 | 0.0 | 57.0 | -2.2 | 199.0 |
NPM NPM% | 1.4 | 3.7 | 4.9 | 1.0 | 0.3 | 1.6 | 5.2 | 1.4 | 0.3 | 2.4 | 4.7 | 3.5 |
| 0.7 | 2.6 | 4.1 | 0.9 | 0.2 | 1.3 | 4.8 | 1.1 | 0.2 | 2.1 | 4.7 | 3.3 |
| Financial Year | Dec 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 | TTM |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
Revenue RevenueCr | 56 | 75 | 84 | 80 | 176 | 205 | 348 | 305 | 438 | 606 | 605 | 631 |
Growth Revenue Growth% | 34.0 | 11.8 | -4.2 | 119.5 | 16.3 | 69.8 | -12.6 | 43.6 | 38.4 | -0.1 | 7.7 | |
| 47 | 64 | 73 | 69 | 161 | 179 | 290 | 274 | 392 | 540 | 538 | 558 | |
| 9 | 11 | 11 | 11 | 16 | 26 | 58 | 31 | 45 | 65 | 67 | 73 | |
OPM OPM% | 15.7 | 15.0 | 12.6 | 14.2 | 8.8 | 12.7 | 16.8 | 10.1 | 10.3 | 10.8 | 11.1 | 11.5 |
| 0 | 0 | 1 | 0 | 0 | 0 | 1 | 0 | 0 | 0 | 0 | 0 | |
Interest Expense Interest ExpenseCr | 4 | 3 | 3 | 3 | 9 | 12 | 11 | 11 | 15 | 31 | 31 | 30 |
Depreciation DepreciationCr | 2 | 3 | 3 | 3 | 6 | 8 | 8 | 7 | 9 | 17 | 17 | 17 |
PBT PBTCr | 3 | 6 | 6 | 6 | 1 | 7 | 41 | 13 | 21 | 18 | 20 | 26 |
| 1 | 2 | 1 | 2 | -1 | 2 | 12 | 3 | 6 | 5 | 5 | 8 | |
PAT PATCr | 2 | 4 | 5 | 5 | 1 | 4 | 29 | 10 | 15 | 13 | 14 | 18 |
Growth PAT Growth% | 78.8 | 12.3 | 1.4 | -76.5 | 298.4 | 543.7 | -66.1 | 49.3 | -11.8 | 11.9 | 38.3 | |
NPM NPM% | 4.2 | 5.6 | 5.6 | 5.9 | 0.6 | 2.2 | 8.3 | 3.2 | 3.3 | 2.1 | 2.4 | 2.9 |
| 11.5 | 3.7 | 4.2 | 3.2 | 0.6 | 2.5 | 16.3 | 5.5 | 8.3 | 7.3 | 8.1 | 10.4 |
| Financial Year | Dec 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 | TTM |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
Revenue RevenueCr | 56 | 75 | 84 | 80 | 176 | 205 | 348 | 305 | 438 | 606 | 605 | 631 |
Growth Revenue Growth% | 34.0 | 11.8 | -4.2 | 119.5 | 16.3 | 69.8 | -12.6 | 43.6 | 38.4 | -0.1 | 7.7 | |
| 47 | 64 | 73 | 69 | 161 | 179 | 290 | 274 | 392 | 540 | 538 | 558 | |
| 9 | 11 | 11 | 11 | 16 | 26 | 58 | 31 | 45 | 65 | 67 | 73 | |
OPM OPM% | 15.7 | 15.0 | 12.6 | 14.2 | 8.8 | 12.7 | 16.8 | 10.1 | 10.3 | 10.8 | 11.1 | 11.5 |
| 0 | 0 | 1 | 0 | 0 | 0 | 1 | 0 | 0 | 0 | 0 | 0 | |
Interest Expense Interest ExpenseCr | 4 | 3 | 3 | 3 | 9 | 12 | 11 | 11 | 15 | 31 | 31 | 30 |
Depreciation DepreciationCr | 2 | 3 | 3 | 3 | 6 | 8 | 8 | 7 | 9 | 17 | 17 | 17 |
PBT PBTCr | 3 | 6 | 6 | 6 | 1 | 7 | 41 | 13 | 21 | 18 | 20 | 26 |
| 1 | 2 | 1 | 2 | -1 | 2 | 12 | 3 | 6 | 5 | 5 | 8 | |
PAT PATCr | 2 | 4 | 5 | 5 | 1 | 4 | 29 | 10 | 15 | 13 | 14 | 18 |
Growth PAT Growth% | 78.8 | 12.3 | 1.4 | -76.5 | 298.4 | 543.7 | -66.1 | 49.3 | -11.8 | 11.9 | 38.3 | |
NPM NPM% | 4.2 | 5.6 | 5.6 | 5.9 | 0.6 | 2.2 | 8.3 | 3.2 | 3.3 | 2.1 | 2.4 | 2.9 |
| 11.5 | 3.7 | 4.2 | 3.2 | 0.6 | 2.5 | 16.3 | 5.5 | 8.3 | 7.3 | 8.1 | 10.4 |
| Financial Year | Dec 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 | 2 | 2 | 12 | 18 | 18 | 18 | 18 | 18 | 18 | 18 | 18 |
Reserves ReservesCr | 14 | 18 | 15 | 36 | 36 | 41 | 68 | 77 | 91 | 103 | 118 |
| 16 | 15 | 25 | 32 | 74 | 58 | 66 | 100 | 164 | 216 | 228 | |
| 37 | 36 | 32 | 103 | 114 | 132 | 129 | 117 | 260 | 234 | 208 | |
| 69 | 72 | 84 | 189 | 241 | 249 | 280 | 311 | 533 | 570 | 572 | |
| 18 | 22 | 30 | 55 | 83 | 98 | 125 | 135 | 179 | 229 | 235 | |
| 52 | 50 | 54 | 134 | 158 | 150 | 154 | 177 | 355 | 341 | 336 | |
| 69 | 72 | 84 | 189 | 241 | 249 | 280 | 311 | 533 | 570 | 572 |
| Financial Year | Dec 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 | 2 | 2 | 12 | 18 | 18 | 18 | 18 | 18 | 18 | 18 | 18 |
Reserves ReservesCr | 14 | 18 | 15 | 36 | 36 | 41 | 68 | 77 | 91 | 103 | 118 |
| 16 | 15 | 25 | 32 | 74 | 58 | 66 | 100 | 164 | 216 | 228 | |
| 37 | 36 | 32 | 103 | 114 | 132 | 129 | 117 | 260 | 234 | 208 | |
| 69 | 72 | 84 | 189 | 241 | 249 | 280 | 311 | 533 | 570 | 572 | |
| 18 | 22 | 30 | 55 | 83 | 98 | 125 | 135 | 179 | 229 | 235 | |
| 52 | 50 | 54 | 134 | 158 | 150 | 154 | 177 | 355 | 341 | 336 | |
| 69 | 72 | 84 | 189 | 241 | 249 | 280 | 311 | 533 | 570 | 572 |
| Financial Year | Dec 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| 6 | 8 | 5 | -4 | -7 | 6 | 23 | 13 | 22 | 24 | 73 | |
| -16 | 0 | -6 | -82 | -31 | 0 | -2 | -25 | -200 | -3 | -12 | |
| 9 | -8 | 2 | 92 | 32 | -6 | -17 | 8 | 179 | -21 | -61 | |
Net Cash Flow Net Cash FlowCr | 0 | 0 | 0 | 7 | -6 | 0 | 4 | -4 | 0 | 0 | 0 |
Free Cash Flow Free Cash FlowCr | -9 | 8 | -2 | -86 | -38 | 6 | 21 | -13 | -179 | 21 | 61 |
CFO To PAT CFO To PAT% | 275.8 | 199.7 | 100.0 | -79.5 | -600.8 | 136.9 | 80.3 | 131.9 | 149.6 | 187.3 | 507.4 |
CFO To EBITDA CFO To EBITDA% | 73.8 | 74.6 | 44.6 | -33.4 | -43.4 | 23.6 | 39.6 | 41.8 | 48.4 | 36.9 | 109.2 |
| Financial Year | Dec 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| 6 | 8 | 5 | -4 | -7 | 6 | 23 | 13 | 22 | 24 | 73 | |
| -16 | 0 | -6 | -82 | -31 | 0 | -2 | -25 | -200 | -3 | -12 | |
| 9 | -8 | 2 | 92 | 32 | -6 | -17 | 8 | 179 | -21 | -61 | |
Net Cash Flow Net Cash FlowCr | 0 | 0 | 0 | 7 | -6 | 0 | 4 | -4 | 0 | 0 | 0 |
Free Cash Flow Free Cash FlowCr | -9 | 8 | -2 | -86 | -38 | 6 | 21 | -13 | -179 | 21 | 61 |
CFO To PAT CFO To PAT% | 275.8 | 199.7 | 100.0 | -79.5 | -600.8 | 136.9 | 80.3 | 131.9 | 149.6 | 187.3 | 507.4 |
CFO To EBITDA CFO To EBITDA% | 73.8 | 74.6 | 44.6 | -33.4 | -43.4 | 23.6 | 39.6 | 41.8 | 48.4 | 36.9 | 109.2 |
| Financial Year | Dec 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 | 28 | 13 | 26 | 154 | 87 | 204 | 165 | 106 | 133 | |||
Price To Earnings Price To Earnings | 5.8 | 11.9 | 5.8 | 5.4 | 8.9 | 14.0 | 12.8 | 7.4 | 7.2 | |||
Price To Sales Price To Sales | 0.3 | 0.1 | 0.1 | 0.4 | 0.3 | 0.5 | 0.3 | 0.2 | 0.2 | |||
Price To Book Price To Book | 0.5 | 0.3 | 0.5 | 1.8 | 0.9 | 1.9 | 1.4 | 0.8 | 1.0 | |||
EV To EBITDA EV To EBITDA | 12.2 | 10.7 | 6.8 | 5.4 | 8.8 | 12.9 | 8.5 | 6.9 | 6.7 | |||
GPM GPM% | 23.4 | 22.2 | 20.0 | 23.0 | 18.4 | 22.0 | 25.5 | 19.0 | 16.4 | 19.0 | 18.7 | 18.7 |
OPM OPM% | 15.7 | 15.0 | 12.6 | 14.2 | 8.8 | 12.7 | 16.8 | 10.1 | 10.3 | 10.8 | 11.1 | 11.5 |
NPM NPM% | 4.2 | 5.6 | 5.6 | 5.9 | 0.6 | 2.2 | 8.3 | 3.2 | 3.3 | 2.1 | 2.4 | 2.9 |
ROCE ROCE% | 10.8 | 14.4 | 12.0 | 5.4 | 4.8 | 8.9 | 20.6 | 8.5 | 7.4 | 9.6 | 10.2 | 10.2 |
ROE ROE% | 14.2 | 20.2 | 17.8 | 9.0 | 2.1 | 7.7 | 33.7 | 10.3 | 13.4 | 10.6 | 10.6 | 10.6 |
ROA ROA% | 3.4 | 5.8 | 5.6 | 2.5 | 0.5 | 1.8 | 10.3 | 3.1 | 2.7 | 2.3 | 2.5 | 2.5 |
| Financial Year | Dec 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 | 28 | 13 | 26 | 154 | 87 | 204 | 165 | 106 | 133 | |||
Price To Earnings Price To Earnings | 5.8 | 11.9 | 5.8 | 5.4 | 8.9 | 14.0 | 12.8 | 7.4 | 7.2 | |||
Price To Sales Price To Sales | 0.3 | 0.1 | 0.1 | 0.4 | 0.3 | 0.5 | 0.3 | 0.2 | 0.2 | |||
Price To Book Price To Book | 0.5 | 0.3 | 0.5 | 1.8 | 0.9 | 1.9 | 1.4 | 0.8 | 1.0 | |||
EV To EBITDA EV To EBITDA | 12.2 | 10.7 | 6.8 | 5.4 | 8.8 | 12.9 | 8.5 | 6.9 | 6.7 | |||
GPM GPM% | 23.4 | 22.2 | 20.0 | 23.0 | 18.4 | 22.0 | 25.5 | 19.0 | 16.4 | 19.0 | 18.7 | 18.7 |
OPM OPM% | 15.7 | 15.0 | 12.6 | 14.2 | 8.8 | 12.7 | 16.8 | 10.1 | 10.3 | 10.8 | 11.1 | 11.5 |
NPM NPM% | 4.2 | 5.6 | 5.6 | 5.9 | 0.6 | 2.2 | 8.3 | 3.2 | 3.3 | 2.1 | 2.4 | 2.9 |
ROCE ROCE% | 10.8 | 14.4 | 12.0 | 5.4 | 4.8 | 8.9 | 20.6 | 8.5 | 7.4 | 9.6 | 10.2 | 10.2 |
ROE ROE% | 14.2 | 20.2 | 17.8 | 9.0 | 2.1 | 7.7 | 33.7 | 10.3 | 13.4 | 10.6 | 10.6 | 10.6 |
ROA ROA% | 3.4 | 5.8 | 5.6 | 2.5 | 0.5 | 1.8 | 10.3 | 3.1 | 2.7 | 2.3 | 2.5 | 2.5 |
Documents — Lagnam Spintex Ltd