| 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 | 7 | 1 | 0 | 0 | 0 | 0 | 0 | 2 | 0 | 0 | |
Growth YoY Revenue Growth YoY% | 1,725.0 | -41.7 | 1,107.0 | 10.4 | -34.3 | -92.1 | -95.6 | -90.6 | -87.5 | 3,840.0 | -80.0 | 20.0 |
| 1 | 1 | 1 | 1 | 1 | 0 | 0 | 0 | 1 | 1 | 1 | 1 | |
| 0 | 0 | 6 | 0 | 0 | 0 | 0 | 0 | 0 | 1 | 0 | 0 | |
OPM OPM% | -19.2 | -36.5 | 81.8 | -92.5 | -93.8 | -700.0 | -50.0 | -860.0 | -750.0 | 71.6 | -816.7 | -750.0 |
| 1 | 0 | 0 | 0 | 0 | 6 | 0 | 2 | 0 | 0 | 0 | 2 | |
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 | 3 | -90 | 419 | 0 | -8 | -7 | 26 | 24 | -31 | 5 | -5 | 4 |
| 0 | 0 | 1 | 0 | 0 | 0 | 4 | 0 | 0 | 0 | 0 | 0 | |
| 2 | -90 | 418 | 0 | -8 | -7 | 22 | 24 | -31 | 5 | -5 | 3 | |
Growth YoY PAT Growth YoY% | 134.9 | -23,100.0 | 1,67,256.0 | -26.3 | -429.3 | 92.4 | -94.7 | 8,421.4 | -285.1 | 172.2 | -122.1 | -85.4 |
NPM NPM% | 331.5 | -14,238.1 | 6,081.3 | 52.8 | -1,660.4 | -13,600.0 | 7,466.7 | 47,720.0 | -51,150.0 | 249.2 | -8,266.7 | 5,800.0 |
| 0.9 | -34.4 | 166.0 | 4.6 | -3.0 | -2.6 | 8.6 | 9.1 | 0.4 | 1.9 | -3.5 | 1.2 |
| 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 | 7 | 1 | 0 | 0 | 0 | 0 | 0 | 2 | 0 | 0 | |
Growth YoY Revenue Growth YoY% | 1,725.0 | -41.7 | 1,107.0 | 10.4 | -34.3 | -92.1 | -95.6 | -90.6 | -87.5 | 3,840.0 | -80.0 | 20.0 |
| 1 | 1 | 1 | 1 | 1 | 0 | 0 | 0 | 1 | 1 | 1 | 1 | |
| 0 | 0 | 6 | 0 | 0 | 0 | 0 | 0 | 0 | 1 | 0 | 0 | |
OPM OPM% | -19.2 | -36.5 | 81.8 | -92.5 | -93.8 | -700.0 | -50.0 | -860.0 | -750.0 | 71.6 | -816.7 | -750.0 |
| 1 | 0 | 0 | 0 | 0 | 6 | 0 | 2 | 0 | 0 | 0 | 2 | |
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 | 3 | -90 | 419 | 0 | -8 | -7 | 26 | 24 | -31 | 5 | -5 | 4 |
| 0 | 0 | 1 | 0 | 0 | 0 | 4 | 0 | 0 | 0 | 0 | 0 | |
| 2 | -90 | 418 | 0 | -8 | -7 | 22 | 24 | -31 | 5 | -5 | 3 | |
Growth YoY PAT Growth YoY% | 134.9 | -23,100.0 | 1,67,256.0 | -26.3 | -429.3 | 92.4 | -94.7 | 8,421.4 | -285.1 | 172.2 | -122.1 | -85.4 |
NPM NPM% | 331.5 | -14,238.1 | 6,081.3 | 52.8 | -1,660.4 | -13,600.0 | 7,466.7 | 47,720.0 | -51,150.0 | 249.2 | -8,266.7 | 5,800.0 |
| 0.9 | -34.4 | 166.0 | 4.6 | -3.0 | -2.6 | 8.6 | 9.1 | 0.4 | 1.9 | -3.5 | 1.2 |
| Financial Year | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 | TTM |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
Revenue RevenueCr | 1 | 2 | 3 | 3 | 4 | 3 | 4 | 2 | 9 | 1 | 2 | 2 |
Growth Revenue Growth% | -26.1 | 312.1 | 50.5 | -14.0 | 37.8 | -24.2 | 27.0 | -45.3 | 309.1 | -84.4 | 57.3 | 144.3 |
| 3 | 4 | 5 | 5 | 7 | 3 | 4 | 5 | 4 | 3 | 2 | 2 | |
| -2 | -2 | -2 | -2 | -2 | 0 | 0 | -3 | 5 | -1 | 0 | 0 | |
OPM OPM% | -366.7 | -78.7 | -44.6 | -76.6 | -61.2 | -2.7 | 3.6 | -128.4 | 55.3 | -106.6 | 2.3 | 0.9 |
| 1 | 7 | 7 | 7 | 2 | 6 | 4 | 7 | 2 | 7 | 3 | 3 | |
Interest Expense Interest ExpenseCr | 2 | 2 | 1 | 1 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Depreciation DepreciationCr | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
PBT PBTCr | 0 | 6 | 5 | 10 | 14 | 32 | 2 | -42 | -39 | 24 | -6 | -26 |
| 0 | 0 | 1 | 0 | 0 | -2 | 1 | 0 | 2 | 4 | 1 | 1 | |
PAT PATCr | 0 | 6 | 4 | 10 | 14 | 34 | 1 | -42 | -40 | 20 | -7 | -27 |
Growth PAT Growth% | -204.3 | 7,803.9 | -33.8 | 159.1 | 36.7 | 146.1 | -96.0 | -3,220.5 | 3.4 | 148.6 | -134.9 | -186.6 |
NPM NPM% | -13.8 | 257.7 | 113.4 | 341.6 | 338.9 | 1,099.8 | 34.5 | -1,966.1 | -464.3 | 1,444.6 | -320.8 | -1,267.9 |
| 0.0 | 11.1 | 20.6 | 3.8 | 5.3 | 12.9 | 0.5 | 1.3 | 127.0 | 7.5 | -4.9 | 0.0 |
| 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 | 1 | 2 | 3 | 3 | 4 | 3 | 4 | 2 | 9 | 1 | 2 | 2 |
Growth Revenue Growth% | -26.1 | 312.1 | 50.5 | -14.0 | 37.8 | -24.2 | 27.0 | -45.3 | 309.1 | -84.4 | 57.3 | 144.3 |
| 3 | 4 | 5 | 5 | 7 | 3 | 4 | 5 | 4 | 3 | 2 | 2 | |
| -2 | -2 | -2 | -2 | -2 | 0 | 0 | -3 | 5 | -1 | 0 | 0 | |
OPM OPM% | -366.7 | -78.7 | -44.6 | -76.6 | -61.2 | -2.7 | 3.6 | -128.4 | 55.3 | -106.6 | 2.3 | 0.9 |
| 1 | 7 | 7 | 7 | 2 | 6 | 4 | 7 | 2 | 7 | 3 | 3 | |
Interest Expense Interest ExpenseCr | 2 | 2 | 1 | 1 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Depreciation DepreciationCr | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
PBT PBTCr | 0 | 6 | 5 | 10 | 14 | 32 | 2 | -42 | -39 | 24 | -6 | -26 |
| 0 | 0 | 1 | 0 | 0 | -2 | 1 | 0 | 2 | 4 | 1 | 1 | |
PAT PATCr | 0 | 6 | 4 | 10 | 14 | 34 | 1 | -42 | -40 | 20 | -7 | -27 |
Growth PAT Growth% | -204.3 | 7,803.9 | -33.8 | 159.1 | 36.7 | 146.1 | -96.0 | -3,220.5 | 3.4 | 148.6 | -134.9 | -186.6 |
NPM NPM% | -13.8 | 257.7 | 113.4 | 341.6 | 338.9 | 1,099.8 | 34.5 | -1,966.1 | -464.3 | 1,444.6 | -320.8 | -1,267.9 |
| 0.0 | 11.1 | 20.6 | 3.8 | 5.3 | 12.9 | 0.5 | 1.3 | 127.0 | 7.5 | -4.9 | 0.0 |
| 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 | 14 | 14 | 14 | 14 | 14 | 14 | 14 | 14 | 14 | 14 | 14 |
Reserves ReservesCr | -87 | 23 | 77 | 87 | 101 | 135 | 136 | 99 | 432 | 452 | 445 |
| 115 | 115 | 110 | 109 | 113 | 112 | 110 | 96 | 88 | 77 | 77 | |
| 17 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | |
| 60 | 152 | 201 | 211 | 228 | 261 | 260 | 209 | 534 | 543 | 536 | |
| 21 | 6 | 4 | 8 | 12 | 15 | 18 | 14 | 17 | 21 | 24 | |
| 39 | 146 | 197 | 202 | 216 | 245 | 242 | 195 | 517 | 522 | 512 | |
| 60 | 152 | 201 | 211 | 228 | 261 | 260 | 209 | 534 | 543 | 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 | 14 | 14 | 14 | 14 | 14 | 14 | 14 | 14 | 14 | 14 | 14 |
Reserves ReservesCr | -87 | 23 | 77 | 87 | 101 | 135 | 136 | 99 | 432 | 452 | 445 |
| 115 | 115 | 110 | 109 | 113 | 112 | 110 | 96 | 88 | 77 | 77 | |
| 17 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | |
| 60 | 152 | 201 | 211 | 228 | 261 | 260 | 209 | 534 | 543 | 536 | |
| 21 | 6 | 4 | 8 | 12 | 15 | 18 | 14 | 17 | 21 | 24 | |
| 39 | 146 | 197 | 202 | 216 | 245 | 242 | 195 | 517 | 522 | 512 | |
| 60 | 152 | 201 | 211 | 228 | 261 | 260 | 209 | 534 | 543 | 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 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| -1 | 0 | 0 | -2 | 5 | 1 | -2 | -8 | -9 | -4 | -2 | |
| 1 | 0 | 0 | 6 | 0 | 0 | 1 | 5 | 6 | 1 | 0 | |
| -11 | 0 | -1 | -1 | -6 | 1 | 1 | 1 | 0 | 6 | 2 | |
Net Cash Flow Net Cash FlowCr | -12 | 0 | -1 | 3 | -1 | 1 | -1 | -2 | -2 | 2 | 0 |
Free Cash Flow Free Cash FlowCr | -1 | 1 | 0 | -2 | 5 | 1 | -2 | -8 | -9 | -5 | -2 |
CFO To PAT CFO To PAT% | 1,622.8 | -0.6 | 3.3 | -21.9 | 34.1 | 2.6 | -168.9 | 18.4 | 21.9 | -21.9 | 24.9 |
CFO To EBITDA CFO To EBITDA% | 61.0 | 2.1 | -8.3 | 97.9 | -188.9 | -1,043.7 | -1,607.7 | 281.2 | -183.9 | 296.6 | -3,517.9 |
| Financial Year | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| -1 | 0 | 0 | -2 | 5 | 1 | -2 | -8 | -9 | -4 | -2 | |
| 1 | 0 | 0 | 6 | 0 | 0 | 1 | 5 | 6 | 1 | 0 | |
| -11 | 0 | -1 | -1 | -6 | 1 | 1 | 1 | 0 | 6 | 2 | |
Net Cash Flow Net Cash FlowCr | -12 | 0 | -1 | 3 | -1 | 1 | -1 | -2 | -2 | 2 | 0 |
Free Cash Flow Free Cash FlowCr | -1 | 1 | 0 | -2 | 5 | 1 | -2 | -8 | -9 | -5 | -2 |
CFO To PAT CFO To PAT% | 1,622.8 | -0.6 | 3.3 | -21.9 | 34.1 | 2.6 | -168.9 | 18.4 | 21.9 | -21.9 | 24.9 |
CFO To EBITDA CFO To EBITDA% | 61.0 | 2.1 | -8.3 | 97.9 | -188.9 | -1,043.7 | -1,607.7 | 281.2 | -183.9 | 296.6 | -3,517.9 |
| 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 | 20 | 120 | 213 | 169 | 98 | 93 | 132 | 126 | 186 | 147 | 140 | 149 |
Price To Earnings Price To Earnings | 4.1 | 4.0 | 16.9 | 7.1 | 2.8 | 98.4 | 7.5 | 1,766.7 | ||||
Price To Sales Price To Sales | 15.1 | 13.7 | 21.3 | 17.8 | 18.1 | 11.1 | 16.6 | 14.6 | 19.7 | 19.5 | 32.7 | 69.5 |
Price To Book Price To Book | -0.3 | 3.2 | 2.3 | 1.7 | 0.8 | 0.6 | 0.9 | 1.1 | 0.4 | 0.3 | 0.1 | 0.3 |
EV To EBITDA EV To EBITDA | -8.0 | -68.5 | -142.8 | -75.7 | -40.4 | -1,062.1 | 904.9 | -45.0 | 38.5 | -98.8 | 2,832.2 | 7,526.4 |
GPM GPM% | 100.0 | 100.0 | 100.0 | 100.0 | 100.0 | 100.0 | 100.0 | 100.0 | 100.0 | 100.0 | 100.0 | 100.0 |
OPM OPM% | -366.7 | -78.7 | -44.6 | -76.6 | -61.2 | -2.7 | 3.6 | -128.4 | 55.3 | -106.6 | 2.3 | 0.9 |
NPM NPM% | -13.8 | 257.7 | 113.4 | 341.6 | 338.9 | 1,099.8 | 34.5 | -1,966.1 | -464.3 | 1,444.6 | -320.8 | -1,267.9 |
ROCE ROCE% | -2.9 | 17.6 | 6.2 | 10.3 | 11.7 | 21.6 | 1.3 | -36.8 | -8.7 | 5.1 | -1.3 | -1.3 |
ROE ROE% | 0.1 | 15.8 | 4.3 | 9.9 | 11.9 | 22.6 | 0.9 | -37.1 | -9.1 | 4.2 | -1.5 | -1.5 |
ROA ROA% | -0.1 | 3.9 | 1.9 | 4.8 | 6.0 | 12.9 | 0.5 | -20.0 | -7.6 | 3.6 | -1.3 | -1.3 |
| 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 | 20 | 120 | 213 | 169 | 98 | 93 | 132 | 126 | 186 | 147 | 140 | 149 |
Price To Earnings Price To Earnings | 4.1 | 4.0 | 16.9 | 7.1 | 2.8 | 98.4 | 7.5 | 1,766.7 | ||||
Price To Sales Price To Sales | 15.1 | 13.7 | 21.3 | 17.8 | 18.1 | 11.1 | 16.6 | 14.6 | 19.7 | 19.5 | 32.7 | 69.5 |
Price To Book Price To Book | -0.3 | 3.2 | 2.3 | 1.7 | 0.8 | 0.6 | 0.9 | 1.1 | 0.4 | 0.3 | 0.1 | 0.3 |
EV To EBITDA EV To EBITDA | -8.0 | -68.5 | -142.8 | -75.7 | -40.4 | -1,062.1 | 904.9 | -45.0 | 38.5 | -98.8 | 2,832.2 | 7,526.4 |
GPM GPM% | 100.0 | 100.0 | 100.0 | 100.0 | 100.0 | 100.0 | 100.0 | 100.0 | 100.0 | 100.0 | 100.0 | 100.0 |
OPM OPM% | -366.7 | -78.7 | -44.6 | -76.6 | -61.2 | -2.7 | 3.6 | -128.4 | 55.3 | -106.6 | 2.3 | 0.9 |
NPM NPM% | -13.8 | 257.7 | 113.4 | 341.6 | 338.9 | 1,099.8 | 34.5 | -1,966.1 | -464.3 | 1,444.6 | -320.8 | -1,267.9 |
ROCE ROCE% | -2.9 | 17.6 | 6.2 | 10.3 | 11.7 | 21.6 | 1.3 | -36.8 | -8.7 | 5.1 | -1.3 | -1.3 |
ROE ROE% | 0.1 | 15.8 | 4.3 | 9.9 | 11.9 | 22.6 | 0.9 | -37.1 | -9.1 | 4.2 | -1.5 | -1.5 |
ROA ROA% | -0.1 | 3.9 | 1.9 | 4.8 | 6.0 | 12.9 | 0.5 | -20.0 | -7.6 | 3.6 | -1.3 | -1.3 |
Documents — Maha Rashtra Apex Corporation Ltd