| 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 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| 10 | 15 | 24 | 22 | 15 | 4 | 16 | 13 | 5 | 24 | 7 | 27 | |
Growth YoY Revenue Growth YoY% | 134.2 | 383.8 | 142.7 | 63.1 | 52.1 | -71.5 | -34.8 | -42.3 | -66.0 | 463.7 | -53.5 | 108.2 |
| 5 | 4 | 10 | 15 | 8 | -1 | 12 | 6 | -1 | 18 | 9 | 19 | |
| 4 | 11 | 15 | 7 | 7 | 5 | 4 | 7 | 6 | 6 | -1 | 7 | |
OPM OPM% | 45.6 | 71.2 | 59.8 | 32.9 | 45.9 | 114.5 | 26.7 | 52.4 | 116.7 | 25.7 | -19.8 | 27.3 |
| 0 | 0 | 0 | 0 | 0 | 0 | 8 | 0 | 0 | 0 | 0 | 0 | |
Interest Expense Interest ExpenseCr | 2 | 2 | 2 | 1 | 1 | 1 | 2 | 2 | 2 | 2 | 2 | 2 |
Depreciation DepreciationCr | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
PBT PBTCr | 3 | 9 | 13 | 6 | 5 | 4 | 10 | 5 | 4 | 4 | -3 | 5 |
| 1 | 3 | 10 | 1 | 1 | 1 | 3 | 1 | 1 | 1 | -1 | 1 | |
| 2 | 7 | 3 | 4 | 4 | 3 | 8 | 4 | 3 | 3 | -2 | 4 | |
Growth YoY PAT Growth YoY% | 166.3 | 65,500.0 | 108.7 | 226.1 | 90.1 | -60.1 | 127.5 | -17.9 | -28.9 | 25.6 | -131.1 | -1.1 |
NPM NPM% | 21.9 | 43.2 | 13.6 | 19.8 | 27.4 | 60.5 | 47.3 | 28.2 | 57.3 | 13.5 | -31.6 | 13.4 |
| 1.7 | 5.2 | 2.6 | 3.5 | 3.2 | 2.1 | 6.0 | 2.8 | 2.3 | 2.6 | -1.9 | 2.8 |
| 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 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| 10 | 15 | 24 | 22 | 15 | 4 | 16 | 13 | 5 | 24 | 7 | 27 | |
Growth YoY Revenue Growth YoY% | 134.2 | 383.8 | 142.7 | 63.1 | 52.1 | -71.5 | -34.8 | -42.3 | -66.0 | 463.7 | -53.5 | 108.2 |
| 5 | 4 | 10 | 15 | 8 | -1 | 12 | 6 | -1 | 18 | 9 | 19 | |
| 4 | 11 | 15 | 7 | 7 | 5 | 4 | 7 | 6 | 6 | -1 | 7 | |
OPM OPM% | 45.6 | 71.2 | 59.8 | 32.9 | 45.9 | 114.5 | 26.7 | 52.4 | 116.7 | 25.7 | -19.8 | 27.3 |
| 0 | 0 | 0 | 0 | 0 | 0 | 8 | 0 | 0 | 0 | 0 | 0 | |
Interest Expense Interest ExpenseCr | 2 | 2 | 2 | 1 | 1 | 1 | 2 | 2 | 2 | 2 | 2 | 2 |
Depreciation DepreciationCr | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
PBT PBTCr | 3 | 9 | 13 | 6 | 5 | 4 | 10 | 5 | 4 | 4 | -3 | 5 |
| 1 | 3 | 10 | 1 | 1 | 1 | 3 | 1 | 1 | 1 | -1 | 1 | |
| 2 | 7 | 3 | 4 | 4 | 3 | 8 | 4 | 3 | 3 | -2 | 4 | |
Growth YoY PAT Growth YoY% | 166.3 | 65,500.0 | 108.7 | 226.1 | 90.1 | -60.1 | 127.5 | -17.9 | -28.9 | 25.6 | -131.1 | -1.1 |
NPM NPM% | 21.9 | 43.2 | 13.6 | 19.8 | 27.4 | 60.5 | 47.3 | 28.2 | 57.3 | 13.5 | -31.6 | 13.4 |
| 1.7 | 5.2 | 2.6 | 3.5 | 3.2 | 2.1 | 6.0 | 2.8 | 2.3 | 2.6 | -1.9 | 2.8 |
| 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 | 51 | 26 | 110 | 159 | 88 | 11 | 16 | 22 | 63 | 57 | 50 | 63 |
Growth Revenue Growth% | 202.6 | -48.5 | 318.1 | 44.5 | -44.5 | -87.7 | 42.7 | 40.4 | 188.0 | -9.2 | -13.2 | 32.7 |
| 83 | 11 | 88 | 175 | 153 | 5 | 3 | 12 | 30 | 34 | 32 | 45 | |
| -32 | 15 | 22 | -16 | -64 | 6 | 13 | 10 | 33 | 23 | 17 | 18 | |
OPM OPM% | -62.8 | 57.2 | 20.1 | -10.0 | -72.6 | 54.8 | 81.0 | 43.6 | 52.9 | 40.7 | 35.0 | 28.3 |
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 1 | 0 | 8 | 0 | 0 | |
Interest Expense Interest ExpenseCr | 17 | 14 | 18 | 26 | 12 | 6 | 8 | 8 | 7 | 6 | 8 | 8 |
Depreciation DepreciationCr | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
PBT PBTCr | -49 | 1 | 4 | -42 | -76 | 0 | 5 | 2 | 27 | 25 | 10 | 10 |
| -32 | 3 | 21 | 6 | -11 | 0 | 1 | 39 | 13 | 7 | 2 | 2 | |
PAT PATCr | -18 | -1 | -17 | -49 | -65 | 0 | 4 | -36 | 13 | 19 | 7 | 7 |
Growth PAT Growth% | -173.9 | 92.5 | -1,189.9 | -183.0 | -33.3 | 100.3 | 1,947.6 | -1,114.6 | 136.6 | 39.1 | -60.1 | -58.5 |
NPM NPM% | -34.4 | -5.0 | -15.6 | -30.5 | -73.2 | 1.6 | 23.1 | -166.8 | 21.2 | 32.5 | 14.9 | 11.6 |
| -14.0 | -1.1 | -13.6 | -33.5 | -51.3 | 0.1 | 2.9 | -28.9 | 10.6 | 14.7 | 5.9 | 5.8 |
| 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 | 51 | 26 | 110 | 159 | 88 | 11 | 16 | 22 | 63 | 57 | 50 | 63 |
Growth Revenue Growth% | 202.6 | -48.5 | 318.1 | 44.5 | -44.5 | -87.7 | 42.7 | 40.4 | 188.0 | -9.2 | -13.2 | 32.7 |
| 83 | 11 | 88 | 175 | 153 | 5 | 3 | 12 | 30 | 34 | 32 | 45 | |
| -32 | 15 | 22 | -16 | -64 | 6 | 13 | 10 | 33 | 23 | 17 | 18 | |
OPM OPM% | -62.8 | 57.2 | 20.1 | -10.0 | -72.6 | 54.8 | 81.0 | 43.6 | 52.9 | 40.7 | 35.0 | 28.3 |
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 1 | 0 | 8 | 0 | 0 | |
Interest Expense Interest ExpenseCr | 17 | 14 | 18 | 26 | 12 | 6 | 8 | 8 | 7 | 6 | 8 | 8 |
Depreciation DepreciationCr | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
PBT PBTCr | -49 | 1 | 4 | -42 | -76 | 0 | 5 | 2 | 27 | 25 | 10 | 10 |
| -32 | 3 | 21 | 6 | -11 | 0 | 1 | 39 | 13 | 7 | 2 | 2 | |
PAT PATCr | -18 | -1 | -17 | -49 | -65 | 0 | 4 | -36 | 13 | 19 | 7 | 7 |
Growth PAT Growth% | -173.9 | 92.5 | -1,189.9 | -183.0 | -33.3 | 100.3 | 1,947.6 | -1,114.6 | 136.6 | 39.1 | -60.1 | -58.5 |
NPM NPM% | -34.4 | -5.0 | -15.6 | -30.5 | -73.2 | 1.6 | 23.1 | -166.8 | 21.2 | 32.5 | 14.9 | 11.6 |
| -14.0 | -1.1 | -13.6 | -33.5 | -51.3 | 0.1 | 2.9 | -28.9 | 10.6 | 14.7 | 5.9 | 5.8 |
| 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 | 6 | 6 | 6 | 6 | 6 | 6 | 6 | 6 | 6 | 6 | 6 |
Reserves ReservesCr | 66 | 65 | 83 | 41 | 16 | 16 | 19 | -17 | -4 | 15 | 22 |
| 206 | 210 | 304 | 30 | 6 | 8 | 10 | 15 | 18 | 15 | 24 | |
| 0 | 0 | 0 | 203 | 93 | 90 | 135 | 118 | 96 | 95 | 93 | |
| 278 | 281 | 405 | 279 | 121 | 120 | 172 | 122 | 116 | 131 | 145 | |
| 165 | 172 | 316 | 194 | 24 | 24 | 37 | 44 | 52 | 66 | 78 | |
| 113 | 109 | 88 | 86 | 97 | 96 | 134 | 79 | 64 | 66 | 67 | |
| 278 | 281 | 405 | 279 | 121 | 120 | 172 | 122 | 116 | 131 | 145 |
| 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 | 6 | 6 | 6 | 6 | 6 | 6 | 6 | 6 | 6 | 6 | 6 |
Reserves ReservesCr | 66 | 65 | 83 | 41 | 16 | 16 | 19 | -17 | -4 | 15 | 22 |
| 206 | 210 | 304 | 30 | 6 | 8 | 10 | 15 | 18 | 15 | 24 | |
| 0 | 0 | 0 | 203 | 93 | 90 | 135 | 118 | 96 | 95 | 93 | |
| 278 | 281 | 405 | 279 | 121 | 120 | 172 | 122 | 116 | 131 | 145 | |
| 165 | 172 | 316 | 194 | 24 | 24 | 37 | 44 | 52 | 66 | 78 | |
| 113 | 109 | 88 | 86 | 97 | 96 | 134 | 79 | 64 | 66 | 67 | |
| 278 | 281 | 405 | 279 | 121 | 120 | 172 | 122 | 116 | 131 | 145 |
| Financial Year | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| 37 | 1 | -112 | 122 | 83 | 9 | -37 | 28 | 29 | 3 | 9 | |
| 0 | 9 | 4 | -1 | -1 | 0 | -2 | 0 | 0 | 1 | 0 | |
| -37 | -10 | 108 | -121 | -82 | -9 | 38 | -25 | -29 | -7 | -8 | |
Net Cash Flow Net Cash FlowCr | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 3 | 0 | -3 | 1 |
Free Cash Flow Free Cash FlowCr | 37 | 1 | -112 | 122 | 83 | 9 | -37 | 28 | 29 | 3 | 9 |
CFO To PAT CFO To PAT% | -209.2 | -40.9 | 655.7 | -251.3 | -127.7 | 5,055.3 | -1,018.0 | -76.3 | 214.5 | 17.6 | 120.2 |
CFO To EBITDA CFO To EBITDA% | -114.6 | 3.6 | -506.5 | -763.4 | -128.8 | 148.3 | -289.9 | 291.9 | 86.0 | 14.1 | 51.3 |
| Financial Year | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| 37 | 1 | -112 | 122 | 83 | 9 | -37 | 28 | 29 | 3 | 9 | |
| 0 | 9 | 4 | -1 | -1 | 0 | -2 | 0 | 0 | 1 | 0 | |
| -37 | -10 | 108 | -121 | -82 | -9 | 38 | -25 | -29 | -7 | -8 | |
Net Cash Flow Net Cash FlowCr | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 3 | 0 | -3 | 1 |
Free Cash Flow Free Cash FlowCr | 37 | 1 | -112 | 122 | 83 | 9 | -37 | 28 | 29 | 3 | 9 |
CFO To PAT CFO To PAT% | -209.2 | -40.9 | 655.7 | -251.3 | -127.7 | 5,055.3 | -1,018.0 | -76.3 | 214.5 | 17.6 | 120.2 |
CFO To EBITDA CFO To EBITDA% | -114.6 | 3.6 | -506.5 | -763.4 | -128.8 | 148.3 | -289.9 | 291.9 | 86.0 | 14.1 | 51.3 |
| 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 | 14 | 16 | 42 | 16 | 9 | 7 | 13 | 30 | 25 | 30 | 26 | 37 |
Price To Earnings Price To Earnings | 41.1 | 3.5 | 1.8 | 1.6 | 3.5 | 5.0 | ||||||
Price To Sales Price To Sales | 0.3 | 0.6 | 0.4 | 0.1 | 0.1 | 0.7 | 0.8 | 1.4 | 0.4 | 0.5 | 0.5 | 0.6 |
Price To Book Price To Book | 0.2 | 0.2 | 0.5 | 0.3 | 0.4 | 0.3 | 0.5 | -2.8 | 9.6 | 1.4 | 0.9 | 1.3 |
EV To EBITDA EV To EBITDA | -6.8 | 14.8 | 14.8 | -13.7 | -1.6 | 16.2 | 11.7 | 15.2 | 3.5 | 5.4 | 6.9 | 7.2 |
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% | -62.8 | 57.2 | 20.1 | -10.0 | -72.6 | 54.8 | 81.0 | 43.6 | 52.9 | 40.7 | 35.0 | 28.3 |
NPM NPM% | -34.4 | -5.0 | -15.6 | -30.5 | -73.2 | 1.6 | 23.1 | -166.8 | 21.2 | 32.5 | 14.9 | 11.6 |
ROCE ROCE% | -11.6 | 5.4 | 5.9 | -6.4 | -56.0 | 5.4 | 7.8 | 9.3 | 33.9 | 26.9 | 14.1 | 14.1 |
ROE ROE% | -24.3 | -1.9 | -19.3 | -103.5 | -295.9 | 0.8 | 14.0 | 337.8 | 520.0 | 87.8 | 26.0 | 26.0 |
ROA ROA% | -6.3 | -0.5 | -4.2 | -17.4 | -53.5 | 0.1 | 2.1 | -29.8 | 11.5 | 14.1 | 5.1 | 5.1 |
| 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 | 14 | 16 | 42 | 16 | 9 | 7 | 13 | 30 | 25 | 30 | 26 | 37 |
Price To Earnings Price To Earnings | 41.1 | 3.5 | 1.8 | 1.6 | 3.5 | 5.0 | ||||||
Price To Sales Price To Sales | 0.3 | 0.6 | 0.4 | 0.1 | 0.1 | 0.7 | 0.8 | 1.4 | 0.4 | 0.5 | 0.5 | 0.6 |
Price To Book Price To Book | 0.2 | 0.2 | 0.5 | 0.3 | 0.4 | 0.3 | 0.5 | -2.8 | 9.6 | 1.4 | 0.9 | 1.3 |
EV To EBITDA EV To EBITDA | -6.8 | 14.8 | 14.8 | -13.7 | -1.6 | 16.2 | 11.7 | 15.2 | 3.5 | 5.4 | 6.9 | 7.2 |
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% | -62.8 | 57.2 | 20.1 | -10.0 | -72.6 | 54.8 | 81.0 | 43.6 | 52.9 | 40.7 | 35.0 | 28.3 |
NPM NPM% | -34.4 | -5.0 | -15.6 | -30.5 | -73.2 | 1.6 | 23.1 | -166.8 | 21.2 | 32.5 | 14.9 | 11.6 |
ROCE ROCE% | -11.6 | 5.4 | 5.9 | -6.4 | -56.0 | 5.4 | 7.8 | 9.3 | 33.9 | 26.9 | 14.1 | 14.1 |
ROE ROE% | -24.3 | -1.9 | -19.3 | -103.5 | -295.9 | 0.8 | 14.0 | 337.8 | 520.0 | 87.8 | 26.0 | 26.0 |
ROA ROA% | -6.3 | -0.5 | -4.2 | -17.4 | -53.5 | 0.1 | 2.1 | -29.8 | 11.5 | 14.1 | 5.1 | 5.1 |
Documents — Nagreeka Capital & Infrastructure Ltd