| 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 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| 7 | 10 | 18 | 14 | 8 | 10 | 15 | 7 | 13 | 10 | 14 | 12 | |
Growth YoY Revenue Growth YoY% | 16.3 | 2.5 | -17.1 | -51.6 | 49.5 | -6.0 | -9.5 | 87.5 | ||||
| 7 | 9 | 18 | 13 | 8 | 9 | 15 | 7 | 13 | 12 | 14 | 12 | |
| 0 | 1 | 0 | 1 | 1 | 1 | 1 | 0 | 0 | -2 | 0 | 0 | |
OPM OPM% | 3.6 | 13.6 | 1.3 | 4.7 | 7.4 | 6.8 | 4.1 | -0.3 | -0.5 | -21.0 | 0.4 | 0.8 |
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | |
Interest Expense Interest ExpenseCr | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Depreciation DepreciationCr | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 0 | 0 | 0 | 0 | 0 |
PBT PBTCr | 0 | 1 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -2 | 0 | 0 |
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | |
| 0 | 1 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -1 | 0 | 0 | |
Growth YoY PAT Growth YoY% | 138.9 | -78.1 | 140.9 | 22.2 | 71.4 | -1,128.6 | 44.4 | 36.4 | ||||
NPM NPM% | -2.5 | 6.5 | -1.2 | 0.7 | 0.8 | 1.4 | 0.6 | 1.7 | 0.9 | -15.1 | 0.9 | 1.2 |
| -0.1 | 0.2 | -0.1 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | -0.5 | 0.0 | 0.1 |
| 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 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| 7 | 10 | 18 | 14 | 8 | 10 | 15 | 7 | 13 | 10 | 14 | 12 | |
Growth YoY Revenue Growth YoY% | 16.3 | 2.5 | -17.1 | -51.6 | 49.5 | -6.0 | -9.5 | 87.5 | ||||
| 7 | 9 | 18 | 13 | 8 | 9 | 15 | 7 | 13 | 12 | 14 | 12 | |
| 0 | 1 | 0 | 1 | 1 | 1 | 1 | 0 | 0 | -2 | 0 | 0 | |
OPM OPM% | 3.6 | 13.6 | 1.3 | 4.7 | 7.4 | 6.8 | 4.1 | -0.3 | -0.5 | -21.0 | 0.4 | 0.8 |
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | |
Interest Expense Interest ExpenseCr | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Depreciation DepreciationCr | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 0 | 0 | 0 | 0 | 0 |
PBT PBTCr | 0 | 1 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -2 | 0 | 0 |
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | |
| 0 | 1 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -1 | 0 | 0 | |
Growth YoY PAT Growth YoY% | 138.9 | -78.1 | 140.9 | 22.2 | 71.4 | -1,128.6 | 44.4 | 36.4 | ||||
NPM NPM% | -2.5 | 6.5 | -1.2 | 0.7 | 0.8 | 1.4 | 0.6 | 1.7 | 0.9 | -15.1 | 0.9 | 1.2 |
| -0.1 | 0.2 | -0.1 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | -0.5 | 0.0 | 0.1 |
| Financial Year | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 | TTM |
|---|---|---|---|---|---|---|---|
Revenue RevenueCr | 30 | 26 | 44 | 42 | 47 | 42 | 48 |
Growth Revenue Growth% | -11.5 | 65.2 | -2.7 | 11.8 | -10.3 | 19.5 | |
| 29 | 25 | 44 | 40 | 45 | 44 | 50 | |
| 1 | 1 | 0 | 2 | 3 | -2 | -2 | |
OPM OPM% | 4.2 | 4.5 | 0.0 | 4.5 | 5.4 | -4.8 | -4.0 |
| 0 | 1 | 1 | 0 | 0 | 1 | 1 | |
Interest Expense Interest ExpenseCr | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Depreciation DepreciationCr | 0 | 0 | 0 | 2 | 2 | 1 | 1 |
PBT PBTCr | 1 | 2 | 1 | 0 | 1 | -1 | -1 |
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | |
PAT PATCr | 1 | 2 | 1 | 0 | 0 | -1 | -1 |
Growth PAT Growth% | 148.8 | -44.4 | -95.7 | 758.8 | -377.8 | -353.7 | |
NPM NPM% | 2.5 | 7.1 | 2.4 | 0.1 | 0.8 | -2.5 | -2.2 |
| 57.5 | 84.0 | 3.1 | 0.0 | 0.1 | -0.3 | -0.3 |
| Financial Year | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 | TTM |
|---|---|---|---|---|---|---|---|
Revenue RevenueCr | 30 | 26 | 44 | 42 | 47 | 42 | 48 |
Growth Revenue Growth% | -11.5 | 65.2 | -2.7 | 11.8 | -10.3 | 19.5 | |
| 29 | 25 | 44 | 40 | 45 | 44 | 50 | |
| 1 | 1 | 0 | 2 | 3 | -2 | -2 | |
OPM OPM% | 4.2 | 4.5 | 0.0 | 4.5 | 5.4 | -4.8 | -4.0 |
| 0 | 1 | 1 | 0 | 0 | 1 | 1 | |
Interest Expense Interest ExpenseCr | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Depreciation DepreciationCr | 0 | 0 | 0 | 2 | 2 | 1 | 1 |
PBT PBTCr | 1 | 2 | 1 | 0 | 1 | -1 | -1 |
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | |
PAT PATCr | 1 | 2 | 1 | 0 | 0 | -1 | -1 |
Growth PAT Growth% | 148.8 | -44.4 | -95.7 | 758.8 | -377.8 | -353.7 | |
NPM NPM% | 2.5 | 7.1 | 2.4 | 0.1 | 0.8 | -2.5 | -2.2 |
| 57.5 | 84.0 | 3.1 | 0.0 | 0.1 | -0.3 | -0.3 |
| Financial Year | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|---|---|
Equity Capital Equity CapitalCr | 0 | 0 | 0 | 3 | 3 | 3 |
Reserves ReservesCr | 25 | 27 | 66 | 66 | 56 | 50 |
| 2 | 1 | 2 | 19 | 8 | 9 | |
| 0 | 0 | 0 | 0 | 0 | 0 | |
| 27 | 29 | 69 | 88 | 68 | 63 | |
| 26 | 26 | 63 | 65 | 47 | 43 | |
| 1 | 2 | 6 | 23 | 21 | 20 | |
| 27 | 29 | 69 | 88 | 68 | 63 |
| Financial Year | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|---|---|
Equity Capital Equity CapitalCr | 0 | 0 | 0 | 3 | 3 | 3 |
Reserves ReservesCr | 25 | 27 | 66 | 66 | 56 | 50 |
| 2 | 1 | 2 | 19 | 8 | 9 | |
| 0 | 0 | 0 | 0 | 0 | 0 | |
| 27 | 29 | 69 | 88 | 68 | 63 | |
| 26 | 26 | 63 | 65 | 47 | 43 | |
| 1 | 2 | 6 | 23 | 21 | 20 | |
| 27 | 29 | 69 | 88 | 68 | 63 |
| Financial Year | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|---|---|
| -15 | 8 | 12 | -17 | 15 | -7 | |
| 0 | 0 | -26 | -4 | 2 | -19 | |
| 15 | 0 | 38 | 0 | -2 | 0 | |
Net Cash Flow Net Cash FlowCr | 0 | 8 | 24 | -21 | 15 | -26 |
Free Cash Flow Free Cash FlowCr | -15 | 8 | 8 | -17 | 15 | -11 |
CFO To PAT CFO To PAT% | -2,003.0 | 447.9 | 1,110.5 | -36,927.8 | 3,879.5 | 681.9 |
CFO To EBITDA CFO To EBITDA% | -1,221.4 | 704.1 | 4,14,882.1 | -886.6 | 591.5 | 362.6 |
| Financial Year | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|---|---|
| -15 | 8 | 12 | -17 | 15 | -7 | |
| 0 | 0 | -26 | -4 | 2 | -19 | |
| 15 | 0 | 38 | 0 | -2 | 0 | |
Net Cash Flow Net Cash FlowCr | 0 | 8 | 24 | -21 | 15 | -26 |
Free Cash Flow Free Cash FlowCr | -15 | 8 | 8 | -17 | 15 | -11 |
CFO To PAT CFO To PAT% | -2,003.0 | 447.9 | 1,110.5 | -36,927.8 | 3,879.5 | 681.9 |
CFO To EBITDA CFO To EBITDA% | -1,221.4 | 704.1 | 4,14,882.1 | -886.6 | 591.5 | 362.6 |
| Financial Year | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 | Current |
|---|---|---|---|---|---|---|---|
Market Cap Market CapitalizationCr | 119 | 64 | 65 | ||||
Price To Earnings Price To Earnings | 316.6 | ||||||
Price To Sales Price To Sales | 2.5 | 1.5 | 1.4 | ||||
Price To Book Price To Book | 2.0 | 1.2 | 1.2 | ||||
EV To EBITDA EV To EBITDA | 35.8 | -31.2 | -33.9 | ||||
GPM GPM% | 100.0 | 100.0 | 14.2 | 23.8 | 26.0 | 35.1 | 35.1 |
OPM OPM% | 4.2 | 4.5 | 0.0 | 4.5 | 5.4 | -4.8 | -4.0 |
NPM NPM% | 2.5 | 7.1 | 2.4 | 0.1 | 0.8 | -2.5 | -2.2 |
ROCE ROCE% | 5.0 | 7.0 | 2.1 | 0.1 | 1.0 | -2.7 | -2.7 |
ROE ROE% | 3.0 | 6.9 | 1.6 | 0.1 | 0.7 | -2.0 | -2.0 |
ROA ROA% | 2.8 | 6.6 | 1.5 | 0.1 | 0.6 | -1.7 | -1.7 |
| Financial Year | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 | Current |
|---|---|---|---|---|---|---|---|
Market Cap Market CapitalizationCr | 119 | 64 | 65 | ||||
Price To Earnings Price To Earnings | 316.6 | ||||||
Price To Sales Price To Sales | 2.5 | 1.5 | 1.4 | ||||
Price To Book Price To Book | 2.0 | 1.2 | 1.2 | ||||
EV To EBITDA EV To EBITDA | 35.8 | -31.2 | -33.9 | ||||
GPM GPM% | 100.0 | 100.0 | 14.2 | 23.8 | 26.0 | 35.1 | 35.1 |
OPM OPM% | 4.2 | 4.5 | 0.0 | 4.5 | 5.4 | -4.8 | -4.0 |
NPM NPM% | 2.5 | 7.1 | 2.4 | 0.1 | 0.8 | -2.5 | -2.2 |
ROCE ROCE% | 5.0 | 7.0 | 2.1 | 0.1 | 1.0 | -2.7 | -2.7 |
ROE ROE% | 3.0 | 6.9 | 1.6 | 0.1 | 0.7 | -2.0 | -2.0 |
ROA ROA% | 2.8 | 6.6 | 1.5 | 0.1 | 0.6 | -1.7 | -1.7 |
Documents — Odigma Consultancy Solutions Ltd