| 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 | 32 | 7 | 2 | 1 | 1 | 1 | 4 | 1 | 4 | 7 | |
Growth YoY Revenue Growth YoY% | 38.3 | 13.1 | 2,265.7 | 296.1 | 16.9 | -9.5 | -96.2 | -88.2 | 153.9 | -61.6 | 217.1 | 747.1 |
| 1 | 2 | 26 | 6 | 34 | 3 | 7 | 2 | 8 | 3 | 7 | 3 | |
| 0 | 0 | 6 | 1 | -32 | -1 | -6 | -1 | -5 | -3 | -3 | 4 | |
OPM OPM% | -3.9 | -21.8 | 19.1 | 16.5 | -2,107.9 | -94.0 | -473.2 | -142.3 | -117.9 | -580.4 | -66.9 | 54.9 |
| 0 | 0 | 3 | 1 | 9 | 0 | 12 | 1 | 1 | 2 | 17 | 2 | |
Interest Expense Interest ExpenseCr | 0 | 0 | 1 | 1 | 1 | 0 | 0 | 0 | 1 | 1 | 1 | 1 |
Depreciation DepreciationCr | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
PBT PBTCr | 0 | 0 | 7 | 1 | -7 | -2 | 6 | 0 | -5 | -2 | 13 | 5 |
| 0 | 0 | 6 | 0 | 0 | 0 | 1 | 0 | 0 | 0 | 1 | 1 | |
| 0 | -1 | 2 | 1 | -7 | -3 | 4 | -1 | -5 | -2 | 13 | 4 | |
Growth YoY PAT Growth YoY% | 52.3 | 36.7 | 247.9 | 244.4 | -3,138.1 | -474.0 | 131.8 | -181.5 | 29.0 | 34.8 | 205.8 | 834.0 |
NPM NPM% | -16.1 | -34.0 | 5.5 | 9.0 | -447.4 | -215.8 | 337.4 | -62.4 | -125.1 | -366.7 | 325.4 | 54.0 |
| -0.1 | -0.3 | 1.3 | 0.5 | -4.8 | -2.0 | 2.9 | -0.4 | -3.4 | -1.3 | 3.4 | 1.0 |
| 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 | 32 | 7 | 2 | 1 | 1 | 1 | 4 | 1 | 4 | 7 | |
Growth YoY Revenue Growth YoY% | 38.3 | 13.1 | 2,265.7 | 296.1 | 16.9 | -9.5 | -96.2 | -88.2 | 153.9 | -61.6 | 217.1 | 747.1 |
| 1 | 2 | 26 | 6 | 34 | 3 | 7 | 2 | 8 | 3 | 7 | 3 | |
| 0 | 0 | 6 | 1 | -32 | -1 | -6 | -1 | -5 | -3 | -3 | 4 | |
OPM OPM% | -3.9 | -21.8 | 19.1 | 16.5 | -2,107.9 | -94.0 | -473.2 | -142.3 | -117.9 | -580.4 | -66.9 | 54.9 |
| 0 | 0 | 3 | 1 | 9 | 0 | 12 | 1 | 1 | 2 | 17 | 2 | |
Interest Expense Interest ExpenseCr | 0 | 0 | 1 | 1 | 1 | 0 | 0 | 0 | 1 | 1 | 1 | 1 |
Depreciation DepreciationCr | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
PBT PBTCr | 0 | 0 | 7 | 1 | -7 | -2 | 6 | 0 | -5 | -2 | 13 | 5 |
| 0 | 0 | 6 | 0 | 0 | 0 | 1 | 0 | 0 | 0 | 1 | 1 | |
| 0 | -1 | 2 | 1 | -7 | -3 | 4 | -1 | -5 | -2 | 13 | 4 | |
Growth YoY PAT Growth YoY% | 52.3 | 36.7 | 247.9 | 244.4 | -3,138.1 | -474.0 | 131.8 | -181.5 | 29.0 | 34.8 | 205.8 | 834.0 |
NPM NPM% | -16.1 | -34.0 | 5.5 | 9.0 | -447.4 | -215.8 | 337.4 | -62.4 | -125.1 | -366.7 | 325.4 | 54.0 |
| -0.1 | -0.3 | 1.3 | 0.5 | -4.8 | -2.0 | 2.9 | -0.4 | -3.4 | -1.3 | 3.4 | 1.0 |
| 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 | 0 | 7 | 6 | 8 | 7 | 5 | 4 | 4 | 37 | 11 | 9 | 15 |
Growth Revenue Growth% | -93.9 | 1,777.0 | -13.3 | 44.5 | -16.1 | -34.9 | -10.1 | 8.9 | 732.5 | -69.5 | -19.3 | 213.8 |
| 9 | 10 | 7 | 10 | 10 | 6 | 6 | 6 | 31 | 49 | 20 | 22 | |
| -9 | -3 | -1 | -2 | -3 | -1 | -2 | -2 | 6 | -38 | -11 | -6 | |
OPM OPM% | -2,438.6 | -50.4 | -17.7 | -21.1 | -47.5 | -25.8 | -58.4 | -42.9 | 15.0 | -336.1 | -124.5 | -39.9 |
| 3 | 1 | 2 | 2 | 3 | 2 | 2 | 1 | 3 | 21 | 21 | 22 | |
Interest Expense Interest ExpenseCr | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 2 | 2 | 2 | 3 | 4 |
Depreciation DepreciationCr | 1 | 2 | 1 | 1 | 1 | 1 | 0 | 0 | 1 | 1 | 1 | 1 |
PBT PBTCr | -6 | -4 | 0 | 0 | -2 | 0 | 0 | -2 | 6 | -3 | 6 | 11 |
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 6 | 2 | 1 | 1 | |
PAT PATCr | -6 | -4 | 0 | 0 | -2 | 0 | 0 | -2 | 1 | -5 | 5 | 10 |
Growth PAT Growth% | -399.4 | 35.1 | 101.2 | -263.0 | -1,932.8 | 96.7 | -628.4 | -524.6 | 125.5 | -870.8 | 212.1 | 263.3 |
NPM NPM% | -1,787.0 | -61.8 | 0.9 | -1.0 | -23.4 | -1.2 | -9.7 | -55.8 | 1.7 | -43.2 | 60.0 | 63.9 |
| -4.4 | -2.9 | 0.0 | -0.1 | -1.1 | 0.0 | -0.3 | -1.7 | 0.4 | -3.4 | 1.5 | -0.3 |
| Financial Year | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 | TTM |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
Revenue RevenueCr | 0 | 7 | 6 | 8 | 7 | 5 | 4 | 4 | 37 | 11 | 9 | 15 |
Growth Revenue Growth% | -93.9 | 1,777.0 | -13.3 | 44.5 | -16.1 | -34.9 | -10.1 | 8.9 | 732.5 | -69.5 | -19.3 | 213.8 |
| 9 | 10 | 7 | 10 | 10 | 6 | 6 | 6 | 31 | 49 | 20 | 22 | |
| -9 | -3 | -1 | -2 | -3 | -1 | -2 | -2 | 6 | -38 | -11 | -6 | |
OPM OPM% | -2,438.6 | -50.4 | -17.7 | -21.1 | -47.5 | -25.8 | -58.4 | -42.9 | 15.0 | -336.1 | -124.5 | -39.9 |
| 3 | 1 | 2 | 2 | 3 | 2 | 2 | 1 | 3 | 21 | 21 | 22 | |
Interest Expense Interest ExpenseCr | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 2 | 2 | 2 | 3 | 4 |
Depreciation DepreciationCr | 1 | 2 | 1 | 1 | 1 | 1 | 0 | 0 | 1 | 1 | 1 | 1 |
PBT PBTCr | -6 | -4 | 0 | 0 | -2 | 0 | 0 | -2 | 6 | -3 | 6 | 11 |
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 6 | 2 | 1 | 1 | |
PAT PATCr | -6 | -4 | 0 | 0 | -2 | 0 | 0 | -2 | 1 | -5 | 5 | 10 |
Growth PAT Growth% | -399.4 | 35.1 | 101.2 | -263.0 | -1,932.8 | 96.7 | -628.4 | -524.6 | 125.5 | -870.8 | 212.1 | 263.3 |
NPM NPM% | -1,787.0 | -61.8 | 0.9 | -1.0 | -23.4 | -1.2 | -9.7 | -55.8 | 1.7 | -43.2 | 60.0 | 63.9 |
| -4.4 | -2.9 | 0.0 | -0.1 | -1.1 | 0.0 | -0.3 | -1.7 | 0.4 | -3.4 | 1.5 | -0.3 |
| Financial Year | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|---|---|---|---|---|---|---|
Equity Capital Equity CapitalCr | 13 | 13 | 13 | 13 | 13 | 13 | 13 | 13 | 13 | 13 | 37 |
Reserves ReservesCr | 53 | 86 | 79 | 79 | 72 | 72 | 71 | 69 | 37 | 21 | 36 |
| 4 | 17 | 18 | 16 | 8 | 5 | 22 | 37 | 89 | 112 | ||
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 5 | 25 | 24 | ||
| 113 | 117 | 110 | 109 | 93 | 90 | 107 | 124 | 165 | 172 | 176 | |
| 73 | 78 | 60 | 82 | 78 | 76 | 93 | 89 | 132 | 113 | ||
| 40 | 39 | 50 | 27 | 15 | 14 | 14 | 35 | 33 | 58 | ||
| 113 | 117 | 110 | 109 | 93 | 90 | 107 | 124 | 165 | 172 | 176 |
| 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 | 13 | 13 | 13 | 13 | 13 | 13 | 13 | 13 | 13 | 13 | 37 |
Reserves ReservesCr | 53 | 86 | 79 | 79 | 72 | 72 | 71 | 69 | 37 | 21 | 36 |
| 4 | 17 | 18 | 16 | 8 | 5 | 22 | 37 | 89 | 112 | ||
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 5 | 25 | 24 | ||
| 113 | 117 | 110 | 109 | 93 | 90 | 107 | 124 | 165 | 172 | 176 | |
| 73 | 78 | 60 | 82 | 78 | 76 | 93 | 89 | 132 | 113 | ||
| 40 | 39 | 50 | 27 | 15 | 14 | 14 | 35 | 33 | 58 | ||
| 113 | 117 | 110 | 109 | 93 | 90 | 107 | 124 | 165 | 172 | 176 |
| Financial Year | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| -5 | -8 | -10 | -4 | -5 | -2 | -2 | 19 | -6 | 58 | -45 | |
| 11 | 7 | 10 | 3 | 12 | 0 | -12 | -12 | -6 | -27 | -7 | |
| 0 | 2 | 2 | -1 | -5 | 0 | 14 | -3 | 11 | -5 | 41 | |
Net Cash Flow Net Cash FlowCr | 6 | 1 | 2 | -2 | 1 | -2 | 0 | 3 | -1 | 26 | -10 |
Free Cash Flow Free Cash FlowCr | -29 | -8 | -10 | -4 | -5 | -2 | -2 | 12 | -9 | 36 | |
CFO To PAT CFO To PAT% | 76.8 | 194.8 | -19,910.6 | 5,010.0 | 331.8 | 3,951.9 | 505.4 | -746.8 | -914.7 | -1,184.9 | -815.2 |
CFO To EBITDA CFO To EBITDA% | 56.3 | 239.0 | 961.0 | 228.6 | 163.4 | 183.7 | 84.2 | -972.2 | -104.2 | -152.4 | 393.2 |
| Financial Year | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| -5 | -8 | -10 | -4 | -5 | -2 | -2 | 19 | -6 | 58 | -45 | |
| 11 | 7 | 10 | 3 | 12 | 0 | -12 | -12 | -6 | -27 | -7 | |
| 0 | 2 | 2 | -1 | -5 | 0 | 14 | -3 | 11 | -5 | 41 | |
Net Cash Flow Net Cash FlowCr | 6 | 1 | 2 | -2 | 1 | -2 | 0 | 3 | -1 | 26 | -10 |
Free Cash Flow Free Cash FlowCr | -29 | -8 | -10 | -4 | -5 | -2 | -2 | 12 | -9 | 36 | |
CFO To PAT CFO To PAT% | 76.8 | 194.8 | -19,910.6 | 5,010.0 | 331.8 | 3,951.9 | 505.4 | -746.8 | -914.7 | -1,184.9 | -815.2 |
CFO To EBITDA CFO To EBITDA% | 56.3 | 239.0 | 961.0 | 228.6 | 163.4 | 183.7 | 84.2 | -972.2 | -104.2 | -152.4 | 393.2 |
| 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 | 44 | 38 | 26 | 19 | 9 | 9 | 15 | 18 | 40 | 14 | 57 | 131 |
Price To Earnings Price To Earnings | 482.5 | 102.9 | 10.6 | |||||||||
Price To Sales Price To Sales | 12.5 | 4.8 | 3.5 | 1.9 | 0.9 | 1.4 | 2.4 | 3.4 | 1.1 | 1.2 | 6.2 | 8.5 |
Price To Book Price To Book | 0.7 | 0.4 | 0.3 | 0.2 | 0.1 | 0.1 | 0.2 | 0.2 | 0.8 | 0.4 | 0.8 | 1.8 |
EV To EBITDA EV To EBITDA | -5.4 | -12.2 | -27.9 | -13.2 | -1.8 | -7.6 | -12.1 | -14.0 | 10.9 | -0.2 | -5.9 | -22.8 |
GPM GPM% | 100.0 | 100.0 | 100.0 | 100.0 | 100.0 | 100.0 | 100.0 | 100.0 | 100.0 | 100.0 | ||
OPM OPM% | -2,438.6 | -50.4 | -17.7 | -21.1 | -47.5 | -25.8 | -58.4 | -42.9 | 15.0 | -336.1 | -124.5 | -39.9 |
NPM NPM% | -1,787.0 | -61.8 | 0.9 | -1.0 | -23.4 | -1.2 | -9.7 | -55.8 | 1.7 | -43.2 | 60.0 | 63.9 |
ROCE ROCE% | -8.7 | -3.8 | 0.1 | 0.0 | -1.8 | 0.1 | -0.2 | -1.0 | 10.7 | -1.1 | 9.0 | 9.0 |
ROE ROE% | -9.5 | -4.1 | 0.1 | -0.1 | -1.9 | -0.1 | -0.5 | -3.0 | 1.3 | -14.1 | 7.5 | 7.5 |
ROA ROA% | -5.6 | -3.5 | 0.0 | -0.1 | -1.8 | -0.1 | -0.4 | -2.0 | 0.4 | -2.8 | 3.1 | 3.1 |
| 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 | 44 | 38 | 26 | 19 | 9 | 9 | 15 | 18 | 40 | 14 | 57 | 131 |
Price To Earnings Price To Earnings | 482.5 | 102.9 | 10.6 | |||||||||
Price To Sales Price To Sales | 12.5 | 4.8 | 3.5 | 1.9 | 0.9 | 1.4 | 2.4 | 3.4 | 1.1 | 1.2 | 6.2 | 8.5 |
Price To Book Price To Book | 0.7 | 0.4 | 0.3 | 0.2 | 0.1 | 0.1 | 0.2 | 0.2 | 0.8 | 0.4 | 0.8 | 1.8 |
EV To EBITDA EV To EBITDA | -5.4 | -12.2 | -27.9 | -13.2 | -1.8 | -7.6 | -12.1 | -14.0 | 10.9 | -0.2 | -5.9 | -22.8 |
GPM GPM% | 100.0 | 100.0 | 100.0 | 100.0 | 100.0 | 100.0 | 100.0 | 100.0 | 100.0 | 100.0 | ||
OPM OPM% | -2,438.6 | -50.4 | -17.7 | -21.1 | -47.5 | -25.8 | -58.4 | -42.9 | 15.0 | -336.1 | -124.5 | -39.9 |
NPM NPM% | -1,787.0 | -61.8 | 0.9 | -1.0 | -23.4 | -1.2 | -9.7 | -55.8 | 1.7 | -43.2 | 60.0 | 63.9 |
ROCE ROCE% | -8.7 | -3.8 | 0.1 | 0.0 | -1.8 | 0.1 | -0.2 | -1.0 | 10.7 | -1.1 | 9.0 | 9.0 |
ROE ROE% | -9.5 | -4.1 | 0.1 | -0.1 | -1.9 | -0.1 | -0.5 | -3.0 | 1.3 | -14.1 | 7.5 | 7.5 |
ROA ROA% | -5.6 | -3.5 | 0.0 | -0.1 | -1.8 | -0.1 | -0.4 | -2.0 | 0.4 | -2.8 | 3.1 | 3.1 |
Documents — Onelife Capital Advisors Ltd