| 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 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| 34 | 56 | 73 | 292 | 334 | 393 | 426 | 327 | 376 | 290 | 428 | 449 | |
Growth YoY Revenue Growth YoY% | 891.0 | 598.4 | 482.4 | 12.0 | 12.5 | -26.0 | 0.5 | 37.2 | ||||
| 72 | 67 | 76 | 228 | 257 | 251 | 243 | 239 | 269 | 273 | 336 | 326 | |
| -39 | -10 | -3 | 64 | 77 | 142 | 183 | 88 | 106 | 17 | 92 | 123 | |
OPM OPM% | -114.2 | -18.7 | -3.8 | 22.0 | 23.1 | 36.1 | 42.9 | 27.0 | 28.3 | 6.0 | 21.5 | 27.5 |
| -5 | -105 | 3 | -1 | -1 | -94 | 3 | 2 | 3 | -2 | 2 | -1 | |
Interest Expense Interest ExpenseCr | 25 | 26 | 20 | 42 | 45 | 46 | 33 | 27 | 34 | 38 | 23 | 31 |
Depreciation DepreciationCr | 18 | 20 | 20 | 68 | 68 | 69 | 68 | 68 | 70 | 70 | 72 | 72 |
PBT PBTCr | -87 | -161 | -40 | -47 | -37 | -67 | 84 | -4 | 6 | -93 | 0 | 20 |
| 0 | 0 | 0 | -41 | 5 | 2 | -16 | -4 | -5 | -4 | -5 | -5 | |
| -114 | -130 | -40 | -6 | -42 | -69 | 99 | 0 | 10 | -89 | 5 | 25 | |
Growth YoY PAT Growth YoY% | 63.0 | 47.1 | 345.2 | 96.6 | 124.9 | -28.8 | -95.3 | 13,257.9 | ||||
NPM NPM% | -337.4 | -231.6 | -54.9 | -1.9 | -12.6 | -17.5 | 23.1 | -0.1 | 2.8 | -30.6 | 1.1 | 5.6 |
| -26.0 | -5.8 | -9.7 | -0.1 | -8.7 | 2.9 | 8.6 | 0.0 | 0.9 | -7.7 | 0.4 | 2.2 |
| 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 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| 34 | 56 | 73 | 292 | 334 | 393 | 426 | 327 | 376 | 290 | 428 | 449 | |
Growth YoY Revenue Growth YoY% | 891.0 | 598.4 | 482.4 | 12.0 | 12.5 | -26.0 | 0.5 | 37.2 | ||||
| 72 | 67 | 76 | 228 | 257 | 251 | 243 | 239 | 269 | 273 | 336 | 326 | |
| -39 | -10 | -3 | 64 | 77 | 142 | 183 | 88 | 106 | 17 | 92 | 123 | |
OPM OPM% | -114.2 | -18.7 | -3.8 | 22.0 | 23.1 | 36.1 | 42.9 | 27.0 | 28.3 | 6.0 | 21.5 | 27.5 |
| -5 | -105 | 3 | -1 | -1 | -94 | 3 | 2 | 3 | -2 | 2 | -1 | |
Interest Expense Interest ExpenseCr | 25 | 26 | 20 | 42 | 45 | 46 | 33 | 27 | 34 | 38 | 23 | 31 |
Depreciation DepreciationCr | 18 | 20 | 20 | 68 | 68 | 69 | 68 | 68 | 70 | 70 | 72 | 72 |
PBT PBTCr | -87 | -161 | -40 | -47 | -37 | -67 | 84 | -4 | 6 | -93 | 0 | 20 |
| 0 | 0 | 0 | -41 | 5 | 2 | -16 | -4 | -5 | -4 | -5 | -5 | |
| -114 | -130 | -40 | -6 | -42 | -69 | 99 | 0 | 10 | -89 | 5 | 25 | |
Growth YoY PAT Growth YoY% | 63.0 | 47.1 | 345.2 | 96.6 | 124.9 | -28.8 | -95.3 | 13,257.9 | ||||
NPM NPM% | -337.4 | -231.6 | -54.9 | -1.9 | -12.6 | -17.5 | 23.1 | -0.1 | 2.8 | -30.6 | 1.1 | 5.6 |
| -26.0 | -5.8 | -9.7 | -0.1 | -8.7 | 2.9 | 8.6 | 0.0 | 0.9 | -7.7 | 0.4 | 2.2 |
| Financial Year | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 | TTM |
|---|---|---|---|---|---|---|---|---|
Revenue RevenueCr | 2 | 21 | 132 | 39 | 172 | 1,445 | 1,422 | 1,543 |
Growth Revenue Growth% | 1,287.2 | 517.7 | -70.7 | 344.1 | 740.4 | -1.6 | 4.3 | |
| 85 | 93 | 229 | 199 | 260 | 978 | 1,117 | 1,204 | |
| -84 | -71 | -97 | -161 | -88 | 467 | 304 | 339 | |
OPM OPM% | -5,444.1 | -333.6 | -73.2 | -415.1 | -51.3 | 32.3 | 21.4 | 22.0 |
| 1 | 1 | 4 | -142 | -112 | -93 | 5 | 2 | |
Interest Expense Interest ExpenseCr | 28 | 16 | 68 | 48 | 89 | 166 | 122 | 126 |
Depreciation DepreciationCr | 29 | 34 | 70 | 66 | 76 | 274 | 279 | 283 |
PBT PBTCr | -140 | -121 | -231 | -416 | -366 | -67 | -92 | -67 |
| 0 | 0 | 0 | 0 | 0 | -50 | -18 | -19 | |
PAT PATCr | -140 | -121 | -231 | -416 | -366 | -17 | -74 | -49 |
Growth PAT Growth% | 13.6 | -91.3 | -79.8 | 12.0 | 95.3 | -327.1 | -285.2 | |
NPM NPM% | -9,065.2 | -564.9 | -174.9 | -1,073.6 | -212.7 | -1.2 | -5.2 | -3.1 |
| -1,891.4 | -66.7 | -65.3 | -200.9 | -94.2 | -1.6 | -6.4 | -4.2 |
| Financial Year | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 | TTM |
|---|---|---|---|---|---|---|---|---|
Revenue RevenueCr | 2 | 21 | 132 | 39 | 172 | 1,445 | 1,422 | 1,543 |
Growth Revenue Growth% | 1,287.2 | 517.7 | -70.7 | 344.1 | 740.4 | -1.6 | 4.3 | |
| 85 | 93 | 229 | 199 | 260 | 978 | 1,117 | 1,204 | |
| -84 | -71 | -97 | -161 | -88 | 467 | 304 | 339 | |
OPM OPM% | -5,444.1 | -333.6 | -73.2 | -415.1 | -51.3 | 32.3 | 21.4 | 22.0 |
| 1 | 1 | 4 | -142 | -112 | -93 | 5 | 2 | |
Interest Expense Interest ExpenseCr | 28 | 16 | 68 | 48 | 89 | 166 | 122 | 126 |
Depreciation DepreciationCr | 29 | 34 | 70 | 66 | 76 | 274 | 279 | 283 |
PBT PBTCr | -140 | -121 | -231 | -416 | -366 | -67 | -92 | -67 |
| 0 | 0 | 0 | 0 | 0 | -50 | -18 | -19 | |
PAT PATCr | -140 | -121 | -231 | -416 | -366 | -17 | -74 | -49 |
Growth PAT Growth% | 13.6 | -91.3 | -79.8 | 12.0 | 95.3 | -327.1 | -285.2 | |
NPM NPM% | -9,065.2 | -564.9 | -174.9 | -1,073.6 | -212.7 | -1.2 | -5.2 | -3.1 |
| -1,891.4 | -66.7 | -65.3 | -200.9 | -94.2 | -1.6 | -6.4 | -4.2 |
| Financial Year | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|---|---|---|
Equity Capital Equity CapitalCr | 1 | 2 | 3 | 4 | 4 | 11 | 11 |
Reserves ReservesCr | 414 | 774 | 1,009 | 781 | 392 | 5,869 | 5,819 |
| 194 | 161 | 809 | 865 | 631 | 1,114 | 1,442 | |
| 361 | 321 | 621 | 358 | 282 | 556 | 937 | |
| 971 | 1,258 | 2,442 | 2,009 | 1,309 | 7,550 | 8,210 | |
| 25 | 99 | 511 | 228 | 176 | 1,086 | 1,426 | |
| 947 | 1,159 | 1,931 | 1,780 | 1,132 | 6,464 | 6,784 | |
| 971 | 1,258 | 2,442 | 2,009 | 1,309 | 7,550 | 8,210 |
| Financial Year | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|---|---|---|
Equity Capital Equity CapitalCr | 1 | 2 | 3 | 4 | 4 | 11 | 11 |
Reserves ReservesCr | 414 | 774 | 1,009 | 781 | 392 | 5,869 | 5,819 |
| 194 | 161 | 809 | 865 | 631 | 1,114 | 1,442 | |
| 361 | 321 | 621 | 358 | 282 | 556 | 937 | |
| 971 | 1,258 | 2,442 | 2,009 | 1,309 | 7,550 | 8,210 | |
| 25 | 99 | 511 | 228 | 176 | 1,086 | 1,426 | |
| 947 | 1,159 | 1,931 | 1,780 | 1,132 | 6,464 | 6,784 | |
| 971 | 1,258 | 2,442 | 2,009 | 1,309 | 7,550 | 8,210 |
| Financial Year | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|---|---|---|
| -52 | -118 | -416 | -163 | -107 | -68 | 9 | |
| -157 | -207 | -692 | -68 | 511 | -201 | -495 | |
| 65 | 381 | 1,162 | 118 | -391 | 412 | 359 | |
Net Cash Flow Net Cash FlowCr | -144 | 56 | 54 | -112 | 13 | 143 | -127 |
Free Cash Flow Free Cash FlowCr | -208 | -325 | -1,071 | -163 | -107 | -68 | 9 |
CFO To PAT CFO To PAT% | 37.4 | 97.3 | 179.9 | 39.2 | 29.3 | 392.6 | -11.6 |
CFO To EBITDA CFO To EBITDA% | 62.2 | 164.8 | 430.3 | 101.4 | 121.5 | -14.5 | 2.8 |
| Financial Year | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|---|---|---|
| -52 | -118 | -416 | -163 | -107 | -68 | 9 | |
| -157 | -207 | -692 | -68 | 511 | -201 | -495 | |
| 65 | 381 | 1,162 | 118 | -391 | 412 | 359 | |
Net Cash Flow Net Cash FlowCr | -144 | 56 | 54 | -112 | 13 | 143 | -127 |
Free Cash Flow Free Cash FlowCr | -208 | -325 | -1,071 | -163 | -107 | -68 | 9 |
CFO To PAT CFO To PAT% | 37.4 | 97.3 | 179.9 | 39.2 | 29.3 | 392.6 | -11.6 |
CFO To EBITDA CFO To EBITDA% | 62.2 | 164.8 | 430.3 | 101.4 | 121.5 | -14.5 | 2.8 |
| Financial Year | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 | Current |
|---|---|---|---|---|---|---|---|---|
Market Cap Market CapitalizationCr | 20,004 | 16,876 | 18,286 | |||||
Price To Earnings Price To Earnings | ||||||||
Price To Sales Price To Sales | 13.8 | 11.9 | 11.8 | |||||
Price To Book Price To Book | 3.4 | 2.9 | 3.1 | |||||
EV To EBITDA EV To EBITDA | 43.9 | 59.4 | 57.6 | |||||
GPM GPM% | -812.0 | -71.5 | 19.6 | -83.1 | 34.2 | 60.3 | 57.2 | 57.2 |
OPM OPM% | -5,444.1 | -333.6 | -73.2 | -415.1 | -51.3 | 32.3 | 21.4 | 22.0 |
NPM NPM% | -9,065.2 | -564.9 | -174.9 | -1,073.6 | -212.7 | -1.2 | -5.2 | -3.1 |
ROCE ROCE% | -13.9 | -9.0 | -7.5 | -22.3 | -28.8 | 1.5 | 0.4 | 0.4 |
ROE ROE% | -33.7 | -15.6 | -22.8 | -52.9 | -92.4 | -0.3 | -1.3 | -1.3 |
ROA ROA% | -14.4 | -9.6 | -9.5 | -20.7 | -27.9 | -0.2 | -0.9 | -0.9 |
| Financial Year | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 | Current |
|---|---|---|---|---|---|---|---|---|
Market Cap Market CapitalizationCr | 20,004 | 16,876 | 18,286 | |||||
Price To Earnings Price To Earnings | ||||||||
Price To Sales Price To Sales | 13.8 | 11.9 | 11.8 | |||||
Price To Book Price To Book | 3.4 | 2.9 | 3.1 | |||||
EV To EBITDA EV To EBITDA | 43.9 | 59.4 | 57.6 | |||||
GPM GPM% | -812.0 | -71.5 | 19.6 | -83.1 | 34.2 | 60.3 | 57.2 | 57.2 |
OPM OPM% | -5,444.1 | -333.6 | -73.2 | -415.1 | -51.3 | 32.3 | 21.4 | 22.0 |
NPM NPM% | -9,065.2 | -564.9 | -174.9 | -1,073.6 | -212.7 | -1.2 | -5.2 | -3.1 |
ROCE ROCE% | -13.9 | -9.0 | -7.5 | -22.3 | -28.8 | 1.5 | 0.4 | 0.4 |
ROE ROE% | -33.7 | -15.6 | -22.8 | -52.9 | -92.4 | -0.3 | -1.3 | -1.3 |
ROA ROA% | -14.4 | -9.6 | -9.5 | -20.7 | -27.9 | -0.2 | -0.9 | -0.9 |
Documents — OneSource Specialty Pharma Ltd
Concall Transcript Summaries — OneSource Specialty Pharma Ltd