| 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 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| 11 | 10 | 25 | 16 | 15 | 15 | 20 | 20 | 17 | 5 | 11 | 5 | |
Growth YoY Revenue Growth YoY% | 112.7 | 126.3 | 397.1 | 128.7 | 31.7 | 57.5 | -22.1 | 27.4 | 15.2 | -69.2 | -45.7 | -76.7 |
| 23 | 18 | 26 | 15 | 16 | 22 | 27 | 19 | 16 | 10 | 16 | 9 | |
| -12 | -8 | 0 | 1 | -1 | -7 | -7 | 1 | 2 | -5 | -5 | -4 | |
OPM OPM% | -106.4 | -82.2 | -0.4 | 3.6 | -3.8 | -43.7 | -33.8 | 4.2 | 9.8 | -104.2 | -48.8 | -83.0 |
| 8 | 6 | 6 | 6 | 6 | 7 | 7 | 7 | 7 | 15 | -78 | 14 | |
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 | 1 | 1 | 1 | 1 | 1 |
PBT PBTCr | -5 | -3 | 5 | 6 | 5 | 0 | 0 | 8 | 8 | 9 | -84 | 9 |
| -2 | -1 | 1 | 1 | 1 | -1 | 0 | 1 | 2 | 1 | 0 | 1 | |
| -3 | -3 | 3 | 5 | 4 | 1 | -1 | 7 | 6 | 9 | -83 | 8 | |
Growth YoY PAT Growth YoY% | -125.1 | -133.0 | -38.0 | -48.2 | 222.0 | 119.3 | -118.3 | 42.6 | 39.6 | 1,518.9 | -13,532.8 | 26.4 |
NPM NPM% | -28.4 | -28.3 | 13.1 | 29.5 | 26.3 | 3.5 | -3.1 | 33.0 | 31.9 | 181.8 | -772.9 | 178.8 |
| -0.1 | -0.1 | 0.1 | 0.2 | 0.2 | 0.0 | 0.0 | 0.3 | 0.2 | 0.3 | -3.2 | 0.3 |
| 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 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| 11 | 10 | 25 | 16 | 15 | 15 | 20 | 20 | 17 | 5 | 11 | 5 | |
Growth YoY Revenue Growth YoY% | 112.7 | 126.3 | 397.1 | 128.7 | 31.7 | 57.5 | -22.1 | 27.4 | 15.2 | -69.2 | -45.7 | -76.7 |
| 23 | 18 | 26 | 15 | 16 | 22 | 27 | 19 | 16 | 10 | 16 | 9 | |
| -12 | -8 | 0 | 1 | -1 | -7 | -7 | 1 | 2 | -5 | -5 | -4 | |
OPM OPM% | -106.4 | -82.2 | -0.4 | 3.6 | -3.8 | -43.7 | -33.8 | 4.2 | 9.8 | -104.2 | -48.8 | -83.0 |
| 8 | 6 | 6 | 6 | 6 | 7 | 7 | 7 | 7 | 15 | -78 | 14 | |
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 | 1 | 1 | 1 | 1 | 1 |
PBT PBTCr | -5 | -3 | 5 | 6 | 5 | 0 | 0 | 8 | 8 | 9 | -84 | 9 |
| -2 | -1 | 1 | 1 | 1 | -1 | 0 | 1 | 2 | 1 | 0 | 1 | |
| -3 | -3 | 3 | 5 | 4 | 1 | -1 | 7 | 6 | 9 | -83 | 8 | |
Growth YoY PAT Growth YoY% | -125.1 | -133.0 | -38.0 | -48.2 | 222.0 | 119.3 | -118.3 | 42.6 | 39.6 | 1,518.9 | -13,532.8 | 26.4 |
NPM NPM% | -28.4 | -28.3 | 13.1 | 29.5 | 26.3 | 3.5 | -3.1 | 33.0 | 31.9 | 181.8 | -772.9 | 178.8 |
| -0.1 | -0.1 | 0.1 | 0.2 | 0.2 | 0.0 | 0.0 | 0.3 | 0.2 | 0.3 | -3.2 | 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 | 452 | 23 | 20 | 21 | 18 | 19 | 24 | 21 | 56 | 35 | 37 | 37 |
Growth Revenue Growth% | -94.9 | -13.1 | 5.6 | -14.1 | 5.9 | 23.9 | -14.6 | 171.2 | -36.6 | 4.4 | -46.8 | |
| 397 | 29 | 30 | 42 | -13 | 30 | 40 | 35 | 75 | 78 | 60 | 50 | |
| 55 | -6 | -10 | -21 | 31 | -10 | -16 | -15 | -20 | -43 | -23 | -12 | |
OPM OPM% | 12.1 | -24.1 | -50.6 | -96.3 | 168.6 | -54.1 | -65.7 | -73.1 | -35.6 | -122.4 | -62.5 | -33.1 |
| -1 | 36 | 83 | 91 | 76 | 95 | 82 | 78 | 36 | 57 | -33 | -42 | |
Interest Expense Interest ExpenseCr | 0 | 0 | 0 | 0 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 |
Depreciation DepreciationCr | 2 | 2 | 2 | 2 | 4 | 4 | 4 | 4 | 5 | 4 | 3 | 3 |
PBT PBTCr | 51 | 28 | 71 | 69 | 102 | 80 | 61 | 58 | 11 | 10 | -59 | -57 |
| 13 | -19 | 27 | 21 | 30 | 30 | 15 | 20 | 4 | 1 | 3 | 3 | |
PAT PATCr | 38 | 47 | 43 | 48 | 71 | 50 | 46 | 38 | 6 | 9 | -62 | -61 |
Growth PAT Growth% | 1.6 | 23.3 | -7.5 | 11.2 | 48.6 | -30.0 | -7.9 | -17.8 | -83.2 | 33.9 | -831.6 | -676.6 |
NPM NPM% | 8.4 | 201.2 | 214.1 | 225.5 | 390.3 | 258.0 | 191.8 | 184.8 | 11.5 | 24.2 | -169.6 | -162.1 |
| 1.4 | 1.8 | 1.7 | 1.9 | 2.8 | 1.9 | 1.5 | 1.5 | 0.3 | 0.3 | -2.4 | -2.4 |
| 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 | 452 | 23 | 20 | 21 | 18 | 19 | 24 | 21 | 56 | 35 | 37 | 37 |
Growth Revenue Growth% | -94.9 | -13.1 | 5.6 | -14.1 | 5.9 | 23.9 | -14.6 | 171.2 | -36.6 | 4.4 | -46.8 | |
| 397 | 29 | 30 | 42 | -13 | 30 | 40 | 35 | 75 | 78 | 60 | 50 | |
| 55 | -6 | -10 | -21 | 31 | -10 | -16 | -15 | -20 | -43 | -23 | -12 | |
OPM OPM% | 12.1 | -24.1 | -50.6 | -96.3 | 168.6 | -54.1 | -65.7 | -73.1 | -35.6 | -122.4 | -62.5 | -33.1 |
| -1 | 36 | 83 | 91 | 76 | 95 | 82 | 78 | 36 | 57 | -33 | -42 | |
Interest Expense Interest ExpenseCr | 0 | 0 | 0 | 0 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 |
Depreciation DepreciationCr | 2 | 2 | 2 | 2 | 4 | 4 | 4 | 4 | 5 | 4 | 3 | 3 |
PBT PBTCr | 51 | 28 | 71 | 69 | 102 | 80 | 61 | 58 | 11 | 10 | -59 | -57 |
| 13 | -19 | 27 | 21 | 30 | 30 | 15 | 20 | 4 | 1 | 3 | 3 | |
PAT PATCr | 38 | 47 | 43 | 48 | 71 | 50 | 46 | 38 | 6 | 9 | -62 | -61 |
Growth PAT Growth% | 1.6 | 23.3 | -7.5 | 11.2 | 48.6 | -30.0 | -7.9 | -17.8 | -83.2 | 33.9 | -831.6 | -676.6 |
NPM NPM% | 8.4 | 201.2 | 214.1 | 225.5 | 390.3 | 258.0 | 191.8 | 184.8 | 11.5 | 24.2 | -169.6 | -162.1 |
| 1.4 | 1.8 | 1.7 | 1.9 | 2.8 | 1.9 | 1.5 | 1.5 | 0.3 | 0.3 | -2.4 | -2.4 |
| 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 | 257 | 257 | 257 | 257 | 257 | 257 | 257 | 257 | 257 | 257 | 257 |
Reserves ReservesCr | 1,907 | 2,006 | 2,011 | 2,059 | 2,130 | 2,180 | 2,227 | 2,226 | 2,233 | 2,243 | 2,128 |
| 42 | 38 | 39 | 37 | 39 | 47 | 38 | 48 | 38 | 46 | 33 | |
| 1 | 2 | 3 | 3 | 9 | 6 | 8 | 5 | 8 | 11 | 5 | |
| 2,207 | 2,265 | 2,310 | 2,356 | 2,435 | 2,491 | 2,529 | 2,536 | 2,535 | 2,557 | 2,422 | |
| 1,689 | 1,630 | 1,283 | 1,388 | 831 | 1,049 | 559 | 1,065 | 1,399 | 1,466 | 973 | |
| 518 | 636 | 1,027 | 968 | 1,604 | 1,442 | 1,970 | 1,470 | 1,136 | 1,091 | 1,450 | |
| 2,207 | 2,265 | 2,310 | 2,356 | 2,435 | 2,491 | 2,529 | 2,536 | 2,535 | 2,557 | 2,422 |
| 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 | 257 | 257 | 257 | 257 | 257 | 257 | 257 | 257 | 257 | 257 | 257 |
Reserves ReservesCr | 1,907 | 2,006 | 2,011 | 2,059 | 2,130 | 2,180 | 2,227 | 2,226 | 2,233 | 2,243 | 2,128 |
| 42 | 38 | 39 | 37 | 39 | 47 | 38 | 48 | 38 | 46 | 33 | |
| 1 | 2 | 3 | 3 | 9 | 6 | 8 | 5 | 8 | 11 | 5 | |
| 2,207 | 2,265 | 2,310 | 2,356 | 2,435 | 2,491 | 2,529 | 2,536 | 2,535 | 2,557 | 2,422 | |
| 1,689 | 1,630 | 1,283 | 1,388 | 831 | 1,049 | 559 | 1,065 | 1,399 | 1,466 | 973 | |
| 518 | 636 | 1,027 | 968 | 1,604 | 1,442 | 1,970 | 1,470 | 1,136 | 1,091 | 1,450 | |
| 2,207 | 2,265 | 2,310 | 2,356 | 2,435 | 2,491 | 2,529 | 2,536 | 2,535 | 2,557 | 2,422 |
| Financial Year | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| -241 | 55 | -13 | -22 | -43 | -46 | -57 | -145 | -466 | 135 | -10 | |
| 142 | -50 | 9 | 20 | 47 | 50 | 54 | 186 | 474 | -134 | 14 | |
| 0 | 0 | 0 | 0 | -3 | -3 | 1 | -42 | -3 | -2 | -2 | |
Net Cash Flow Net Cash FlowCr | -99 | 4 | -4 | -1 | 1 | 1 | -2 | 0 | 5 | -2 | 2 |
Free Cash Flow Free Cash FlowCr | -243 | 55 | -14 | -22 | -43 | -46 | -63 | -147 | -468 | 135 | -1 |
CFO To PAT CFO To PAT% | -635.7 | 117.3 | -30.9 | -44.7 | -60.0 | -91.8 | -124.4 | -383.1 | -7,318.7 | 1,577.7 | 15.4 |
CFO To EBITDA CFO To EBITDA% | -440.4 | -979.8 | 130.6 | 104.8 | -138.9 | 438.0 | 362.9 | 968.6 | 2,357.4 | -312.0 | 41.8 |
| Financial Year | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| -241 | 55 | -13 | -22 | -43 | -46 | -57 | -145 | -466 | 135 | -10 | |
| 142 | -50 | 9 | 20 | 47 | 50 | 54 | 186 | 474 | -134 | 14 | |
| 0 | 0 | 0 | 0 | -3 | -3 | 1 | -42 | -3 | -2 | -2 | |
Net Cash Flow Net Cash FlowCr | -99 | 4 | -4 | -1 | 1 | 1 | -2 | 0 | 5 | -2 | 2 |
Free Cash Flow Free Cash FlowCr | -243 | 55 | -14 | -22 | -43 | -46 | -63 | -147 | -468 | 135 | -1 |
CFO To PAT CFO To PAT% | -635.7 | 117.3 | -30.9 | -44.7 | -60.0 | -91.8 | -124.4 | -383.1 | -7,318.7 | 1,577.7 | 15.4 |
CFO To EBITDA CFO To EBITDA% | -440.4 | -979.8 | 130.6 | 104.8 | -138.9 | 438.0 | 362.9 | 968.6 | 2,357.4 | -312.0 | 41.8 |
| Financial Year | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 | Current |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
Market Cap Market CapitalizationCr | 547 | 682 | 660 | 400 | 182 | 460 | 589 | 516 | 748 | 917 | 514 | 515 |
Price To Earnings Price To Earnings | 15.3 | 14.6 | 15.3 | 8.3 | 2.5 | 9.2 | 12.8 | 13.7 | 116.6 | 108.2 | ||
Price To Sales Price To Sales | 1.2 | 6.5 | 6.4 | 3.6 | 1.6 | 4.1 | 5.6 | 5.3 | 8.3 | 26.0 | 13.9 | 13.8 |
Price To Book Price To Book | 0.3 | 0.3 | 0.3 | 0.2 | 0.1 | 0.2 | 0.2 | 0.2 | 0.3 | 0.4 | 0.2 | 0.2 |
EV To EBITDA EV To EBITDA | 5.7 | -119.8 | -64.0 | -19.3 | 6.0 | -43.8 | -37.5 | -32.9 | -18.6 | -12.0 | -22.1 | -40.5 |
GPM GPM% | 18.8 | 100.0 | 100.0 | 100.0 | 379.5 | 84.9 | 52.4 | 86.4 | 45.5 | -12.1 | -6.8 | -6.8 |
OPM OPM% | 12.1 | -24.1 | -50.6 | -96.3 | 168.6 | -54.1 | -65.7 | -73.1 | -35.6 | -122.4 | -62.5 | -33.1 |
NPM NPM% | 8.4 | 201.2 | 214.1 | 225.5 | 390.3 | 258.0 | 191.8 | 184.8 | 11.5 | 24.2 | -169.6 | -162.1 |
ROCE ROCE% | 2.4 | 1.3 | 3.1 | 3.0 | 4.3 | 3.3 | 2.5 | 2.4 | 0.5 | 0.4 | -2.5 | -2.5 |
ROE ROE% | 1.8 | 2.1 | 1.9 | 2.1 | 3.0 | 2.0 | 1.9 | 1.5 | 0.3 | 0.3 | -2.6 | -2.6 |
ROA ROA% | 1.7 | 2.1 | 1.9 | 2.0 | 2.9 | 2.0 | 1.8 | 1.5 | 0.3 | 0.3 | -2.6 | -2.6 |
| 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 | 547 | 682 | 660 | 400 | 182 | 460 | 589 | 516 | 748 | 917 | 514 | 515 |
Price To Earnings Price To Earnings | 15.3 | 14.6 | 15.3 | 8.3 | 2.5 | 9.2 | 12.8 | 13.7 | 116.6 | 108.2 | ||
Price To Sales Price To Sales | 1.2 | 6.5 | 6.4 | 3.6 | 1.6 | 4.1 | 5.6 | 5.3 | 8.3 | 26.0 | 13.9 | 13.8 |
Price To Book Price To Book | 0.3 | 0.3 | 0.3 | 0.2 | 0.1 | 0.2 | 0.2 | 0.2 | 0.3 | 0.4 | 0.2 | 0.2 |
EV To EBITDA EV To EBITDA | 5.7 | -119.8 | -64.0 | -19.3 | 6.0 | -43.8 | -37.5 | -32.9 | -18.6 | -12.0 | -22.1 | -40.5 |
GPM GPM% | 18.8 | 100.0 | 100.0 | 100.0 | 379.5 | 84.9 | 52.4 | 86.4 | 45.5 | -12.1 | -6.8 | -6.8 |
OPM OPM% | 12.1 | -24.1 | -50.6 | -96.3 | 168.6 | -54.1 | -65.7 | -73.1 | -35.6 | -122.4 | -62.5 | -33.1 |
NPM NPM% | 8.4 | 201.2 | 214.1 | 225.5 | 390.3 | 258.0 | 191.8 | 184.8 | 11.5 | 24.2 | -169.6 | -162.1 |
ROCE ROCE% | 2.4 | 1.3 | 3.1 | 3.0 | 4.3 | 3.3 | 2.5 | 2.4 | 0.5 | 0.4 | -2.5 | -2.5 |
ROE ROE% | 1.8 | 2.1 | 1.9 | 2.1 | 3.0 | 2.0 | 1.9 | 1.5 | 0.3 | 0.3 | -2.6 | -2.6 |
ROA ROA% | 1.7 | 2.1 | 1.9 | 2.0 | 2.9 | 2.0 | 1.8 | 1.5 | 0.3 | 0.3 | -2.6 | -2.6 |
Documents — Oswal Green Tech Ltd