| 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 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| 3 | 21 | 26 | 5 | 26 | 12 | 16 | 15 | 9 | 8 | 7 | 5 | |
Growth YoY Revenue Growth YoY% | -59.9 | 259.2 | 127.7 | -37.3 | 823.4 | -44.6 | -41.0 | 212.3 | -66.7 | -29.9 | -54.4 | -67.0 |
| 7 | 26 | 51 | 10 | 31 | 15 | 30 | 20 | 15 | 10 | 15 | 8 | |
| -4 | -5 | -24 | -5 | -5 | -4 | -14 | -6 | -7 | -1 | -8 | -3 | |
OPM OPM% | -138.8 | -24.0 | -91.6 | -103.2 | -21.3 | -33.9 | -90.6 | -38.5 | -77.9 | -18.0 | -116.1 | -61.7 |
| 0 | -1 | 1 | 1 | 1 | 1 | 1 | 4 | 1 | 2 | 2 | 2 | |
Interest Expense Interest ExpenseCr | 2 | 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 | -7 | -7 | -24 | -5 | -6 | -4 | -14 | -3 | -6 | -1 | -8 | -2 |
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | |
| -7 | -7 | -24 | -5 | -6 | -4 | -14 | -3 | -6 | -1 | -8 | -3 | |
Growth YoY PAT Growth YoY% | -170.6 | -42.7 | -5,982.9 | -137.6 | 6.3 | 41.0 | 40.6 | 40.4 | -4.2 | 74.8 | 43.8 | 19.7 |
NPM NPM% | -238.5 | -32.9 | -91.5 | -114.0 | -24.2 | -35.1 | -92.1 | -21.8 | -75.7 | -12.6 | -113.7 | -52.9 |
| -0.9 | -1.0 | -3.5 | -0.8 | -0.9 | -0.6 | -2.1 | -0.5 | -0.9 | -0.1 | -1.2 | -0.4 |
| 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 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| 3 | 21 | 26 | 5 | 26 | 12 | 16 | 15 | 9 | 8 | 7 | 5 | |
Growth YoY Revenue Growth YoY% | -59.9 | 259.2 | 127.7 | -37.3 | 823.4 | -44.6 | -41.0 | 212.3 | -66.7 | -29.9 | -54.4 | -67.0 |
| 7 | 26 | 51 | 10 | 31 | 15 | 30 | 20 | 15 | 10 | 15 | 8 | |
| -4 | -5 | -24 | -5 | -5 | -4 | -14 | -6 | -7 | -1 | -8 | -3 | |
OPM OPM% | -138.8 | -24.0 | -91.6 | -103.2 | -21.3 | -33.9 | -90.6 | -38.5 | -77.9 | -18.0 | -116.1 | -61.7 |
| 0 | -1 | 1 | 1 | 1 | 1 | 1 | 4 | 1 | 2 | 2 | 2 | |
Interest Expense Interest ExpenseCr | 2 | 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 | -7 | -7 | -24 | -5 | -6 | -4 | -14 | -3 | -6 | -1 | -8 | -2 |
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | |
| -7 | -7 | -24 | -5 | -6 | -4 | -14 | -3 | -6 | -1 | -8 | -3 | |
Growth YoY PAT Growth YoY% | -170.6 | -42.7 | -5,982.9 | -137.6 | 6.3 | 41.0 | 40.6 | 40.4 | -4.2 | 74.8 | 43.8 | 19.7 |
NPM NPM% | -238.5 | -32.9 | -91.5 | -114.0 | -24.2 | -35.1 | -92.1 | -21.8 | -75.7 | -12.6 | -113.7 | -52.9 |
| -0.9 | -1.0 | -3.5 | -0.8 | -0.9 | -0.6 | -2.1 | -0.5 | -0.9 | -0.1 | -1.2 | -0.4 |
| 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 | 93 | 69 | 41 | 49 | 50 | 38 | 93 | 30 | 57 | 57 | 38 | 29 |
Growth Revenue Growth% | -15.2 | -25.9 | -39.9 | 18.6 | 2.4 | -23.3 | 142.5 | -67.9 | 92.6 | 0.0 | -33.1 | -57.6 |
| 106 | 74 | 43 | 49 | 48 | 33 | 87 | 49 | 91 | 86 | 60 | 48 | |
| -14 | -5 | -2 | 0 | 2 | 6 | 6 | -20 | -34 | -28 | -22 | -19 | |
OPM OPM% | -14.9 | -7.6 | -4.5 | -0.2 | 3.4 | 14.9 | 6.9 | -65.5 | -59.2 | -49.3 | -57.2 | -67.7 |
| 8 | 5 | 4 | 4 | 3 | 0 | 1 | 18 | 1 | 4 | 9 | 7 | |
Interest Expense Interest ExpenseCr | 14 | 16 | 19 | 15 | 5 | 6 | 5 | 4 | 2 | 0 | 1 | 1 |
Depreciation DepreciationCr | 6 | 6 | 5 | 4 | 4 | 4 | 4 | 4 | 4 | 4 | 3 | 4 |
PBT PBTCr | -27 | -22 | -21 | -15 | -4 | -4 | -2 | -9 | -39 | -29 | -18 | -17 |
| 2 | 2 | 1 | -1 | 1 | 1 | 1 | 0 | 1 | 1 | 1 | 1 | |
PAT PATCr | -29 | -24 | -22 | -15 | -5 | -5 | -2 | -9 | -40 | -30 | -19 | -18 |
Growth PAT Growth% | -19.3 | 18.6 | 7.3 | 34.5 | 63.3 | 5.2 | 50.9 | -278.7 | -322.9 | 24.8 | 37.4 | 34.8 |
NPM NPM% | -31.8 | -35.0 | -53.9 | -29.8 | -10.7 | -13.2 | -2.7 | -31.6 | -69.4 | -52.1 | -48.8 | -63.4 |
| -4.2 | -3.5 | -3.2 | -2.1 | -0.8 | -0.7 | -0.4 | -1.4 | -5.7 | -4.3 | -2.7 | -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 | TTM |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
Revenue RevenueCr | 93 | 69 | 41 | 49 | 50 | 38 | 93 | 30 | 57 | 57 | 38 | 29 |
Growth Revenue Growth% | -15.2 | -25.9 | -39.9 | 18.6 | 2.4 | -23.3 | 142.5 | -67.9 | 92.6 | 0.0 | -33.1 | -57.6 |
| 106 | 74 | 43 | 49 | 48 | 33 | 87 | 49 | 91 | 86 | 60 | 48 | |
| -14 | -5 | -2 | 0 | 2 | 6 | 6 | -20 | -34 | -28 | -22 | -19 | |
OPM OPM% | -14.9 | -7.6 | -4.5 | -0.2 | 3.4 | 14.9 | 6.9 | -65.5 | -59.2 | -49.3 | -57.2 | -67.7 |
| 8 | 5 | 4 | 4 | 3 | 0 | 1 | 18 | 1 | 4 | 9 | 7 | |
Interest Expense Interest ExpenseCr | 14 | 16 | 19 | 15 | 5 | 6 | 5 | 4 | 2 | 0 | 1 | 1 |
Depreciation DepreciationCr | 6 | 6 | 5 | 4 | 4 | 4 | 4 | 4 | 4 | 4 | 3 | 4 |
PBT PBTCr | -27 | -22 | -21 | -15 | -4 | -4 | -2 | -9 | -39 | -29 | -18 | -17 |
| 2 | 2 | 1 | -1 | 1 | 1 | 1 | 0 | 1 | 1 | 1 | 1 | |
PAT PATCr | -29 | -24 | -22 | -15 | -5 | -5 | -2 | -9 | -40 | -30 | -19 | -18 |
Growth PAT Growth% | -19.3 | 18.6 | 7.3 | 34.5 | 63.3 | 5.2 | 50.9 | -278.7 | -322.9 | 24.8 | 37.4 | 34.8 |
NPM NPM% | -31.8 | -35.0 | -53.9 | -29.8 | -10.7 | -13.2 | -2.7 | -31.6 | -69.4 | -52.1 | -48.8 | -63.4 |
| -4.2 | -3.5 | -3.2 | -2.1 | -0.8 | -0.7 | -0.4 | -1.4 | -5.7 | -4.3 | -2.7 | -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 |
|---|---|---|---|---|---|---|---|---|---|---|---|
Equity Capital Equity CapitalCr | 70 | 70 | 70 | 70 | 70 | 70 | 70 | 70 | 70 | 70 | 70 |
Reserves ReservesCr | 574 | 550 | 528 | 509 | 505 | 500 | 497 | 487 | 447 | 417 | 408 |
| 461 | 501 | 547 | 547 | 494 | 486 | 419 | 216 | 211 | 194 | 178 | |
| 184 | 159 | 158 | 156 | 158 | 162 | 166 | 169 | 173 | 162 | 151 | |
| 1,290 | 1,282 | 1,304 | 1,283 | 1,228 | 1,218 | 1,153 | 943 | 900 | 839 | 804 | |
| 831 | 810 | 822 | 782 | 729 | 709 | 643 | 605 | 559 | 491 | 456 | |
| 459 | 472 | 482 | 501 | 499 | 509 | 510 | 338 | 341 | 348 | 349 | |
| 1,290 | 1,282 | 1,304 | 1,283 | 1,228 | 1,218 | 1,153 | 943 | 900 | 839 | 804 |
| 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 | 70 | 70 | 70 | 70 | 70 | 70 | 70 | 70 | 70 | 70 | 70 |
Reserves ReservesCr | 574 | 550 | 528 | 509 | 505 | 500 | 497 | 487 | 447 | 417 | 408 |
| 461 | 501 | 547 | 547 | 494 | 486 | 419 | 216 | 211 | 194 | 178 | |
| 184 | 159 | 158 | 156 | 158 | 162 | 166 | 169 | 173 | 162 | 151 | |
| 1,290 | 1,282 | 1,304 | 1,283 | 1,228 | 1,218 | 1,153 | 943 | 900 | 839 | 804 | |
| 831 | 810 | 822 | 782 | 729 | 709 | 643 | 605 | 559 | 491 | 456 | |
| 459 | 472 | 482 | 501 | 499 | 509 | 510 | 338 | 341 | 348 | 349 | |
| 1,290 | 1,282 | 1,304 | 1,283 | 1,228 | 1,218 | 1,153 | 943 | 900 | 839 | 804 |
| Financial Year | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| 53 | 56 | 33 | 49 | 15 | 7 | 5 | 7 | 24 | 19 | 24 | |
| -17 | -20 | -20 | -30 | -6 | -6 | -5 | -1 | -3 | -6 | -14 | |
| -35 | -34 | -12 | -19 | -10 | -1 | 1 | -2 | 7 | -9 | -7 | |
Net Cash Flow Net Cash FlowCr | 1 | 2 | 0 | 0 | -2 | 0 | 0 | 5 | 28 | 4 | 3 |
Free Cash Flow Free Cash FlowCr | 36 | 37 | 12 | 18 | 9 | 1 | -1 | 6 | 20 | 13 | |
CFO To PAT CFO To PAT% | -178.3 | -234.3 | -148.6 | -336.5 | -281.1 | -129.4 | -191.2 | -75.8 | -59.9 | -64.3 | -129.6 |
CFO To EBITDA CFO To EBITDA% | -379.5 | -1,079.4 | -1,774.1 | -53,536.5 | 881.1 | 114.8 | 74.3 | -36.5 | -70.2 | -68.0 | -110.5 |
| Financial Year | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| 53 | 56 | 33 | 49 | 15 | 7 | 5 | 7 | 24 | 19 | 24 | |
| -17 | -20 | -20 | -30 | -6 | -6 | -5 | -1 | -3 | -6 | -14 | |
| -35 | -34 | -12 | -19 | -10 | -1 | 1 | -2 | 7 | -9 | -7 | |
Net Cash Flow Net Cash FlowCr | 1 | 2 | 0 | 0 | -2 | 0 | 0 | 5 | 28 | 4 | 3 |
Free Cash Flow Free Cash FlowCr | 36 | 37 | 12 | 18 | 9 | 1 | -1 | 6 | 20 | 13 | |
CFO To PAT CFO To PAT% | -178.3 | -234.3 | -148.6 | -336.5 | -281.1 | -129.4 | -191.2 | -75.8 | -59.9 | -64.3 | -129.6 |
CFO To EBITDA CFO To EBITDA% | -379.5 | -1,079.4 | -1,774.1 | -53,536.5 | 881.1 | 114.8 | 74.3 | -36.5 | -70.2 | -68.0 | -110.5 |
| 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 | 77 | 76 | 60 | 32 | 54 | 114 | 71 | 167 | 146 | 124 | 152 |
Price To Earnings Price To Earnings | -6.7 | |||||||||||
Price To Sales Price To Sales | 0.5 | 1.1 | 1.8 | 1.2 | 0.7 | 1.4 | 1.2 | 2.4 | 2.9 | 2.5 | 3.2 | 5.3 |
Price To Book Price To Book | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.2 | 0.1 | 0.3 | 0.3 | 0.3 | 0.3 |
EV To EBITDA EV To EBITDA | -15.8 | -44.3 | -126.9 | -2,372.0 | 111.6 | 37.7 | 44.0 | -12.0 | -9.2 | -9.9 | -11.1 | -14.4 |
GPM GPM% | 7.2 | 6.7 | 16.5 | 16.5 | 15.8 | 22.1 | 14.2 | 15.7 | -25.6 | -14.0 | ||
OPM OPM% | -14.9 | -7.6 | -4.5 | -0.2 | 3.4 | 14.9 | 6.9 | -65.5 | -59.2 | -49.3 | -57.2 | -67.7 |
NPM NPM% | -31.8 | -35.0 | -53.9 | -29.8 | -10.7 | -13.2 | -2.7 | -31.6 | -69.4 | -52.1 | -48.8 | -63.4 |
ROCE ROCE% | -1.5 | -0.8 | -0.4 | 0.0 | 0.1 | 0.3 | 0.4 | -0.7 | -5.3 | -4.3 | -2.6 | -2.6 |
ROE ROE% | -4.6 | -3.9 | -3.7 | -2.5 | -0.9 | -0.9 | -0.4 | -1.7 | -7.7 | -6.2 | -3.9 | -3.9 |
ROA ROA% | -2.3 | -1.9 | -1.7 | -1.1 | -0.4 | -0.4 | -0.2 | -1.0 | -4.4 | -3.6 | -2.3 | -2.3 |
| 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 | 44 | 77 | 76 | 60 | 32 | 54 | 114 | 71 | 167 | 146 | 124 | 152 |
Price To Earnings Price To Earnings | -6.7 | |||||||||||
Price To Sales Price To Sales | 0.5 | 1.1 | 1.8 | 1.2 | 0.7 | 1.4 | 1.2 | 2.4 | 2.9 | 2.5 | 3.2 | 5.3 |
Price To Book Price To Book | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.2 | 0.1 | 0.3 | 0.3 | 0.3 | 0.3 |
EV To EBITDA EV To EBITDA | -15.8 | -44.3 | -126.9 | -2,372.0 | 111.6 | 37.7 | 44.0 | -12.0 | -9.2 | -9.9 | -11.1 | -14.4 |
GPM GPM% | 7.2 | 6.7 | 16.5 | 16.5 | 15.8 | 22.1 | 14.2 | 15.7 | -25.6 | -14.0 | ||
OPM OPM% | -14.9 | -7.6 | -4.5 | -0.2 | 3.4 | 14.9 | 6.9 | -65.5 | -59.2 | -49.3 | -57.2 | -67.7 |
NPM NPM% | -31.8 | -35.0 | -53.9 | -29.8 | -10.7 | -13.2 | -2.7 | -31.6 | -69.4 | -52.1 | -48.8 | -63.4 |
ROCE ROCE% | -1.5 | -0.8 | -0.4 | 0.0 | 0.1 | 0.3 | 0.4 | -0.7 | -5.3 | -4.3 | -2.6 | -2.6 |
ROE ROE% | -4.6 | -3.9 | -3.7 | -2.5 | -0.9 | -0.9 | -0.4 | -1.7 | -7.7 | -6.2 | -3.9 | -3.9 |
ROA ROA% | -2.3 | -1.9 | -1.7 | -1.1 | -0.4 | -0.4 | -0.2 | -1.0 | -4.4 | -3.6 | -2.3 | -2.3 |
Documents — Prajay Engineers Syndicate Ltd