| 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 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| 15 | 18 | 13 | 29 | 30 | 21 | 12 | 46 | 31 | 30 | 30 | 34 | |
Growth YoY Revenue Growth YoY% | 77.4 | 12.8 | 5.8 | 40.9 | 93.7 | 18.3 | -3.8 | 58.6 | 4.7 | 42.5 | 144.9 | -27.1 |
| 11 | 8 | 10 | 17 | 12 | 11 | 12 | 30 | 25 | 26 | 35 | 26 | |
| 5 | 10 | 3 | 13 | 18 | 10 | 1 | 16 | 6 | 4 | -5 | 8 | |
OPM OPM% | 31.6 | 56.7 | 20.0 | 43.3 | 61.1 | 49.3 | 6.4 | 35.4 | 20.0 | 13.3 | -17.1 | 22.9 |
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 1 | 0 | 0 | 1 | 0 | |
Interest Expense Interest ExpenseCr | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Depreciation DepreciationCr | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 1 | 1 | 1 | 1 | 1 |
PBT PBTCr | 5 | 10 | 2 | 16 | 18 | 10 | 1 | 16 | 5 | 3 | -18 | 5 |
| 1 | 2 | 1 | 4 | 1 | 2 | 0 | 6 | -9 | 0 | -5 | 3 | |
| 4 | 8 | 2 | 12 | 17 | 8 | 1 | 11 | 14 | 2 | -13 | 2 | |
Growth YoY PAT Growth YoY% | 400.0 | 105.4 | -59.4 | 140.6 | 335.4 | 4.0 | -43.6 | -10.1 | -18.4 | -72.0 | -1,489.3 | -78.3 |
NPM NPM% | 25.6 | 44.3 | 12.9 | 41.5 | 57.7 | 39.0 | 7.5 | 23.5 | 44.9 | 7.7 | -42.8 | 7.0 |
| 1.2 | 2.4 | 0.5 | 3.6 | 5.1 | 2.5 | 0.3 | 3.2 | 4.2 | 0.7 | -3.9 | 0.7 |
| 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 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| 15 | 18 | 13 | 29 | 30 | 21 | 12 | 46 | 31 | 30 | 30 | 34 | |
Growth YoY Revenue Growth YoY% | 77.4 | 12.8 | 5.8 | 40.9 | 93.7 | 18.3 | -3.8 | 58.6 | 4.7 | 42.5 | 144.9 | -27.1 |
| 11 | 8 | 10 | 17 | 12 | 11 | 12 | 30 | 25 | 26 | 35 | 26 | |
| 5 | 10 | 3 | 13 | 18 | 10 | 1 | 16 | 6 | 4 | -5 | 8 | |
OPM OPM% | 31.6 | 56.7 | 20.0 | 43.3 | 61.1 | 49.3 | 6.4 | 35.4 | 20.0 | 13.3 | -17.1 | 22.9 |
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 1 | 0 | 0 | 1 | 0 | |
Interest Expense Interest ExpenseCr | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Depreciation DepreciationCr | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 1 | 1 | 1 | 1 | 1 |
PBT PBTCr | 5 | 10 | 2 | 16 | 18 | 10 | 1 | 16 | 5 | 3 | -18 | 5 |
| 1 | 2 | 1 | 4 | 1 | 2 | 0 | 6 | -9 | 0 | -5 | 3 | |
| 4 | 8 | 2 | 12 | 17 | 8 | 1 | 11 | 14 | 2 | -13 | 2 | |
Growth YoY PAT Growth YoY% | 400.0 | 105.4 | -59.4 | 140.6 | 335.4 | 4.0 | -43.6 | -10.1 | -18.4 | -72.0 | -1,489.3 | -78.3 |
NPM NPM% | 25.6 | 44.3 | 12.9 | 41.5 | 57.7 | 39.0 | 7.5 | 23.5 | 44.9 | 7.7 | -42.8 | 7.0 |
| 1.2 | 2.4 | 0.5 | 3.6 | 5.1 | 2.5 | 0.3 | 3.2 | 4.2 | 0.7 | -3.9 | 0.7 |
| 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 | 10 | 17 | 23 | 47 | 74 | 44 | 46 | 46 | 62 | 80 | 137 | 125 |
Growth Revenue Growth% | 319.6 | 62.9 | 36.3 | 103.1 | 58.6 | -41.4 | 4.8 | 1.6 | 32.5 | 29.7 | 71.3 | 14.4 |
| 4 | 11 | 8 | 30 | 63 | 33 | 26 | 32 | 42 | 47 | 115 | 112 | |
| 6 | 6 | 15 | 17 | 12 | 11 | 20 | 15 | 19 | 33 | 21 | 13 | |
OPM OPM% | 57.2 | 37.6 | 66.5 | 36.1 | 16.0 | 24.5 | 43.6 | 31.7 | 31.5 | 41.2 | 15.7 | 10.2 |
| 13 | 3 | 1 | 0 | 0 | 2 | 0 | 0 | 5 | 10 | 1 | 1 | |
Interest Expense Interest ExpenseCr | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 1 | 0 | 0 | 1 | 1 |
Depreciation DepreciationCr | 1 | 0 | 0 | 0 | 1 | 1 | 1 | 1 | 1 | 1 | 3 | 4 |
PBT PBTCr | 15 | 19 | 17 | 16 | 11 | 11 | 21 | 15 | 23 | 45 | 7 | -5 |
| 1 | 6 | 3 | 4 | 3 | 2 | 4 | 4 | 5 | 6 | -8 | -11 | |
PAT PATCr | 14 | 13 | 14 | 13 | 8 | 8 | 17 | 11 | 19 | 38 | 14 | 6 |
Growth PAT Growth% | 193.3 | -5.5 | 6.7 | -11.7 | -37.5 | 4.1 | 106.8 | -34.2 | 66.0 | 107.3 | -62.8 | -84.5 |
NPM NPM% | 136.4 | 79.1 | 61.9 | 26.9 | 10.6 | 18.8 | 37.1 | 24.1 | 30.2 | 48.2 | 10.5 | 4.6 |
| 5.4 | 4.9 | 5.3 | 4.8 | 3.0 | 3.1 | 6.0 | 3.5 | 5.7 | 11.5 | 3.9 | 1.6 |
| 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 | 10 | 17 | 23 | 47 | 74 | 44 | 46 | 46 | 62 | 80 | 137 | 125 |
Growth Revenue Growth% | 319.6 | 62.9 | 36.3 | 103.1 | 58.6 | -41.4 | 4.8 | 1.6 | 32.5 | 29.7 | 71.3 | 14.4 |
| 4 | 11 | 8 | 30 | 63 | 33 | 26 | 32 | 42 | 47 | 115 | 112 | |
| 6 | 6 | 15 | 17 | 12 | 11 | 20 | 15 | 19 | 33 | 21 | 13 | |
OPM OPM% | 57.2 | 37.6 | 66.5 | 36.1 | 16.0 | 24.5 | 43.6 | 31.7 | 31.5 | 41.2 | 15.7 | 10.2 |
| 13 | 3 | 1 | 0 | 0 | 2 | 0 | 0 | 5 | 10 | 1 | 1 | |
Interest Expense Interest ExpenseCr | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 1 | 0 | 0 | 1 | 1 |
Depreciation DepreciationCr | 1 | 0 | 0 | 0 | 1 | 1 | 1 | 1 | 1 | 1 | 3 | 4 |
PBT PBTCr | 15 | 19 | 17 | 16 | 11 | 11 | 21 | 15 | 23 | 45 | 7 | -5 |
| 1 | 6 | 3 | 4 | 3 | 2 | 4 | 4 | 5 | 6 | -8 | -11 | |
PAT PATCr | 14 | 13 | 14 | 13 | 8 | 8 | 17 | 11 | 19 | 38 | 14 | 6 |
Growth PAT Growth% | 193.3 | -5.5 | 6.7 | -11.7 | -37.5 | 4.1 | 106.8 | -34.2 | 66.0 | 107.3 | -62.8 | -84.5 |
NPM NPM% | 136.4 | 79.1 | 61.9 | 26.9 | 10.6 | 18.8 | 37.1 | 24.1 | 30.2 | 48.2 | 10.5 | 4.6 |
| 5.4 | 4.9 | 5.3 | 4.8 | 3.0 | 3.1 | 6.0 | 3.5 | 5.7 | 11.5 | 3.9 | 1.6 |
| 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 | 13 | 13 | 13 | 13 | 13 | 13 | 16 | 16 | 17 | 17 | 17 |
Reserves ReservesCr | -14 | -18 | -3 | 20 | 32 | 44 | 96 | 111 | 141 | 189 | 239 |
| 198 | 23 | 10 | 11 | 16 | 24 | 17 | 11 | 13 | 19 | ||
| 6 | 4 | 2 | 4 | 0 | 0 | 2 | 3 | 6 | 5 | ||
| 203 | 22 | 22 | 49 | 62 | 81 | 131 | 141 | 177 | 230 | 288 | |
| 145 | 15 | 12 | 42 | 55 | 61 | 83 | 82 | 61 | 48 | ||
| 58 | 8 | 10 | 7 | 7 | 20 | 48 | 59 | 116 | 182 | ||
| 203 | 22 | 22 | 49 | 62 | 81 | 131 | 141 | 177 | 230 | 288 |
| 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 | 16 | 16 | 17 | 17 | 17 |
Reserves ReservesCr | -14 | -18 | -3 | 20 | 32 | 44 | 96 | 111 | 141 | 189 | 239 |
| 198 | 23 | 10 | 11 | 16 | 24 | 17 | 11 | 13 | 19 | ||
| 6 | 4 | 2 | 4 | 0 | 0 | 2 | 3 | 6 | 5 | ||
| 203 | 22 | 22 | 49 | 62 | 81 | 131 | 141 | 177 | 230 | 288 | |
| 145 | 15 | 12 | 42 | 55 | 61 | 83 | 82 | 61 | 48 | ||
| 58 | 8 | 10 | 7 | 7 | 20 | 48 | 59 | 116 | 182 | ||
| 203 | 22 | 22 | 49 | 62 | 81 | 131 | 141 | 177 | 230 | 288 |
| Financial Year | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| 0 | 7 | 7 | -1 | 15 | 40 | 1 | -5 | 13 | 28 | -2 | |
| 9 | 20 | 0 | -2 | -3 | -27 | -48 | 3 | -18 | -26 | 7 | |
| -7 | -25 | -9 | 4 | -3 | 0 | 34 | -6 | 4 | -1 | -3 | |
Net Cash Flow Net Cash FlowCr | 1 | 3 | -2 | 1 | 9 | 13 | -13 | -8 | -1 | 0 | 2 |
Free Cash Flow Free Cash FlowCr | 0 | 7 | 6 | -3 | 12 | 40 | -1 | -6 | 13 | 26 | |
CFO To PAT CFO To PAT% | -2.5 | 55.5 | 45.5 | -11.6 | 190.8 | 493.1 | 7.0 | -47.2 | 70.8 | 72.4 | -14.7 |
CFO To EBITDA CFO To EBITDA% | -5.9 | 116.6 | 42.4 | -8.7 | 126.0 | 379.4 | 6.0 | -35.9 | 67.9 | 84.8 | -9.8 |
| Financial Year | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| 0 | 7 | 7 | -1 | 15 | 40 | 1 | -5 | 13 | 28 | -2 | |
| 9 | 20 | 0 | -2 | -3 | -27 | -48 | 3 | -18 | -26 | 7 | |
| -7 | -25 | -9 | 4 | -3 | 0 | 34 | -6 | 4 | -1 | -3 | |
Net Cash Flow Net Cash FlowCr | 1 | 3 | -2 | 1 | 9 | 13 | -13 | -8 | -1 | 0 | 2 |
Free Cash Flow Free Cash FlowCr | 0 | 7 | 6 | -3 | 12 | 40 | -1 | -6 | 13 | 26 | |
CFO To PAT CFO To PAT% | -2.5 | 55.5 | 45.5 | -11.6 | 190.8 | 493.1 | 7.0 | -47.2 | 70.8 | 72.4 | -14.7 |
CFO To EBITDA CFO To EBITDA% | -5.9 | 116.6 | 42.4 | -8.7 | 126.0 | 379.4 | 6.0 | -35.9 | 67.9 | 84.8 | -9.8 |
| 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 | 10 | 91 | 126 | 108 | 78 | 110 | 288 | 355 | 605 | 819 | 915 | 1,007 |
Price To Earnings Price To Earnings | 0.7 | 6.8 | 8.8 | 8.6 | 9.9 | 13.4 | 16.9 | 31.8 | 32.5 | 21.4 | 69.5 | 179.6 |
Price To Sales Price To Sales | 0.8 | 4.7 | 5.3 | 2.3 | 1.1 | 2.5 | 6.3 | 7.6 | 9.1 | 9.2 | 6.7 | 8.0 |
Price To Book Price To Book | -24.7 | -21.3 | 12.5 | 3.2 | 1.7 | 1.9 | 2.6 | 2.8 | 3.8 | 4.0 | 3.6 | 3.9 |
EV To EBITDA EV To EBITDA | 15.5 | 15.5 | 8.2 | 6.4 | 5.2 | 6.2 | 11.4 | 20.2 | 29.2 | 24.3 | 42.5 | 76.8 |
GPM GPM% | 100.0 | 100.0 | 100.0 | 100.0 | 100.0 | 100.0 | 100.0 | 100.0 | 100.0 | 100.0 | ||
OPM OPM% | 57.2 | 37.6 | 66.5 | 36.1 | 16.0 | 24.5 | 43.6 | 31.7 | 31.5 | 41.2 | 15.7 | 10.2 |
NPM NPM% | 136.4 | 79.1 | 61.9 | 26.9 | 10.6 | 18.8 | 37.1 | 24.1 | 30.2 | 48.2 | 10.5 | 4.6 |
ROCE ROCE% | 17.1 | 182.3 | 106.9 | 44.4 | 24.0 | 19.2 | 18.8 | 12.4 | 14.9 | 21.8 | 2.9 | 2.9 |
ROE ROE% | -3,510.3 | -310.6 | 141.3 | 37.5 | 17.4 | 14.3 | 15.2 | 8.8 | 11.8 | 18.7 | 5.6 | 5.6 |
ROA ROA% | 7.0 | 59.8 | 66.0 | 26.0 | 12.8 | 10.1 | 13.0 | 7.9 | 10.5 | 16.7 | 5.0 | 5.0 |
| Financial Year | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 | Current |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
Market Cap Market CapitalizationCr | 10 | 91 | 126 | 108 | 78 | 110 | 288 | 355 | 605 | 819 | 915 | 1,007 |
Price To Earnings Price To Earnings | 0.7 | 6.8 | 8.8 | 8.6 | 9.9 | 13.4 | 16.9 | 31.8 | 32.5 | 21.4 | 69.5 | 179.6 |
Price To Sales Price To Sales | 0.8 | 4.7 | 5.3 | 2.3 | 1.1 | 2.5 | 6.3 | 7.6 | 9.1 | 9.2 | 6.7 | 8.0 |
Price To Book Price To Book | -24.7 | -21.3 | 12.5 | 3.2 | 1.7 | 1.9 | 2.6 | 2.8 | 3.8 | 4.0 | 3.6 | 3.9 |
EV To EBITDA EV To EBITDA | 15.5 | 15.5 | 8.2 | 6.4 | 5.2 | 6.2 | 11.4 | 20.2 | 29.2 | 24.3 | 42.5 | 76.8 |
GPM GPM% | 100.0 | 100.0 | 100.0 | 100.0 | 100.0 | 100.0 | 100.0 | 100.0 | 100.0 | 100.0 | ||
OPM OPM% | 57.2 | 37.6 | 66.5 | 36.1 | 16.0 | 24.5 | 43.6 | 31.7 | 31.5 | 41.2 | 15.7 | 10.2 |
NPM NPM% | 136.4 | 79.1 | 61.9 | 26.9 | 10.6 | 18.8 | 37.1 | 24.1 | 30.2 | 48.2 | 10.5 | 4.6 |
ROCE ROCE% | 17.1 | 182.3 | 106.9 | 44.4 | 24.0 | 19.2 | 18.8 | 12.4 | 14.9 | 21.8 | 2.9 | 2.9 |
ROE ROE% | -3,510.3 | -310.6 | 141.3 | 37.5 | 17.4 | 14.3 | 15.2 | 8.8 | 11.8 | 18.7 | 5.6 | 5.6 |
ROA ROA% | 7.0 | 59.8 | 66.0 | 26.0 | 12.8 | 10.1 | 13.0 | 7.9 | 10.5 | 16.7 | 5.0 | 5.0 |
Documents — Prime Securities Ltd