| 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 | 4 | 12 | 15 | 3 | 2 | 2 | 0 | 2 | 2 | 2 | 2 | |
Growth YoY Revenue Growth YoY% | 69.0 | 25.7 | 100.8 | 611.1 | 2.7 | -41.9 | -80.6 | -98.0 | -44.7 | -33.5 | -28.3 | 417.2 |
| 4 | 4 | 8 | 14 | 3 | 2 | 2 | 1 | 4 | 2 | 2 | 2 | |
| -1 | 0 | 4 | 1 | 1 | 1 | 0 | -1 | -2 | -1 | 0 | 0 | |
OPM OPM% | -25.2 | -6.4 | 33.5 | 8.1 | 23.7 | 29.2 | 2.6 | -320.7 | -112.7 | -42.0 | -26.1 | -1.3 |
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 1 | 0 | 0 | 0 | |
Interest Expense Interest ExpenseCr | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 0 | 0 | 0 | 0 |
Depreciation DepreciationCr | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
PBT PBTCr | -2 | -1 | 3 | 1 | 0 | 0 | -1 | -2 | -2 | -1 | -1 | 0 |
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | |
| -2 | -1 | 3 | 1 | 0 | 0 | 0 | -1 | -2 | -1 | -1 | 0 | |
Growth YoY PAT Growth YoY% | -42.9 | 23.4 | 47.3 | 154.1 | 115.6 | 102.7 | -115.1 | -381.1 | -716.0 | -3,400.0 | -59.2 | 70.5 |
NPM NPM% | -48.0 | -27.3 | 27.3 | 3.6 | 7.3 | 1.3 | -21.3 | -513.8 | -81.5 | -63.1 | -47.3 | -29.3 |
| -0.3 | -0.2 | 0.7 | 0.1 | 0.1 | 0.1 | -0.1 | -0.3 | -0.3 | -0.2 | -0.1 | -0.1 |
| 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 | 4 | 12 | 15 | 3 | 2 | 2 | 0 | 2 | 2 | 2 | 2 | |
Growth YoY Revenue Growth YoY% | 69.0 | 25.7 | 100.8 | 611.1 | 2.7 | -41.9 | -80.6 | -98.0 | -44.7 | -33.5 | -28.3 | 417.2 |
| 4 | 4 | 8 | 14 | 3 | 2 | 2 | 1 | 4 | 2 | 2 | 2 | |
| -1 | 0 | 4 | 1 | 1 | 1 | 0 | -1 | -2 | -1 | 0 | 0 | |
OPM OPM% | -25.2 | -6.4 | 33.5 | 8.1 | 23.7 | 29.2 | 2.6 | -320.7 | -112.7 | -42.0 | -26.1 | -1.3 |
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 1 | 0 | 0 | 0 | |
Interest Expense Interest ExpenseCr | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 0 | 0 | 0 | 0 |
Depreciation DepreciationCr | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
PBT PBTCr | -2 | -1 | 3 | 1 | 0 | 0 | -1 | -2 | -2 | -1 | -1 | 0 |
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | |
| -2 | -1 | 3 | 1 | 0 | 0 | 0 | -1 | -2 | -1 | -1 | 0 | |
Growth YoY PAT Growth YoY% | -42.9 | 23.4 | 47.3 | 154.1 | 115.6 | 102.7 | -115.1 | -381.1 | -716.0 | -3,400.0 | -59.2 | 70.5 |
NPM NPM% | -48.0 | -27.3 | 27.3 | 3.6 | 7.3 | 1.3 | -21.3 | -513.8 | -81.5 | -63.1 | -47.3 | -29.3 |
| -0.3 | -0.2 | 0.7 | 0.1 | 0.1 | 0.1 | -0.1 | -0.3 | -0.3 | -0.2 | -0.1 | -0.1 |
| Financial Year | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 | TTM |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
Revenue RevenueCr | 32 | 31 | 29 | 28 | 10 | 9 | 10 | 12 | 21 | 23 | 5 | 7 |
Growth Revenue Growth% | -8.8 | -4.9 | -5.5 | -3.7 | -63.6 | -8.2 | 5.7 | 25.7 | 71.6 | 7.2 | -76.4 | -21.0 |
| 30 | 28 | 27 | 34 | 17 | 15 | 13 | 12 | 19 | 20 | 10 | 10 | |
| 3 | 3 | 2 | -6 | -7 | -5 | -3 | 1 | 3 | 3 | -4 | -3 | |
OPM OPM% | 8.3 | 8.3 | 8.3 | -22.1 | -68.2 | -58.2 | -34.3 | 6.1 | 12.2 | 12.1 | -76.8 | -49.0 |
| 0 | 0 | 0 | 0 | 0 | 0 | 1 | 0 | 0 | 0 | 1 | 1 | |
Interest Expense Interest ExpenseCr | 1 | 1 | 1 | 1 | 1 | 2 | 2 | 2 | 3 | 2 | 2 | 2 |
Depreciation DepreciationCr | 1 | 1 | 1 | 1 | 1 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
PBT PBTCr | 1 | 1 | 1 | -8 | -9 | -7 | -4 | -2 | 0 | 0 | -5 | -4 |
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | |
PAT PATCr | 1 | 1 | 1 | -8 | -9 | -7 | -4 | -2 | 0 | 0 | -5 | -4 |
Growth PAT Growth% | -20.7 | 16.4 | -27.0 | -1,168.1 | -10.3 | 16.0 | 41.3 | 61.1 | 73.3 | 172.7 | -1,562.2 | -120.6 |
NPM NPM% | 2.7 | 3.3 | 2.6 | -28.4 | -86.2 | -78.9 | -43.9 | -13.6 | -2.1 | 1.4 | -88.7 | -56.7 |
| 0.2 | 0.2 | 0.1 | -1.5 | -1.6 | -1.4 | -0.8 | -0.3 | 0.0 | 0.1 | -0.9 | -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 | 32 | 31 | 29 | 28 | 10 | 9 | 10 | 12 | 21 | 23 | 5 | 7 |
Growth Revenue Growth% | -8.8 | -4.9 | -5.5 | -3.7 | -63.6 | -8.2 | 5.7 | 25.7 | 71.6 | 7.2 | -76.4 | -21.0 |
| 30 | 28 | 27 | 34 | 17 | 15 | 13 | 12 | 19 | 20 | 10 | 10 | |
| 3 | 3 | 2 | -6 | -7 | -5 | -3 | 1 | 3 | 3 | -4 | -3 | |
OPM OPM% | 8.3 | 8.3 | 8.3 | -22.1 | -68.2 | -58.2 | -34.3 | 6.1 | 12.2 | 12.1 | -76.8 | -49.0 |
| 0 | 0 | 0 | 0 | 0 | 0 | 1 | 0 | 0 | 0 | 1 | 1 | |
Interest Expense Interest ExpenseCr | 1 | 1 | 1 | 1 | 1 | 2 | 2 | 2 | 3 | 2 | 2 | 2 |
Depreciation DepreciationCr | 1 | 1 | 1 | 1 | 1 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
PBT PBTCr | 1 | 1 | 1 | -8 | -9 | -7 | -4 | -2 | 0 | 0 | -5 | -4 |
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | |
PAT PATCr | 1 | 1 | 1 | -8 | -9 | -7 | -4 | -2 | 0 | 0 | -5 | -4 |
Growth PAT Growth% | -20.7 | 16.4 | -27.0 | -1,168.1 | -10.3 | 16.0 | 41.3 | 61.1 | 73.3 | 172.7 | -1,562.2 | -120.6 |
NPM NPM% | 2.7 | 3.3 | 2.6 | -28.4 | -86.2 | -78.9 | -43.9 | -13.6 | -2.1 | 1.4 | -88.7 | -56.7 |
| 0.2 | 0.2 | 0.1 | -1.5 | -1.6 | -1.4 | -0.8 | -0.3 | 0.0 | 0.1 | -0.9 | -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 |
|---|---|---|---|---|---|---|---|---|---|---|---|
Equity Capital Equity CapitalCr | 11 | 11 | 11 | 11 | 11 | 11 | 11 | 11 | 11 | 11 | 11 |
Reserves ReservesCr | 9 | 7 | 8 | 0 | -9 | -17 | -21 | -23 | -23 | -22 | -27 |
| 10 | 11 | 9 | 15 | 14 | 16 | 15 | 19 | 21 | 24 | 20 | |
| 7 | 5 | 5 | 10 | 12 | 19 | 22 | 27 | 29 | 17 | 4 | |
| 37 | 34 | 33 | 35 | 29 | 29 | 27 | 34 | 39 | 29 | 8 | |
| 15 | 14 | 13 | 8 | 5 | 3 | 3 | 10 | 14 | 3 | 4 | |
| 21 | 20 | 21 | 27 | 24 | 26 | 23 | 24 | 25 | 26 | 4 | |
| 37 | 34 | 33 | 35 | 29 | 29 | 27 | 34 | 39 | 29 | 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 |
|---|---|---|---|---|---|---|---|---|---|---|---|
Equity Capital Equity CapitalCr | 11 | 11 | 11 | 11 | 11 | 11 | 11 | 11 | 11 | 11 | 11 |
Reserves ReservesCr | 9 | 7 | 8 | 0 | -9 | -17 | -21 | -23 | -23 | -22 | -27 |
| 10 | 11 | 9 | 15 | 14 | 16 | 15 | 19 | 21 | 24 | 20 | |
| 7 | 5 | 5 | 10 | 12 | 19 | 22 | 27 | 29 | 17 | 4 | |
| 37 | 34 | 33 | 35 | 29 | 29 | 27 | 34 | 39 | 29 | 8 | |
| 15 | 14 | 13 | 8 | 5 | 3 | 3 | 10 | 14 | 3 | 4 | |
| 21 | 20 | 21 | 27 | 24 | 26 | 23 | 24 | 25 | 26 | 4 | |
| 37 | 34 | 33 | 35 | 29 | 29 | 27 | 34 | 39 | 29 | 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 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| -1 | 1 | 2 | 2 | 0 | -1 | -2 | -1 | 3 | 8 | -4 | |
| 0 | -1 | 0 | -9 | -1 | -3 | -1 | -1 | 0 | -1 | 19 | |
| 1 | 0 | -2 | 8 | 1 | 4 | 3 | 2 | -3 | -7 | -16 | |
Net Cash Flow Net Cash FlowCr | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 1 | -1 |
Free Cash Flow Free Cash FlowCr | -1 | 1 | 2 | -9 | -1 | -4 | -3 | -2 | 2 | 8 | |
CFO To PAT CFO To PAT% | -81.7 | 106.4 | 330.4 | -22.6 | 3.7 | 19.1 | 40.5 | 87.6 | -714.6 | 2,570.5 | 73.3 |
CFO To EBITDA CFO To EBITDA% | -26.5 | 42.8 | 102.6 | -29.1 | 4.7 | 25.9 | 51.8 | -194.7 | 124.0 | 304.7 | 84.6 |
| Financial Year | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| -1 | 1 | 2 | 2 | 0 | -1 | -2 | -1 | 3 | 8 | -4 | |
| 0 | -1 | 0 | -9 | -1 | -3 | -1 | -1 | 0 | -1 | 19 | |
| 1 | 0 | -2 | 8 | 1 | 4 | 3 | 2 | -3 | -7 | -16 | |
Net Cash Flow Net Cash FlowCr | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 1 | -1 |
Free Cash Flow Free Cash FlowCr | -1 | 1 | 2 | -9 | -1 | -4 | -3 | -2 | 2 | 8 | |
CFO To PAT CFO To PAT% | -81.7 | 106.4 | 330.4 | -22.6 | 3.7 | 19.1 | 40.5 | 87.6 | -714.6 | 2,570.5 | 73.3 |
CFO To EBITDA CFO To EBITDA% | -26.5 | 42.8 | 102.6 | -29.1 | 4.7 | 25.9 | 51.8 | -194.7 | 124.0 | 304.7 | 84.6 |
| 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 | 9 | 7 | 11 | 15 | 7 | 4 | 10 | 11 | 12 | 19 | 14 | 17 |
Price To Earnings Price To Earnings | 10.9 | 6.6 | 14.6 | 59.2 | -2.9 | |||||||
Price To Sales Price To Sales | 0.3 | 0.2 | 0.4 | 0.6 | 0.7 | 0.4 | 1.0 | 0.9 | 0.6 | 0.8 | 2.6 | 2.5 |
Price To Book Price To Book | 0.5 | 0.4 | 0.6 | 1.5 | 4.2 | -0.7 | -1.0 | -1.0 | -1.0 | -1.7 | -0.9 | -1.0 |
EV To EBITDA EV To EBITDA | 6.3 | 5.9 | 7.5 | -5.0 | -3.5 | -5.1 | -11.6 | 59.4 | 17.6 | 17.3 | -6.9 | -9.2 |
GPM GPM% | 33.0 | 34.8 | 23.1 | -6.5 | -38.3 | -31.0 | -7.6 | 35.0 | 27.1 | 26.1 | ||
OPM OPM% | 8.3 | 8.3 | 8.3 | -22.1 | -68.2 | -58.2 | -34.3 | 6.1 | 12.2 | 12.1 | -76.8 | -49.0 |
NPM NPM% | 2.7 | 3.3 | 2.6 | -28.4 | -86.2 | -78.9 | -43.9 | -13.6 | -2.1 | 1.4 | -88.7 | -56.7 |
ROCE ROCE% | 8.1 | 8.4 | 7.8 | -25.0 | -38.2 | -32.2 | -12.3 | 3.2 | 11.7 | 15.2 | 197.4 | 197.4 |
ROE ROE% | 4.5 | 5.8 | 4.1 | -76.7 | -549.9 | 127.6 | 42.8 | 14.3 | 3.8 | -2.9 | 29.5 | 29.5 |
ROA ROA% | 2.4 | 3.0 | 2.3 | -22.8 | -30.8 | -25.7 | -16.4 | -5.0 | -1.2 | 1.1 | -62.6 | -62.6 |
| 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 | 9 | 7 | 11 | 15 | 7 | 4 | 10 | 11 | 12 | 19 | 14 | 17 |
Price To Earnings Price To Earnings | 10.9 | 6.6 | 14.6 | 59.2 | -2.9 | |||||||
Price To Sales Price To Sales | 0.3 | 0.2 | 0.4 | 0.6 | 0.7 | 0.4 | 1.0 | 0.9 | 0.6 | 0.8 | 2.6 | 2.5 |
Price To Book Price To Book | 0.5 | 0.4 | 0.6 | 1.5 | 4.2 | -0.7 | -1.0 | -1.0 | -1.0 | -1.7 | -0.9 | -1.0 |
EV To EBITDA EV To EBITDA | 6.3 | 5.9 | 7.5 | -5.0 | -3.5 | -5.1 | -11.6 | 59.4 | 17.6 | 17.3 | -6.9 | -9.2 |
GPM GPM% | 33.0 | 34.8 | 23.1 | -6.5 | -38.3 | -31.0 | -7.6 | 35.0 | 27.1 | 26.1 | ||
OPM OPM% | 8.3 | 8.3 | 8.3 | -22.1 | -68.2 | -58.2 | -34.3 | 6.1 | 12.2 | 12.1 | -76.8 | -49.0 |
NPM NPM% | 2.7 | 3.3 | 2.6 | -28.4 | -86.2 | -78.9 | -43.9 | -13.6 | -2.1 | 1.4 | -88.7 | -56.7 |
ROCE ROCE% | 8.1 | 8.4 | 7.8 | -25.0 | -38.2 | -32.2 | -12.3 | 3.2 | 11.7 | 15.2 | 197.4 | 197.4 |
ROE ROE% | 4.5 | 5.8 | 4.1 | -76.7 | -549.9 | 127.6 | 42.8 | 14.3 | 3.8 | -2.9 | 29.5 | 29.5 |
ROA ROA% | 2.4 | 3.0 | 2.3 | -22.8 | -30.8 | -25.7 | -16.4 | -5.0 | -1.2 | 1.1 | -62.6 | -62.6 |
Documents — Radaan Mediaworks (I) Ltd