| Quarter | Dec 2024 | Mar 2025 | Jun 2025 | Sep 2025 | Dec 2025 | Mar 2026 | Jun 2026 |
|---|---|---|---|---|---|---|---|
| 701 | 712 | 824 | 982 | 1,160 | 1,237 | 1,358 | |
Growth YoY Revenue Growth YoY% | 65.5 | 73.6 | 64.9 | ||||
| 680 | 700 | 798 | 943 | 1,093 | 1,156 | 1,266 | |
| 21 | 12 | 25 | 39 | 66 | 81 | 92 | |
OPM OPM% | 3.0 | 1.7 | 3.1 | 4.0 | 5.7 | 6.5 | 6.8 |
| 6 | 7 | 8 | 6 | 6 | 16 | 21 | |
Interest Expense Interest ExpenseCr | 3 | 5 | 4 | 4 | 6 | 6 | 8 |
Depreciation DepreciationCr | 17 | 24 | 22 | 28 | 32 | 35 | 40 |
PBT PBTCr | 6 | -10 | 8 | 13 | 35 | 55 | 65 |
| 0 | 0 | 0 | 0 | 0 | -1 | 0 | |
| 6 | -10 | 8 | 13 | 35 | 56 | 65 | |
Growth YoY PAT Growth YoY% | 439.6 | 665.6 | 715.5 | ||||
NPM NPM% | 0.9 | -1.4 | 1.0 | 1.3 | 3.0 | 4.5 | 4.8 |
| 0.1 | -0.2 | 0.2 | 0.3 | 0.7 | 0.9 | 1.1 |
| Quarter | Dec 2024 | Mar 2025 | Jun 2025 | Sep 2025 | Dec 2025 | Mar 2026 | Jun 2026 |
|---|---|---|---|---|---|---|---|
| 701 | 712 | 824 | 982 | 1,160 | 1,237 | 1,358 | |
Growth YoY Revenue Growth YoY% | 65.5 | 73.6 | 64.9 | ||||
| 680 | 700 | 798 | 943 | 1,093 | 1,156 | 1,266 | |
| 21 | 12 | 25 | 39 | 66 | 81 | 92 | |
OPM OPM% | 3.0 | 1.7 | 3.1 | 4.0 | 5.7 | 6.5 | 6.8 |
| 6 | 7 | 8 | 6 | 6 | 16 | 21 | |
Interest Expense Interest ExpenseCr | 3 | 5 | 4 | 4 | 6 | 6 | 8 |
Depreciation DepreciationCr | 17 | 24 | 22 | 28 | 32 | 35 | 40 |
PBT PBTCr | 6 | -10 | 8 | 13 | 35 | 55 | 65 |
| 0 | 0 | 0 | 0 | 0 | -1 | 0 | |
| 6 | -10 | 8 | 13 | 35 | 56 | 65 | |
Growth YoY PAT Growth YoY% | 439.6 | 665.6 | 715.5 | ||||
NPM NPM% | 0.9 | -1.4 | 1.0 | 1.3 | 3.0 | 4.5 | 4.8 |
| 0.1 | -0.2 | 0.2 | 0.3 | 0.7 | 0.9 | 1.1 |
| Financial Year | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 | TTM |
|---|---|---|---|---|---|
Revenue RevenueCr | 1,415 | 1,885 | 2,485 | 4,202 | 4,737 |
Growth Revenue Growth% | 33.2 | 31.9 | 69.1 | ||
| 1,529 | 1,873 | 2,429 | 3,991 | 4,459 | |
| -113 | 11 | 56 | 212 | 278 | |
OPM OPM% | -8.0 | 0.6 | 2.3 | 5.0 | 5.9 |
| 8 | 12 | 30 | 36 | 49 | |
Interest Expense Interest ExpenseCr | 13 | 7 | 14 | 20 | 24 |
Depreciation DepreciationCr | 24 | 28 | 65 | 117 | 135 |
PBT PBTCr | -143 | -12 | 6 | 111 | 168 |
| 0 | 0 | 0 | -1 | -1 | |
PAT PATCr | -143 | -12 | 6 | 112 | 169 |
Growth PAT Growth% | 91.7 | 154.1 | 1,638.4 | ||
NPM NPM% | -10.1 | -0.6 | 0.3 | 2.7 | 3.6 |
| -3.4 | -0.3 | 0.1 | 2.2 | 3.0 |
| Financial Year | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 | TTM |
|---|---|---|---|---|---|
Revenue RevenueCr | 1,415 | 1,885 | 2,485 | 4,202 | 4,737 |
Growth Revenue Growth% | 33.2 | 31.9 | 69.1 | ||
| 1,529 | 1,873 | 2,429 | 3,991 | 4,459 | |
| -113 | 11 | 56 | 212 | 278 | |
OPM OPM% | -8.0 | 0.6 | 2.3 | 5.0 | 5.9 |
| 8 | 12 | 30 | 36 | 49 | |
Interest Expense Interest ExpenseCr | 13 | 7 | 14 | 20 | 24 |
Depreciation DepreciationCr | 24 | 28 | 65 | 117 | 135 |
PBT PBTCr | -143 | -12 | 6 | 111 | 168 |
| 0 | 0 | 0 | -1 | -1 | |
PAT PATCr | -143 | -12 | 6 | 112 | 169 |
Growth PAT Growth% | 91.7 | 154.1 | 1,638.4 | ||
NPM NPM% | -10.1 | -0.6 | 0.3 | 2.7 | 3.6 |
| -3.4 | -0.3 | 0.1 | 2.2 | 3.0 |
| Financial Year | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|
Equity Capital Equity CapitalCr | 0 | 0 | 152 | 582 |
Reserves ReservesCr | 171 | 172 | 248 | 1,163 |
| 231 | 344 | 494 | 889 | |
| 35 | 20 | 105 | 200 | |
| 443 | 786 | 1,259 | 2,834 | |
| 321 | 620 | 892 | 1,637 | |
| 122 | 167 | 367 | 1,196 | |
| 443 | 786 | 1,259 | 2,834 |
| Financial Year | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|
Equity Capital Equity CapitalCr | 0 | 0 | 152 | 582 |
Reserves ReservesCr | 171 | 172 | 248 | 1,163 |
| 231 | 344 | 494 | 889 | |
| 35 | 20 | 105 | 200 | |
| 443 | 786 | 1,259 | 2,834 | |
| 321 | 620 | 892 | 1,637 | |
| 122 | 167 | 367 | 1,196 | |
| 443 | 786 | 1,259 | 2,834 |
| Financial Year | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|
| -73 | 132 | 50 | 350 | |
| -40 | -311 | -119 | -1,091 | |
| 90 | 200 | 130 | 863 | |
Net Cash Flow Net Cash FlowCr | -23 | 20 | 61 | 122 |
Free Cash Flow Free Cash FlowCr | -120 | 78 | -36 | 165 |
CFO To PAT CFO To PAT% | 51.1 | -1,107.2 | 775.9 | 313.4 |
CFO To EBITDA CFO To EBITDA% | 64.2 | 1,156.8 | 88.7 | 165.3 |
| Financial Year | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|
| -73 | 132 | 50 | 350 | |
| -40 | -311 | -119 | -1,091 | |
| 90 | 200 | 130 | 863 | |
Net Cash Flow Net Cash FlowCr | -23 | 20 | 61 | 122 |
Free Cash Flow Free Cash FlowCr | -120 | 78 | -36 | 165 |
CFO To PAT CFO To PAT% | 51.1 | -1,107.2 | 775.9 | 313.4 |
CFO To EBITDA CFO To EBITDA% | 64.2 | 1,156.8 | 88.7 | 165.3 |
| Financial Year | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 | Current |
|---|---|---|---|---|---|
Market Cap Market CapitalizationCr | 6,685 | 16,770 | |||
Price To Earnings Price To Earnings | 59.9 | 94.9 | |||
Price To Sales Price To Sales | 1.6 | 3.5 | |||
Price To Book Price To Book | 3.8 | 9.6 | |||
EV To EBITDA EV To EBITDA | 29.5 | 58.1 | |||
GPM GPM% | 73.9 | 73.3 | 75.1 | 72.6 | 72.6 |
OPM OPM% | -8.0 | 0.6 | 2.3 | 5.0 | 5.9 |
NPM NPM% | -10.1 | -0.6 | 0.3 | 2.7 | 3.6 |
ROCE ROCE% | -54.5 | -2.2 | 3.9 | 6.6 | 6.6 |
ROE ROE% | -83.2 | -6.9 | 1.6 | 6.4 | 6.4 |
ROA ROA% | -32.2 | -1.5 | 0.5 | 3.9 | 3.9 |
| Financial Year | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 | Current |
|---|---|---|---|---|---|
Market Cap Market CapitalizationCr | 6,685 | 16,770 | |||
Price To Earnings Price To Earnings | 59.9 | 94.9 | |||
Price To Sales Price To Sales | 1.6 | 3.5 | |||
Price To Book Price To Book | 3.8 | 9.6 | |||
EV To EBITDA EV To EBITDA | 29.5 | 58.1 | |||
GPM GPM% | 73.9 | 73.3 | 75.1 | 72.6 | 72.6 |
OPM OPM% | -8.0 | 0.6 | 2.3 | 5.0 | 5.9 |
NPM NPM% | -10.1 | -0.6 | 0.3 | 2.7 | 3.6 |
ROCE ROCE% | -54.5 | -2.2 | 3.9 | 6.6 | 6.6 |
ROE ROE% | -83.2 | -6.9 | 1.6 | 6.4 | 6.4 |
ROA ROA% | -32.2 | -1.5 | 0.5 | 3.9 | 3.9 |
Documents — Shadowfax Technologies Ltd
Concall Transcript Summaries — Shadowfax Technologies Ltd