| Quarter | Jun 2024 | Sep 2024 | Dec 2024 | Mar 2025 | Jun 2025 | Sep 2025 | Dec 2025 | Mar 2026 | Jun 2026 |
|---|---|---|---|---|---|---|---|---|---|
| 21 | 48 | 31 | 24 | 25 | 38 | 32 | 13 | 17 | |
Growth YoY Revenue Growth YoY% | 19.5 | -21.4 | 3.6 | -47.2 | -32.1 | ||||
| 19 | 43 | 26 | 20 | 22 | 33 | 28 | 12 | 15 | |
| 2 | 5 | 5 | 3 | 4 | 5 | 4 | 0 | 2 | |
OPM OPM% | 11.2 | 10.4 | 16.9 | 14.8 | 14.7 | 13.0 | 13.3 | 2.4 | 13.5 |
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | |
Interest Expense Interest ExpenseCr | 0 | 1 | 0 | 0 | 1 | 1 | 1 | 1 | 1 |
Depreciation DepreciationCr | 0 | 1 | 0 | 0 | 0 | 0 | 1 | 1 | 0 |
PBT PBTCr | 2 | 4 | 4 | 3 | 3 | 4 | 3 | -1 | 1 |
| 0 | 0 | 1 | 0 | 0 | 2 | 1 | 0 | 0 | |
| 2 | 4 | 3 | 3 | 3 | 2 | 2 | -1 | 1 | |
Growth YoY PAT Growth YoY% | 72.0 | -42.5 | -26.5 | -123.5 | -71.3 | ||||
NPM NPM% | 7.8 | 8.2 | 10.5 | 11.0 | 11.2 | 6.0 | 7.5 | -4.9 | 4.7 |
| 3.7 | 8.8 | 7.3 | 5.8 | 6.3 | 3.5 | 4.4 | -1.1 | 1.4 |
| Quarter | Jun 2024 | Sep 2024 | Dec 2024 | Mar 2025 | Jun 2025 | Sep 2025 | Dec 2025 | Mar 2026 | Jun 2026 |
|---|---|---|---|---|---|---|---|---|---|
| 21 | 48 | 31 | 24 | 25 | 38 | 32 | 13 | 17 | |
Growth YoY Revenue Growth YoY% | 19.5 | -21.4 | 3.6 | -47.2 | -32.1 | ||||
| 19 | 43 | 26 | 20 | 22 | 33 | 28 | 12 | 15 | |
| 2 | 5 | 5 | 3 | 4 | 5 | 4 | 0 | 2 | |
OPM OPM% | 11.2 | 10.4 | 16.9 | 14.8 | 14.7 | 13.0 | 13.3 | 2.4 | 13.5 |
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | |
Interest Expense Interest ExpenseCr | 0 | 1 | 0 | 0 | 1 | 1 | 1 | 1 | 1 |
Depreciation DepreciationCr | 0 | 1 | 0 | 0 | 0 | 0 | 1 | 1 | 0 |
PBT PBTCr | 2 | 4 | 4 | 3 | 3 | 4 | 3 | -1 | 1 |
| 0 | 0 | 1 | 0 | 0 | 2 | 1 | 0 | 0 | |
| 2 | 4 | 3 | 3 | 3 | 2 | 2 | -1 | 1 | |
Growth YoY PAT Growth YoY% | 72.0 | -42.5 | -26.5 | -123.5 | -71.3 | ||||
NPM NPM% | 7.8 | 8.2 | 10.5 | 11.0 | 11.2 | 6.0 | 7.5 | -4.9 | 4.7 |
| 3.7 | 8.8 | 7.3 | 5.8 | 6.3 | 3.5 | 4.4 | -1.1 | 1.4 |
| Financial Year | Mar 2022 | Mar 2023 | Mar 2024 | Jan 2025 | Mar 2025 | Mar 2026 | TTM |
|---|---|---|---|---|---|---|---|
Revenue RevenueCr | 50 | 68 | 70 | 105 | 124 | 108 | 100 |
Growth Revenue Growth% | 36.3 | 2.0 | 77.6 | -13.0 | -22.3 | ||
| 47 | 63 | 59 | 90 | 107 | 95 | 88 | |
| 3 | 5 | 11 | 15 | 17 | 13 | 12 | |
OPM OPM% | 5.9 | 8.0 | 15.8 | 14.4 | 13.9 | 12.3 | 11.9 |
| 0 | 0 | 1 | 0 | 0 | |||
Interest Expense Interest ExpenseCr | 1 | 2 | 2 | 2 | 2 | 2 | 2 |
Depreciation DepreciationCr | 2 | 2 | 2 | 1 | 2 | 2 | 2 |
PBT PBTCr | 0 | 1 | 8 | 12 | 14 | 9 | 8 |
| 0 | 0 | 2 | 3 | 4 | 3 | 3 | |
PAT PATCr | 0 | 1 | 6 | 9 | 10 | 7 | 5 |
Growth PAT Growth% | 335.1 | 463.5 | 87.5 | -34.7 | -61.5 | ||
NPM NPM% | -0.8 | 1.4 | 7.9 | 8.7 | 8.4 | 6.3 | 4.9 |
| -1.1 | 2.5 | 13.7 | 20.6 | 11.6 | 8.3 |
| Financial Year | Mar 2022 | Mar 2023 | Mar 2024 | Jan 2025 | Mar 2025 | Mar 2026 | TTM |
|---|---|---|---|---|---|---|---|
Revenue RevenueCr | 50 | 68 | 70 | 105 | 124 | 108 | 100 |
Growth Revenue Growth% | 36.3 | 2.0 | 77.6 | -13.0 | -22.3 | ||
| 47 | 63 | 59 | 90 | 107 | 95 | 88 | |
| 3 | 5 | 11 | 15 | 17 | 13 | 12 | |
OPM OPM% | 5.9 | 8.0 | 15.8 | 14.4 | 13.9 | 12.3 | 11.9 |
| 0 | 0 | 1 | 0 | 0 | |||
Interest Expense Interest ExpenseCr | 1 | 2 | 2 | 2 | 2 | 2 | 2 |
Depreciation DepreciationCr | 2 | 2 | 2 | 1 | 2 | 2 | 2 |
PBT PBTCr | 0 | 1 | 8 | 12 | 14 | 9 | 8 |
| 0 | 0 | 2 | 3 | 4 | 3 | 3 | |
PAT PATCr | 0 | 1 | 6 | 9 | 10 | 7 | 5 |
Growth PAT Growth% | 335.1 | 463.5 | 87.5 | -34.7 | -61.5 | ||
NPM NPM% | -0.8 | 1.4 | 7.9 | 8.7 | 8.4 | 6.3 | 4.9 |
| -1.1 | 2.5 | 13.7 | 20.6 | 11.6 | 8.3 |
| Financial Year | Mar 2022 | Mar 2023 | Mar 2024 | Jan 2025 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|---|---|
Equity Capital Equity CapitalCr | 4 | 4 | 4 | 4 | 4 | 6 |
Reserves ReservesCr | 0 | 1 | 11 | 20 | 21 | 52 |
| 26 | 31 | 26 | 37 | 41 | 28 | |
| 7 | 5 | 9 | 7 | 7 | 6 | |
| 37 | 41 | 51 | 69 | 74 | 92 | |
| 19 | 25 | 37 | 56 | 61 | 64 | |
| 18 | 16 | 14 | 13 | 12 | 28 | |
| 37 | 41 | 51 | 69 | 74 | 92 |
| Financial Year | Mar 2022 | Mar 2023 | Mar 2024 | Jan 2025 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|---|---|
Equity Capital Equity CapitalCr | 4 | 4 | 4 | 4 | 4 | 6 |
Reserves ReservesCr | 0 | 1 | 11 | 20 | 21 | 52 |
| 26 | 31 | 26 | 37 | 41 | 28 | |
| 7 | 5 | 9 | 7 | 7 | 6 | |
| 37 | 41 | 51 | 69 | 74 | 92 | |
| 19 | 25 | 37 | 56 | 61 | 64 | |
| 18 | 16 | 14 | 13 | 12 | 28 | |
| 37 | 41 | 51 | 69 | 74 | 92 |
| Financial Year | Mar 2022 | Mar 2023 | Mar 2024 | Jan 2025 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|---|---|
| 1 | 4 | 0 | 7 | 8 | -18 | |
| -6 | 0 | 0 | 0 | 0 | -10 | |
| 5 | -4 | 0 | -7 | -7 | 28 | |
Net Cash Flow Net Cash FlowCr | 0 | 0 | 0 | 0 | 0 | 0 |
Free Cash Flow Free Cash FlowCr | -5 | 3 | 0 | 7 | 7 | -28 |
CFO To PAT CFO To PAT% | -193.4 | 369.0 | -1.9 | 74.7 | 75.4 | -258.9 |
CFO To EBITDA CFO To EBITDA% | 27.1 | 66.7 | -0.9 | 45.3 | 45.6 | -133.1 |
| Financial Year | Mar 2022 | Mar 2023 | Mar 2024 | Jan 2025 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|---|---|
| 1 | 4 | 0 | 7 | 8 | -18 | |
| -6 | 0 | 0 | 0 | 0 | -10 | |
| 5 | -4 | 0 | -7 | -7 | 28 | |
Net Cash Flow Net Cash FlowCr | 0 | 0 | 0 | 0 | 0 | 0 |
Free Cash Flow Free Cash FlowCr | -5 | 3 | 0 | 7 | 7 | -28 |
CFO To PAT CFO To PAT% | -193.4 | 369.0 | -1.9 | 74.7 | 75.4 | -258.9 |
CFO To EBITDA CFO To EBITDA% | 27.1 | 66.7 | -0.9 | 45.3 | 45.6 | -133.1 |
| Financial Year | Mar 2022 | Mar 2023 | Mar 2024 | Jan 2025 | Mar 2025 | Mar 2026 | Current |
|---|---|---|---|---|---|---|---|
Market Cap Market CapitalizationCr | 98 | 45 | |||||
Price To Earnings Price To Earnings | 14.4 | 8.6 | |||||
Price To Sales Price To Sales | 0.9 | 0.5 | |||||
Price To Book Price To Book | 1.7 | 0.8 | |||||
EV To EBITDA EV To EBITDA | 9.3 | 5.9 | |||||
GPM GPM% | 11.5 | 13.1 | 21.1 | 17.2 | |||
OPM OPM% | 5.9 | 8.0 | 15.8 | 14.4 | 13.9 | 12.3 | 11.9 |
NPM NPM% | -0.8 | 1.4 | 7.9 | 8.7 | 8.4 | 6.3 | 4.9 |
ROCE ROCE% | 3.1 | 8.9 | 23.2 | 31.0 | 34.6 | 13.9 | 13.9 |
ROE ROE% | -11.6 | 21.3 | 36.6 | 37.7 | 40.7 | 11.7 | 11.7 |
ROA ROA% | -1.1 | 2.4 | 10.9 | 13.3 | 14.1 | 7.4 | 7.4 |
| Financial Year | Mar 2022 | Mar 2023 | Mar 2024 | Jan 2025 | Mar 2025 | Mar 2026 | Current |
|---|---|---|---|---|---|---|---|
Market Cap Market CapitalizationCr | 98 | 45 | |||||
Price To Earnings Price To Earnings | 14.4 | 8.6 | |||||
Price To Sales Price To Sales | 0.9 | 0.5 | |||||
Price To Book Price To Book | 1.7 | 0.8 | |||||
EV To EBITDA EV To EBITDA | 9.3 | 5.9 | |||||
GPM GPM% | 11.5 | 13.1 | 21.1 | 17.2 | |||
OPM OPM% | 5.9 | 8.0 | 15.8 | 14.4 | 13.9 | 12.3 | 11.9 |
NPM NPM% | -0.8 | 1.4 | 7.9 | 8.7 | 8.4 | 6.3 | 4.9 |
ROCE ROCE% | 3.1 | 8.9 | 23.2 | 31.0 | 34.6 | 13.9 | 13.9 |
ROE ROE% | -11.6 | 21.3 | 36.6 | 37.7 | 40.7 | 11.7 | 11.7 |
ROA ROA% | -1.1 | 2.4 | 10.9 | 13.3 | 14.1 | 7.4 | 7.4 |
Documents — Silky Overseas Ltd