| 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 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| 2 | 2 | 2 | 4 | 3 | 1 | 2 | 1 | 1 | 1 | 1 | 2 | |
Growth YoY Revenue Growth YoY% | -73.5 | -81.5 | -74.7 | 131.9 | 111.1 | -38.5 | -18.7 | -75.8 | -70.8 | -37.5 | -60.0 | 135.3 |
| 2 | 4 | 5 | 6 | 5 | 2 | 5 | 6 | 3 | 3 | 2 | 4 | |
| 0 | -2 | -3 | -2 | -1 | -1 | -4 | -5 | -2 | -2 | -2 | -2 | |
OPM OPM% | -19.8 | -94.7 | -137.3 | -41.2 | -40.6 | -85.9 | -215.9 | -453.9 | -156.0 | -245.0 | -251.5 | -70.4 |
| 0 | 0 | 3 | 0 | 0 | 0 | 0 | 1 | 0 | 0 | 0 | 0 | |
Interest Expense Interest ExpenseCr | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Depreciation DepreciationCr | 3 | 3 | 3 | 2 | 3 | 2 | 2 | 0 | 0 | 0 | 0 | 0 |
PBT PBTCr | -3 | -5 | -3 | -4 | -4 | -3 | -6 | -4 | -2 | -2 | -2 | -2 |
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | |
| -3 | -5 | -3 | -4 | -4 | -3 | -6 | -4 | -2 | -2 | -2 | -2 | |
Growth YoY PAT Growth YoY% | -98.8 | -613.0 | -376.6 | 12.2 | -18.6 | 35.2 | -62.1 | -8.9 | 54.8 | 32.0 | 66.4 | 55.6 |
NPM NPM% | -202.5 | -236.5 | -164.1 | -93.6 | -113.7 | -249.2 | -327.1 | -421.6 | -176.0 | -271.3 | -275.0 | -79.6 |
| -0.2 | -0.2 | -0.2 | -0.2 | -0.2 | -0.1 | -0.3 | -0.2 | -0.1 | -0.1 | 0.0 | -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 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| 2 | 2 | 2 | 4 | 3 | 1 | 2 | 1 | 1 | 1 | 1 | 2 | |
Growth YoY Revenue Growth YoY% | -73.5 | -81.5 | -74.7 | 131.9 | 111.1 | -38.5 | -18.7 | -75.8 | -70.8 | -37.5 | -60.0 | 135.3 |
| 2 | 4 | 5 | 6 | 5 | 2 | 5 | 6 | 3 | 3 | 2 | 4 | |
| 0 | -2 | -3 | -2 | -1 | -1 | -4 | -5 | -2 | -2 | -2 | -2 | |
OPM OPM% | -19.8 | -94.7 | -137.3 | -41.2 | -40.6 | -85.9 | -215.9 | -453.9 | -156.0 | -245.0 | -251.5 | -70.4 |
| 0 | 0 | 3 | 0 | 0 | 0 | 0 | 1 | 0 | 0 | 0 | 0 | |
Interest Expense Interest ExpenseCr | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Depreciation DepreciationCr | 3 | 3 | 3 | 2 | 3 | 2 | 2 | 0 | 0 | 0 | 0 | 0 |
PBT PBTCr | -3 | -5 | -3 | -4 | -4 | -3 | -6 | -4 | -2 | -2 | -2 | -2 |
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | |
| -3 | -5 | -3 | -4 | -4 | -3 | -6 | -4 | -2 | -2 | -2 | -2 | |
Growth YoY PAT Growth YoY% | -98.8 | -613.0 | -376.6 | 12.2 | -18.6 | 35.2 | -62.1 | -8.9 | 54.8 | 32.0 | 66.4 | 55.6 |
NPM NPM% | -202.5 | -236.5 | -164.1 | -93.6 | -113.7 | -249.2 | -327.1 | -421.6 | -176.0 | -271.3 | -275.0 | -79.6 |
| -0.2 | -0.2 | -0.2 | -0.2 | -0.2 | -0.1 | -0.3 | -0.2 | -0.1 | -0.1 | 0.0 | -0.1 |
| Financial Year | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 | TTM |
|---|---|---|---|---|---|---|---|---|
Revenue RevenueCr | 285 | 107 | 38 | 31 | 8 | 11 | 4 | 5 |
Growth Revenue Growth% | -62.3 | -64.6 | -17.8 | -75.7 | 39.6 | -67.0 | -34.2 | |
| 266 | 104 | 34 | 29 | 14 | 19 | 13 | 12 | |
| 19 | 3 | 4 | 3 | -7 | -8 | -10 | -7 | |
OPM OPM% | 6.7 | 3.0 | 10.9 | 8.6 | -86.1 | -74.4 | -281.7 | -141.8 |
| 5 | 10 | 8 | 10 | 3 | 1 | 1 | 0 | |
Interest Expense Interest ExpenseCr | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Depreciation DepreciationCr | 23 | 17 | 14 | 14 | 12 | 9 | 1 | 1 |
PBT PBTCr | 1 | -5 | -2 | -2 | -16 | -17 | -10 | -8 |
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | |
PAT PATCr | 1 | -4 | -2 | -2 | -16 | -17 | -10 | -8 |
Growth PAT Growth% | -857.1 | 38.1 | 29.8 | -821.0 | -2.9 | 39.1 | 54.5 | |
NPM NPM% | 0.2 | -3.8 | -6.5 | -5.6 | -211.9 | -156.2 | -288.6 | -158.0 |
| 0.1 | -0.2 | -0.1 | -0.1 | -0.8 | -0.8 | -0.5 | -0.3 |
| Financial Year | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 | TTM |
|---|---|---|---|---|---|---|---|---|
Revenue RevenueCr | 285 | 107 | 38 | 31 | 8 | 11 | 4 | 5 |
Growth Revenue Growth% | -62.3 | -64.6 | -17.8 | -75.7 | 39.6 | -67.0 | -34.2 | |
| 266 | 104 | 34 | 29 | 14 | 19 | 13 | 12 | |
| 19 | 3 | 4 | 3 | -7 | -8 | -10 | -7 | |
OPM OPM% | 6.7 | 3.0 | 10.9 | 8.6 | -86.1 | -74.4 | -281.7 | -141.8 |
| 5 | 10 | 8 | 10 | 3 | 1 | 1 | 0 | |
Interest Expense Interest ExpenseCr | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Depreciation DepreciationCr | 23 | 17 | 14 | 14 | 12 | 9 | 1 | 1 |
PBT PBTCr | 1 | -5 | -2 | -2 | -16 | -17 | -10 | -8 |
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | |
PAT PATCr | 1 | -4 | -2 | -2 | -16 | -17 | -10 | -8 |
Growth PAT Growth% | -857.1 | 38.1 | 29.8 | -821.0 | -2.9 | 39.1 | 54.5 | |
NPM NPM% | 0.2 | -3.8 | -6.5 | -5.6 | -211.9 | -156.2 | -288.6 | -158.0 |
| 0.1 | -0.2 | -0.1 | -0.1 | -0.8 | -0.8 | -0.5 | -0.3 |
| Financial Year | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|---|---|---|
Equity Capital Equity CapitalCr | 11 | 20 | 20 | 21 | 21 | 21 | 21 |
Reserves ReservesCr | 147 | 60 | 51 | 50 | 34 | 16 | 6 |
| 69 | 42 | 44 | 43 | 37 | 36 | 34 | |
| 1 | 1 | 1 | 1 | 1 | 3 | 1 | |
| 225 | 125 | 118 | 115 | 94 | 78 | 63 | |
| 80 | 59 | 62 | 58 | 47 | 39 | 27 | |
| 145 | 66 | 56 | 57 | 46 | 39 | 36 | |
| 225 | 125 | 118 | 115 | 94 | 78 | 63 |
| Financial Year | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|---|---|---|
Equity Capital Equity CapitalCr | 11 | 20 | 20 | 21 | 21 | 21 | 21 |
Reserves ReservesCr | 147 | 60 | 51 | 50 | 34 | 16 | 6 |
| 69 | 42 | 44 | 43 | 37 | 36 | 34 | |
| 1 | 1 | 1 | 1 | 1 | 3 | 1 | |
| 225 | 125 | 118 | 115 | 94 | 78 | 63 | |
| 80 | 59 | 62 | 58 | 47 | 39 | 27 | |
| 145 | 66 | 56 | 57 | 46 | 39 | 36 | |
| 225 | 125 | 118 | 115 | 94 | 78 | 63 |
| Financial Year | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|---|---|---|
| 35 | -6 | 7 | 38 | -10 | -5 | -4 | |
| -39 | 0 | 0 | -17 | 0 | -1 | 0 | |
| 1 | 1 | -6 | 0 | 0 | 0 | -3 | |
Net Cash Flow Net Cash FlowCr | -3 | -5 | 1 | 21 | -10 | -6 | -7 |
Free Cash Flow Free Cash FlowCr | -4 | -6 | 7 | 37 | -10 | -6 | |
CFO To PAT CFO To PAT% | 6,604.3 | 144.4 | -278.3 | -2,150.7 | 62.2 | 30.3 | 41.0 |
CFO To EBITDA CFO To EBITDA% | 185.3 | -183.5 | 167.8 | 1,403.6 | 153.2 | 63.6 | 42.0 |
| Financial Year | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|---|---|---|
| 35 | -6 | 7 | 38 | -10 | -5 | -4 | |
| -39 | 0 | 0 | -17 | 0 | -1 | 0 | |
| 1 | 1 | -6 | 0 | 0 | 0 | -3 | |
Net Cash Flow Net Cash FlowCr | -3 | -5 | 1 | 21 | -10 | -6 | -7 |
Free Cash Flow Free Cash FlowCr | -4 | -6 | 7 | 37 | -10 | -6 | |
CFO To PAT CFO To PAT% | 6,604.3 | 144.4 | -278.3 | -2,150.7 | 62.2 | 30.3 | 41.0 |
CFO To EBITDA CFO To EBITDA% | 185.3 | -183.5 | 167.8 | 1,403.6 | 153.2 | 63.6 | 42.0 |
| Financial Year | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 | Current |
|---|---|---|---|---|---|---|---|---|
Market Cap Market CapitalizationCr | 2,131 | 164 | 69 | 118 | 84 | 48 | 47 | |
Price To Earnings Price To Earnings | -5.0 | |||||||
Price To Sales Price To Sales | 19.8 | 4.3 | 2.2 | 15.5 | 7.9 | 13.7 | 9.7 | |
Price To Book Price To Book | 26.5 | 2.3 | 1.0 | 2.2 | 2.2 | 1.8 | 1.8 | |
EV To EBITDA EV To EBITDA | 670.8 | 38.7 | 16.4 | -15.8 | -9.9 | -4.7 | -6.6 | |
GPM GPM% | 12.8 | 10.4 | 30.6 | 51.1 | 37.7 | -5.9 | ||
OPM OPM% | 6.7 | 3.0 | 10.9 | 8.6 | -86.1 | -74.4 | -281.7 | -141.8 |
NPM NPM% | 0.2 | -3.8 | -6.5 | -5.6 | -211.9 | -156.2 | -288.6 | -158.0 |
ROCE ROCE% | 0.8 | -5.6 | -2.9 | -2.0 | -29.0 | -39.5 | -35.6 | -35.6 |
ROE ROE% | 0.3 | -5.0 | -3.5 | -2.5 | -29.6 | -44.3 | -37.6 | -37.6 |
ROA ROA% | 0.2 | -3.2 | -2.1 | -1.5 | -17.2 | -21.3 | -15.9 | -15.9 |
| Financial Year | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 | Current |
|---|---|---|---|---|---|---|---|---|
Market Cap Market CapitalizationCr | 2,131 | 164 | 69 | 118 | 84 | 48 | 47 | |
Price To Earnings Price To Earnings | -5.0 | |||||||
Price To Sales Price To Sales | 19.8 | 4.3 | 2.2 | 15.5 | 7.9 | 13.7 | 9.7 | |
Price To Book Price To Book | 26.5 | 2.3 | 1.0 | 2.2 | 2.2 | 1.8 | 1.8 | |
EV To EBITDA EV To EBITDA | 670.8 | 38.7 | 16.4 | -15.8 | -9.9 | -4.7 | -6.6 | |
GPM GPM% | 12.8 | 10.4 | 30.6 | 51.1 | 37.7 | -5.9 | ||
OPM OPM% | 6.7 | 3.0 | 10.9 | 8.6 | -86.1 | -74.4 | -281.7 | -141.8 |
NPM NPM% | 0.2 | -3.8 | -6.5 | -5.6 | -211.9 | -156.2 | -288.6 | -158.0 |
ROCE ROCE% | 0.8 | -5.6 | -2.9 | -2.0 | -29.0 | -39.5 | -35.6 | -35.6 |
ROE ROE% | 0.3 | -5.0 | -3.5 | -2.5 | -29.6 | -44.3 | -37.6 | -37.6 |
ROA ROA% | 0.2 | -3.2 | -2.1 | -1.5 | -17.2 | -21.3 | -15.9 | -15.9 |
Documents — Suvidhaa Infoserve Ltd