| 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 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 54 | 30 | |
Growth YoY Revenue Growth YoY% | -99.9 | -100.0 | -100.0 | -100.0 | -100.0 | |||||||
| 2 | 2 | 16 | 2 | 1 | 3 | 1 | 0 | 0 | 0 | 55 | 31 | |
| -1 | -2 | -16 | -2 | -1 | -3 | -1 | 0 | 0 | 0 | -1 | 0 | |
OPM OPM% | -2,900.0 | -1.5 | -0.9 | |||||||||
| 0 | 1 | -39 | 0 | 0 | 9 | 2 | 0 | 0 | 1 | 5 | 1 | |
Interest Expense Interest ExpenseCr | 1 | 1 | 1 | 0 | 1 | 1 | 0 | 0 | 0 | 0 | 0 | 0 |
Depreciation DepreciationCr | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
PBT PBTCr | -2 | -2 | -55 | -3 | -1 | 5 | 0 | -1 | 0 | 1 | 4 | 1 |
| 0 | 4 | 1 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | |
| -2 | -2 | -111 | -4 | -2 | 48 | -5 | -1 | 6 | 1 | 4 | 1 | |
Growth YoY PAT Growth YoY% | 81.1 | 78.3 | -97.7 | 29.5 | -1.9 | 2,328.0 | 95.6 | 75.7 | 498.1 | -97.7 | 189.3 | 216.5 |
NPM NPM% | -3,100.0 | 8.1 | 3.5 | |||||||||
| -0.1 | -0.1 | -7.6 | -0.3 | -0.1 | 3.3 | -0.3 | -0.1 | 0.4 | 0.1 | 0.3 | 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 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 54 | 30 | |
Growth YoY Revenue Growth YoY% | -99.9 | -100.0 | -100.0 | -100.0 | -100.0 | |||||||
| 2 | 2 | 16 | 2 | 1 | 3 | 1 | 0 | 0 | 0 | 55 | 31 | |
| -1 | -2 | -16 | -2 | -1 | -3 | -1 | 0 | 0 | 0 | -1 | 0 | |
OPM OPM% | -2,900.0 | -1.5 | -0.9 | |||||||||
| 0 | 1 | -39 | 0 | 0 | 9 | 2 | 0 | 0 | 1 | 5 | 1 | |
Interest Expense Interest ExpenseCr | 1 | 1 | 1 | 0 | 1 | 1 | 0 | 0 | 0 | 0 | 0 | 0 |
Depreciation DepreciationCr | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
PBT PBTCr | -2 | -2 | -55 | -3 | -1 | 5 | 0 | -1 | 0 | 1 | 4 | 1 |
| 0 | 4 | 1 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | |
| -2 | -2 | -111 | -4 | -2 | 48 | -5 | -1 | 6 | 1 | 4 | 1 | |
Growth YoY PAT Growth YoY% | 81.1 | 78.3 | -97.7 | 29.5 | -1.9 | 2,328.0 | 95.6 | 75.7 | 498.1 | -97.7 | 189.3 | 216.5 |
NPM NPM% | -3,100.0 | 8.1 | 3.5 | |||||||||
| -0.1 | -0.1 | -7.6 | -0.3 | -0.1 | 3.3 | -0.3 | -0.1 | 0.4 | 0.1 | 0.3 | 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 | 1,030 | 1,345 | 1,587 | 2,039 | 2,213 | 774 | 655 | 189 | 4 | 0 | 54 | 85 |
Growth Revenue Growth% | 41.0 | 30.5 | 18.1 | 28.5 | 8.5 | -65.0 | -15.3 | -71.1 | -98.1 | -100.0 | ||
| 817 | 1,082 | 1,281 | 1,656 | 2,044 | 847 | 648 | 208 | 25 | 7 | 56 | 86 | |
| 213 | 262 | 306 | 383 | 169 | -73 | 7 | -19 | -21 | -7 | -2 | -2 | |
OPM OPM% | 20.7 | 19.5 | 19.3 | 18.8 | 7.6 | -9.4 | 1.1 | -10.1 | -586.9 | -3.5 | -2.1 | |
| 21 | 13 | 6 | 11 | 26 | -213 | 17 | -2 | -38 | 10 | 7 | 8 | |
Interest Expense Interest ExpenseCr | 15 | 23 | 21 | 25 | 41 | 37 | 29 | 7 | 2 | 2 | 0 | 0 |
Depreciation DepreciationCr | 74 | 87 | 104 | 154 | 167 | 115 | 80 | 17 | 1 | 0 | 0 | 0 |
PBT PBTCr | 145 | 165 | 188 | 216 | -13 | -439 | -85 | -45 | -62 | 1 | 4 | 6 |
| 20 | 19 | 28 | 37 | -2 | 14 | 4 | 2 | 4 | 0 | 0 | 0 | |
PAT PATCr | 125 | 146 | 160 | 178 | -11 | -452 | -89 | -47 | -66 | 1 | 4 | 13 |
Growth PAT Growth% | 56.2 | 17.1 | 9.4 | 11.6 | -106.1 | -4,034.0 | 80.3 | 47.2 | -41.4 | 101.1 | 476.6 | -68.2 |
NPM NPM% | 12.1 | 10.9 | 10.1 | 8.8 | -0.5 | -58.4 | -13.6 | -24.8 | -1,842.8 | 7.8 | 15.2 | |
| 10.0 | 11.2 | 12.2 | 12.1 | -0.8 | -30.9 | -53.5 | -6.9 | -8.2 | 2.6 | 0.3 | 0.9 |
| 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 | 1,030 | 1,345 | 1,587 | 2,039 | 2,213 | 774 | 655 | 189 | 4 | 0 | 54 | 85 |
Growth Revenue Growth% | 41.0 | 30.5 | 18.1 | 28.5 | 8.5 | -65.0 | -15.3 | -71.1 | -98.1 | -100.0 | ||
| 817 | 1,082 | 1,281 | 1,656 | 2,044 | 847 | 648 | 208 | 25 | 7 | 56 | 86 | |
| 213 | 262 | 306 | 383 | 169 | -73 | 7 | -19 | -21 | -7 | -2 | -2 | |
OPM OPM% | 20.7 | 19.5 | 19.3 | 18.8 | 7.6 | -9.4 | 1.1 | -10.1 | -586.9 | -3.5 | -2.1 | |
| 21 | 13 | 6 | 11 | 26 | -213 | 17 | -2 | -38 | 10 | 7 | 8 | |
Interest Expense Interest ExpenseCr | 15 | 23 | 21 | 25 | 41 | 37 | 29 | 7 | 2 | 2 | 0 | 0 |
Depreciation DepreciationCr | 74 | 87 | 104 | 154 | 167 | 115 | 80 | 17 | 1 | 0 | 0 | 0 |
PBT PBTCr | 145 | 165 | 188 | 216 | -13 | -439 | -85 | -45 | -62 | 1 | 4 | 6 |
| 20 | 19 | 28 | 37 | -2 | 14 | 4 | 2 | 4 | 0 | 0 | 0 | |
PAT PATCr | 125 | 146 | 160 | 178 | -11 | -452 | -89 | -47 | -66 | 1 | 4 | 13 |
Growth PAT Growth% | 56.2 | 17.1 | 9.4 | 11.6 | -106.1 | -4,034.0 | 80.3 | 47.2 | -41.4 | 101.1 | 476.6 | -68.2 |
NPM NPM% | 12.1 | 10.9 | 10.1 | 8.8 | -0.5 | -58.4 | -13.6 | -24.8 | -1,842.8 | 7.8 | 15.2 | |
| 10.0 | 11.2 | 12.2 | 12.1 | -0.8 | -30.9 | -53.5 | -6.9 | -8.2 | 2.6 | 0.3 | 0.9 |
| 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 | 12 | 13 | 15 | 15 | 15 | 15 | 15 | 15 | 15 | 15 | 15 |
Reserves ReservesCr | 619 | 898 | 1,314 | 1,504 | 1,561 | 1,110 | 166 | 94 | -24 | 6 | 16 |
| 443 | 336 | 415 | 724 | 660 | 524 | 1,007 | 101 | 89 | 16 | 5 | |
| 100 | 84 | 92 | 83 | 238 | 196 | 36 | 15 | 8 | 0 | 0 | |
| 1,214 | 1,373 | 1,844 | 2,334 | 2,483 | 1,845 | 1,223 | 224 | 88 | 36 | 36 | |
| 626 | 779 | 1,178 | 1,172 | 1,199 | 861 | 1,086 | 90 | 35 | 24 | 24 | |
| 588 | 594 | 666 | 1,162 | 1,284 | 984 | 137 | 134 | 53 | 13 | 12 | |
| 1,214 | 1,373 | 1,844 | 2,334 | 2,483 | 1,845 | 1,223 | 224 | 88 | 36 | 36 |
| 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 | 12 | 13 | 15 | 15 | 15 | 15 | 15 | 15 | 15 | 15 | 15 |
Reserves ReservesCr | 619 | 898 | 1,314 | 1,504 | 1,561 | 1,110 | 166 | 94 | -24 | 6 | 16 |
| 443 | 336 | 415 | 724 | 660 | 524 | 1,007 | 101 | 89 | 16 | 5 | |
| 100 | 84 | 92 | 83 | 238 | 196 | 36 | 15 | 8 | 0 | 0 | |
| 1,214 | 1,373 | 1,844 | 2,334 | 2,483 | 1,845 | 1,223 | 224 | 88 | 36 | 36 | |
| 626 | 779 | 1,178 | 1,172 | 1,199 | 861 | 1,086 | 90 | 35 | 24 | 24 | |
| 588 | 594 | 666 | 1,162 | 1,284 | 984 | 137 | 134 | 53 | 13 | 12 | |
| 1,214 | 1,373 | 1,844 | 2,334 | 2,483 | 1,845 | 1,223 | 224 | 88 | 36 | 36 |
| Financial Year | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| 151 | 56 | 121 | 104 | 211 | 135 | 30 | 20 | 9 | -16 | -4 | |
| -257 | -129 | -179 | -485 | -236 | -57 | -31 | -2 | -7 | 22 | 2 | |
| 111 | 56 | 302 | 100 | 21 | -84 | -55 | -36 | -12 | -3 | -1 | |
Net Cash Flow Net Cash FlowCr | 5 | -17 | 244 | -281 | -4 | -6 | -56 | -18 | -10 | 3 | -3 |
Free Cash Flow Free Cash FlowCr | 88 | -30 | 39 | -23 | 54 | 133 | -2 | 13 | 2 | -16 | -4 |
CFO To PAT CFO To PAT% | 120.9 | 38.3 | 75.6 | 58.1 | -1,929.7 | -29.9 | -33.3 | -42.6 | -14.0 | -2,217.3 | -96.9 |
CFO To EBITDA CFO To EBITDA% | 70.8 | 21.3 | 39.4 | 27.0 | 125.0 | -185.2 | 407.2 | -105.1 | -44.1 | 218.9 | 215.6 |
| Financial Year | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| 151 | 56 | 121 | 104 | 211 | 135 | 30 | 20 | 9 | -16 | -4 | |
| -257 | -129 | -179 | -485 | -236 | -57 | -31 | -2 | -7 | 22 | 2 | |
| 111 | 56 | 302 | 100 | 21 | -84 | -55 | -36 | -12 | -3 | -1 | |
Net Cash Flow Net Cash FlowCr | 5 | -17 | 244 | -281 | -4 | -6 | -56 | -18 | -10 | 3 | -3 |
Free Cash Flow Free Cash FlowCr | 88 | -30 | 39 | -23 | 54 | 133 | -2 | 13 | 2 | -16 | -4 |
CFO To PAT CFO To PAT% | 120.9 | 38.3 | 75.6 | 58.1 | -1,929.7 | -29.9 | -33.3 | -42.6 | -14.0 | -2,217.3 | -96.9 |
CFO To EBITDA CFO To EBITDA% | 70.8 | 21.3 | 39.4 | 27.0 | 125.0 | -185.2 | 407.2 | -105.1 | -44.1 | 218.9 | 215.6 |
| 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 | 1,742 | 1,687 | 2,418 | 2,215 | 587 | 665 | 428 | 200 | 306 | 100 | 586 | 236 |
Price To Earnings Price To Earnings | 14.6 | 11.8 | 14.9 | 12.3 | 2.6 | 54.3 | 18.5 | |||||
Price To Sales Price To Sales | 1.7 | 1.3 | 1.5 | 1.1 | 0.3 | 0.9 | 0.7 | 1.1 | 85.1 | 10.8 | 2.8 | |
Price To Book Price To Book | 2.7 | 1.8 | 1.8 | 1.4 | 0.4 | 0.6 | 2.3 | 1.8 | -33.9 | 4.8 | 18.9 | 7.6 |
EV To EBITDA EV To EBITDA | 9.1 | 6.9 | 7.8 | 6.8 | 6.3 | -14.7 | 61.1 | -12.3 | -16.2 | -12.9 | -306.1 | -135.5 |
GPM GPM% | 67.6 | 67.7 | 68.7 | 68.1 | 66.5 | 73.0 | 68.0 | 51.1 | 2.4 | 0.0 | 0.0 | |
OPM OPM% | 20.7 | 19.5 | 19.3 | 18.8 | 7.6 | -9.4 | 1.1 | -10.1 | -586.9 | -3.5 | -2.1 | |
NPM NPM% | 12.1 | 10.9 | 10.1 | 8.8 | -0.5 | -58.4 | -13.6 | -24.8 | -1,842.8 | 7.8 | 15.2 | |
ROCE ROCE% | 16.8 | 16.6 | 12.8 | 12.2 | 1.4 | -25.5 | -24.7 | -24.4 | -213.0 | 13.2 | 15.4 | 15.4 |
ROE ROE% | 19.8 | 16.0 | 12.0 | 11.8 | -0.7 | -40.2 | -49.1 | -43.2 | 748.1 | 3.6 | 13.7 | 13.7 |
ROA ROA% | 10.3 | 10.7 | 8.7 | 7.6 | -0.4 | -24.5 | -7.3 | -20.9 | -75.3 | 2.0 | 11.7 | 11.7 |
| Financial Year | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 | Current |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
Market Cap Market CapitalizationCr | 1,742 | 1,687 | 2,418 | 2,215 | 587 | 665 | 428 | 200 | 306 | 100 | 586 | 236 |
Price To Earnings Price To Earnings | 14.6 | 11.8 | 14.9 | 12.3 | 2.6 | 54.3 | 18.5 | |||||
Price To Sales Price To Sales | 1.7 | 1.3 | 1.5 | 1.1 | 0.3 | 0.9 | 0.7 | 1.1 | 85.1 | 10.8 | 2.8 | |
Price To Book Price To Book | 2.7 | 1.8 | 1.8 | 1.4 | 0.4 | 0.6 | 2.3 | 1.8 | -33.9 | 4.8 | 18.9 | 7.6 |
EV To EBITDA EV To EBITDA | 9.1 | 6.9 | 7.8 | 6.8 | 6.3 | -14.7 | 61.1 | -12.3 | -16.2 | -12.9 | -306.1 | -135.5 |
GPM GPM% | 67.6 | 67.7 | 68.7 | 68.1 | 66.5 | 73.0 | 68.0 | 51.1 | 2.4 | 0.0 | 0.0 | |
OPM OPM% | 20.7 | 19.5 | 19.3 | 18.8 | 7.6 | -9.4 | 1.1 | -10.1 | -586.9 | -3.5 | -2.1 | |
NPM NPM% | 12.1 | 10.9 | 10.1 | 8.8 | -0.5 | -58.4 | -13.6 | -24.8 | -1,842.8 | 7.8 | 15.2 | |
ROCE ROCE% | 16.8 | 16.6 | 12.8 | 12.2 | 1.4 | -25.5 | -24.7 | -24.4 | -213.0 | 13.2 | 15.4 | 15.4 |
ROE ROE% | 19.8 | 16.0 | 12.0 | 11.8 | -0.7 | -40.2 | -49.1 | -43.2 | 748.1 | 3.6 | 13.7 | 13.7 |
ROA ROA% | 10.3 | 10.7 | 8.7 | 7.6 | -0.4 | -24.5 | -7.3 | -20.9 | -75.3 | 2.0 | 11.7 | 11.7 |
Documents — Take Ltd