| 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 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| 120 | 130 | 8 | 7 | 146 | 20 | 16 | 28 | 51 | 18 | 15 | 34 | |
Growth YoY Revenue Growth YoY% | 362.7 | -70.4 | -97.8 | -92.8 | 20.9 | -84.8 | 88.3 | 323.2 | -64.9 | -9.7 | -4.0 | 19.1 |
| 120 | 130 | 5 | 6 | 21 | 20 | 16 | 28 | 51 | 15 | 24 | 25 | |
| 0 | 0 | 3 | 1 | 124 | 0 | -1 | 0 | 0 | 3 | -8 | 8 | |
OPM OPM% | 0.2 | -0.1 | 40.5 | 13.6 | 85.4 | -0.7 | -3.4 | 0.8 | 0.6 | 14.4 | -54.8 | 25.2 |
| 0 | 0 | 1 | 1 | 1 | 1 | 1 | 1 | 0 | 4 | 0 | 0 | |
Interest Expense Interest ExpenseCr | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Depreciation DepreciationCr | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
PBT PBTCr | 1 | 0 | 5 | 2 | 2 | 1 | 0 | 1 | 1 | 7 | -8 | 9 |
| 0 | 0 | 1 | 1 | 1 | 0 | 0 | 0 | 0 | 2 | -2 | 2 | |
| 0 | 0 | 3 | 1 | 2 | 0 | 0 | 1 | 1 | 5 | -6 | 6 | |
Growth YoY PAT Growth YoY% | 115.4 | -85.7 | 142.7 | 56.4 | 435.7 | 147.4 | -96.3 | -51.7 | -66.0 | 989.4 | -4,900.0 | 811.3 |
NPM NPM% | 0.2 | 0.1 | 41.3 | 22.0 | 1.0 | 2.4 | 0.8 | 2.5 | 1.0 | 28.7 | -41.1 | 19.2 |
| 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.1 | -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 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| 120 | 130 | 8 | 7 | 146 | 20 | 16 | 28 | 51 | 18 | 15 | 34 | |
Growth YoY Revenue Growth YoY% | 362.7 | -70.4 | -97.8 | -92.8 | 20.9 | -84.8 | 88.3 | 323.2 | -64.9 | -9.7 | -4.0 | 19.1 |
| 120 | 130 | 5 | 6 | 21 | 20 | 16 | 28 | 51 | 15 | 24 | 25 | |
| 0 | 0 | 3 | 1 | 124 | 0 | -1 | 0 | 0 | 3 | -8 | 8 | |
OPM OPM% | 0.2 | -0.1 | 40.5 | 13.6 | 85.4 | -0.7 | -3.4 | 0.8 | 0.6 | 14.4 | -54.8 | 25.2 |
| 0 | 0 | 1 | 1 | 1 | 1 | 1 | 1 | 0 | 4 | 0 | 0 | |
Interest Expense Interest ExpenseCr | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Depreciation DepreciationCr | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
PBT PBTCr | 1 | 0 | 5 | 2 | 2 | 1 | 0 | 1 | 1 | 7 | -8 | 9 |
| 0 | 0 | 1 | 1 | 1 | 0 | 0 | 0 | 0 | 2 | -2 | 2 | |
| 0 | 0 | 3 | 1 | 2 | 0 | 0 | 1 | 1 | 5 | -6 | 6 | |
Growth YoY PAT Growth YoY% | 115.4 | -85.7 | 142.7 | 56.4 | 435.7 | 147.4 | -96.3 | -51.7 | -66.0 | 989.4 | -4,900.0 | 811.3 |
NPM NPM% | 0.2 | 0.1 | 41.3 | 22.0 | 1.0 | 2.4 | 0.8 | 2.5 | 1.0 | 28.7 | -41.1 | 19.2 |
| 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.1 | -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 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 840 | 63 | 65 | 112 | 118 |
Growth Revenue Growth% | -75.2 | 122.3 | 1.2 | 135.7 | 118.1 | -10.7 | 9.5 | 7,50,243.5 | -92.5 | 3.2 | 73.4 | -43.8 |
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 840 | 59 | 63 | 118 | 115 | |
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 1 | 4 | 2 | -5 | 3 | |
OPM OPM% | 101.8 | -356.9 | -385.6 | -149.2 | -33.7 | -292.1 | -19.6 | 0.1 | 6.2 | 2.3 | -4.7 | 2.6 |
| 0 | -27 | 0 | 0 | 0 | 0 | 0 | 2 | 3 | 3 | 5 | ||
Interest Expense Interest ExpenseCr | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Depreciation DepreciationCr | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
PBT PBTCr | 0 | -27 | 0 | 0 | 0 | -2 | 0 | 3 | 7 | 5 | 0 | 8 |
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 2 | 1 | 0 | 2 | |
PAT PATCr | 0 | -27 | 0 | 0 | 0 | -3 | 0 | 3 | 5 | 3 | 0 | 6 |
Growth PAT Growth% | -14.1 | -25,155.5 | 99.7 | 7.9 | 54.5 | -6,923.8 | 100.3 | 39,936.1 | 69.4 | -30.9 | -97.0 | 108.5 |
NPM NPM% | -1,075.4 | -1,22,199.6 | -384.4 | -150.2 | -31.4 | -2,465.6 | 6.4 | 0.3 | 7.8 | 5.2 | 0.1 | 5.0 |
| 0.0 | -2.2 | 0.0 | 0.0 | 0.0 | -0.2 | 0.0 | 0.1 | 0.1 | 0.0 | 0.0 | 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 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 840 | 63 | 65 | 112 | 118 |
Growth Revenue Growth% | -75.2 | 122.3 | 1.2 | 135.7 | 118.1 | -10.7 | 9.5 | 7,50,243.5 | -92.5 | 3.2 | 73.4 | -43.8 |
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 840 | 59 | 63 | 118 | 115 | |
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 1 | 4 | 2 | -5 | 3 | |
OPM OPM% | 101.8 | -356.9 | -385.6 | -149.2 | -33.7 | -292.1 | -19.6 | 0.1 | 6.2 | 2.3 | -4.7 | 2.6 |
| 0 | -27 | 0 | 0 | 0 | 0 | 0 | 2 | 3 | 3 | 5 | ||
Interest Expense Interest ExpenseCr | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Depreciation DepreciationCr | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
PBT PBTCr | 0 | -27 | 0 | 0 | 0 | -2 | 0 | 3 | 7 | 5 | 0 | 8 |
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 2 | 1 | 0 | 2 | |
PAT PATCr | 0 | -27 | 0 | 0 | 0 | -3 | 0 | 3 | 5 | 3 | 0 | 6 |
Growth PAT Growth% | -14.1 | -25,155.5 | 99.7 | 7.9 | 54.5 | -6,923.8 | 100.3 | 39,936.1 | 69.4 | -30.9 | -97.0 | 108.5 |
NPM NPM% | -1,075.4 | -1,22,199.6 | -384.4 | -150.2 | -31.4 | -2,465.6 | 6.4 | 0.3 | 7.8 | 5.2 | 0.1 | 5.0 |
| 0.0 | -2.2 | 0.0 | 0.0 | 0.0 | -0.2 | 0.0 | 0.1 | 0.1 | 0.0 | 0.0 | 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 |
|---|---|---|---|---|---|---|---|---|---|---|---|
Equity Capital Equity CapitalCr | 9 | 9 | 9 | 9 | 9 | 9 | 9 | 36 | 86 | 110 | 110 |
Reserves ReservesCr | 25 | -2 | -2 | -2 | -2 | -4 | -4 | -2 | 3 | 18 | 26 |
| 1 | 8 | 7 | 1 | 2 | 0 | 0 | 8 | 19 | 14 | 17 | |
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 1 | 0 | 0 | 0 | |
| 42 | 15 | 14 | 8 | 9 | 5 | 4 | 44 | 125 | 150 | 153 | |
| 0 | 15 | 14 | 8 | 9 | 5 | 4 | 18 | 67 | 81 | 123 | |
| 42 | 0 | 0 | 0 | 0 | 0 | 0 | 26 | 58 | 69 | 31 | |
| 42 | 15 | 14 | 8 | 9 | 5 | 4 | 44 | 125 | 150 | 153 |
| 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 | 9 | 9 | 9 | 9 | 9 | 9 | 9 | 36 | 86 | 110 | 110 |
Reserves ReservesCr | 25 | -2 | -2 | -2 | -2 | -4 | -4 | -2 | 3 | 18 | 26 |
| 1 | 8 | 7 | 1 | 2 | 0 | 0 | 8 | 19 | 14 | 17 | |
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 1 | 0 | 0 | 0 | |
| 42 | 15 | 14 | 8 | 9 | 5 | 4 | 44 | 125 | 150 | 153 | |
| 0 | 15 | 14 | 8 | 9 | 5 | 4 | 18 | 67 | 81 | 123 | |
| 42 | 0 | 0 | 0 | 0 | 0 | 0 | 26 | 58 | 69 | 31 | |
| 42 | 15 | 14 | 8 | 9 | 5 | 4 | 44 | 125 | 150 | 153 |
| Financial Year | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | -7 | -32 | -23 | -37 | |
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | -21 | -35 | -2 | 36 | |
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 28 | 66 | 26 | 1 | |
Net Cash Flow Net Cash FlowCr | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 1 | -1 | 1 | 0 |
Free Cash Flow Free Cash FlowCr | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -7 | -32 | -24 | -37 |
CFO To PAT CFO To PAT% | 53.6 | 0.0 | 4.7 | -40.8 | 45.9 | -4.8 | -1,698.6 | -240.2 | -652.0 | -695.9 | -37,313.1 |
CFO To EBITDA CFO To EBITDA% | -566.7 | -0.4 | 4.7 | -41.1 | 42.7 | -40.7 | 558.5 | -805.8 | -812.1 | -1,547.7 | 710.7 |
| Financial Year | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | -7 | -32 | -23 | -37 | |
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | -21 | -35 | -2 | 36 | |
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 28 | 66 | 26 | 1 | |
Net Cash Flow Net Cash FlowCr | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 1 | -1 | 1 | 0 |
Free Cash Flow Free Cash FlowCr | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -7 | -32 | -24 | -37 |
CFO To PAT CFO To PAT% | 53.6 | 0.0 | 4.7 | -40.8 | 45.9 | -4.8 | -1,698.6 | -240.2 | -652.0 | -695.9 | -37,313.1 |
CFO To EBITDA CFO To EBITDA% | -566.7 | -0.4 | 4.7 | -41.1 | 42.7 | -40.7 | 558.5 | -805.8 | -812.1 | -1,547.7 | 710.7 |
| 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 | 5 | 4 | 3 | 2 | 2 | 2 | 4 | 51 | 110 | 125 | 48 | 59 |
Price To Earnings Price To Earnings | 485.0 | 17.7 | 21.3 | 38.0 | 9.0 | |||||||
Price To Sales Price To Sales | 537.0 | 219.0 | 146.5 | 44.0 | 15.6 | 23.8 | 38.0 | 0.1 | 1.8 | 1.9 | 0.4 | 0.5 |
Price To Book Price To Book | 0.2 | 0.6 | 0.4 | 0.3 | 0.3 | 0.6 | 1.0 | 1.5 | 1.2 | 1.0 | 0.3 | 0.4 |
EV To EBITDA EV To EBITDA | 531.7 | -55.6 | -34.1 | -28.3 | -69.9 | -7.5 | -189.4 | 59.4 | 28.2 | 82.0 | -9.4 | 20.4 |
GPM GPM% | 100.0 | 100.0 | 100.0 | 100.0 | 100.0 | 100.0 | 100.0 | 0.1 | 9.9 | 5.6 | ||
OPM OPM% | 101.8 | -356.9 | -385.6 | -149.2 | -33.7 | -292.1 | -19.6 | 0.1 | 6.2 | 2.3 | -4.7 | 2.6 |
NPM NPM% | -1,075.4 | -1,22,199.6 | -384.4 | -150.2 | -31.4 | -2,465.6 | 6.4 | 0.3 | 7.8 | 5.2 | 0.1 | 5.0 |
ROCE ROCE% | -0.3 | -380.3 | -1.2 | -1.1 | -0.5 | -56.1 | -0.5 | 9.4 | 7.3 | 3.8 | 0.3 | 0.3 |
ROE ROE% | -0.3 | -380.3 | -1.2 | -1.1 | -0.5 | -58.0 | 0.2 | 8.4 | 5.5 | 2.6 | 0.1 | 0.1 |
ROA ROA% | -0.3 | -175.2 | -0.6 | -0.9 | -0.4 | -55.0 | 0.2 | 6.6 | 3.9 | 2.2 | 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 | Current |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
Market Cap Market CapitalizationCr | 5 | 4 | 3 | 2 | 2 | 2 | 4 | 51 | 110 | 125 | 48 | 59 |
Price To Earnings Price To Earnings | 485.0 | 17.7 | 21.3 | 38.0 | 9.0 | |||||||
Price To Sales Price To Sales | 537.0 | 219.0 | 146.5 | 44.0 | 15.6 | 23.8 | 38.0 | 0.1 | 1.8 | 1.9 | 0.4 | 0.5 |
Price To Book Price To Book | 0.2 | 0.6 | 0.4 | 0.3 | 0.3 | 0.6 | 1.0 | 1.5 | 1.2 | 1.0 | 0.3 | 0.4 |
EV To EBITDA EV To EBITDA | 531.7 | -55.6 | -34.1 | -28.3 | -69.9 | -7.5 | -189.4 | 59.4 | 28.2 | 82.0 | -9.4 | 20.4 |
GPM GPM% | 100.0 | 100.0 | 100.0 | 100.0 | 100.0 | 100.0 | 100.0 | 0.1 | 9.9 | 5.6 | ||
OPM OPM% | 101.8 | -356.9 | -385.6 | -149.2 | -33.7 | -292.1 | -19.6 | 0.1 | 6.2 | 2.3 | -4.7 | 2.6 |
NPM NPM% | -1,075.4 | -1,22,199.6 | -384.4 | -150.2 | -31.4 | -2,465.6 | 6.4 | 0.3 | 7.8 | 5.2 | 0.1 | 5.0 |
ROCE ROCE% | -0.3 | -380.3 | -1.2 | -1.1 | -0.5 | -56.1 | -0.5 | 9.4 | 7.3 | 3.8 | 0.3 | 0.3 |
ROE ROE% | -0.3 | -380.3 | -1.2 | -1.1 | -0.5 | -58.0 | 0.2 | 8.4 | 5.5 | 2.6 | 0.1 | 0.1 |
ROA ROA% | -0.3 | -175.2 | -0.6 | -0.9 | -0.4 | -55.0 | 0.2 | 6.6 | 3.9 | 2.2 | 0.1 | 0.1 |
Documents — Teamo Productions HQ Ltd