| 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 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| 15 | 12 | 14 | 22 | 13 | 10 | 9 | 8 | 6 | 0 | 0 | 0 | |
Growth YoY Revenue Growth YoY% | -22.9 | -22.5 | -15.6 | 30.0 | -15.0 | -21.8 | -36.6 | -65.3 | -52.9 | -95.1 | -98.3 | -96.8 |
| 16 | 17 | 16 | 25 | 14 | 14 | 13 | 9 | 12 | 3 | 10 | 0 | |
| -1 | -5 | -1 | -3 | -2 | -4 | -4 | -1 | -6 | -2 | -10 | 0 | |
OPM OPM% | -7.0 | -36.5 | -10.1 | -14.7 | -11.9 | -42.1 | -47.6 | -18.0 | -105.4 | -475.0 | -6,400.0 | 8.3 |
| 0 | 0 | 0 | 0 | 0 | 1 | 0 | 0 | 0 | 0 | 0 | 0 | |
Interest Expense Interest ExpenseCr | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Depreciation DepreciationCr | 4 | 4 | 4 | 4 | 4 | 4 | 4 | 4 | 4 | 4 | 4 | 4 |
PBT PBTCr | -5 | -9 | -5 | -7 | -5 | -7 | -8 | -5 | -10 | -6 | -13 | -4 |
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | |
| -5 | -9 | -6 | -7 | -5 | -7 | -8 | -5 | -10 | -6 | -13 | -4 | |
Growth YoY PAT Growth YoY% | -32.9 | -40.4 | 2.3 | -77.5 | 2.6 | 25.5 | -42.6 | 26.0 | -89.6 | 8.9 | -69.1 | 29.9 |
NPM NPM% | -36.5 | -71.3 | -38.5 | -32.1 | -41.8 | -67.9 | -86.6 | -68.6 | -168.2 | -1,252.1 | -8,860.0 | -1,516.7 |
| -1.4 | -2.3 | -1.4 | -1.8 | -1.4 | -1.7 | -2.0 | -1.3 | -2.6 | -1.6 | -3.4 | -0.9 |
| 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 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| 15 | 12 | 14 | 22 | 13 | 10 | 9 | 8 | 6 | 0 | 0 | 0 | |
Growth YoY Revenue Growth YoY% | -22.9 | -22.5 | -15.6 | 30.0 | -15.0 | -21.8 | -36.6 | -65.3 | -52.9 | -95.1 | -98.3 | -96.8 |
| 16 | 17 | 16 | 25 | 14 | 14 | 13 | 9 | 12 | 3 | 10 | 0 | |
| -1 | -5 | -1 | -3 | -2 | -4 | -4 | -1 | -6 | -2 | -10 | 0 | |
OPM OPM% | -7.0 | -36.5 | -10.1 | -14.7 | -11.9 | -42.1 | -47.6 | -18.0 | -105.4 | -475.0 | -6,400.0 | 8.3 |
| 0 | 0 | 0 | 0 | 0 | 1 | 0 | 0 | 0 | 0 | 0 | 0 | |
Interest Expense Interest ExpenseCr | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Depreciation DepreciationCr | 4 | 4 | 4 | 4 | 4 | 4 | 4 | 4 | 4 | 4 | 4 | 4 |
PBT PBTCr | -5 | -9 | -5 | -7 | -5 | -7 | -8 | -5 | -10 | -6 | -13 | -4 |
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | |
| -5 | -9 | -6 | -7 | -5 | -7 | -8 | -5 | -10 | -6 | -13 | -4 | |
Growth YoY PAT Growth YoY% | -32.9 | -40.4 | 2.3 | -77.5 | 2.6 | 25.5 | -42.6 | 26.0 | -89.6 | 8.9 | -69.1 | 29.9 |
NPM NPM% | -36.5 | -71.3 | -38.5 | -32.1 | -41.8 | -67.9 | -86.6 | -68.6 | -168.2 | -1,252.1 | -8,860.0 | -1,516.7 |
| -1.4 | -2.3 | -1.4 | -1.8 | -1.4 | -1.7 | -2.0 | -1.3 | -2.6 | -1.6 | -3.4 | -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 | 137 | 176 | 123 | 117 | 110 | 68 | 80 | 71 | 58 | 53 | 14 | 7 |
Growth Revenue Growth% | 8.2 | 28.7 | -30.0 | -5.0 | -6.4 | -38.1 | 18.3 | -11.2 | -18.1 | -8.8 | -73.4 | -82.5 |
| 101 | 126 | 98 | 123 | 109 | 94 | 85 | 71 | 65 | 66 | 34 | 25 | |
| 36 | 51 | 25 | -6 | 1 | -26 | -5 | 0 | -7 | -13 | -20 | -18 | |
OPM OPM% | 26.5 | 28.8 | 20.4 | -4.9 | 0.9 | -38.4 | -6.0 | 0.0 | -11.3 | -24.6 | -137.8 | -266.1 |
| 0 | 0 | 0 | -1 | -1 | 0 | 0 | 0 | 1 | 2 | 0 | 0 | |
Interest Expense Interest ExpenseCr | 10 | 17 | 10 | 0 | 2 | 1 | 2 | 1 | 1 | 1 | 0 | 0 |
Depreciation DepreciationCr | 18 | 21 | 28 | 28 | 28 | 26 | 25 | 19 | 17 | 15 | 15 | 15 |
PBT PBTCr | 8 | 13 | -12 | -35 | -30 | -53 | -31 | -20 | -24 | -27 | -34 | -33 |
| 3 | 4 | 6 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | |
PAT PATCr | 5 | 9 | -18 | -35 | -30 | -53 | -31 | -20 | -24 | -27 | -34 | -33 |
Growth PAT Growth% | 14.7 | 60.4 | -301.5 | -99.0 | 14.3 | -76.1 | 40.6 | 36.5 | -18.9 | -12.7 | -29.0 | -32.1 |
NPM NPM% | 4.0 | 5.0 | -14.3 | -29.9 | -27.4 | -78.0 | -39.2 | -28.0 | -40.7 | -50.2 | -243.8 | -483.6 |
| 1.8 | 2.5 | -5.0 | -10.0 | -8.6 | -15.2 | -9.0 | -5.4 | -6.1 | -6.9 | -8.9 | -8.5 |
| 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 | 137 | 176 | 123 | 117 | 110 | 68 | 80 | 71 | 58 | 53 | 14 | 7 |
Growth Revenue Growth% | 8.2 | 28.7 | -30.0 | -5.0 | -6.4 | -38.1 | 18.3 | -11.2 | -18.1 | -8.8 | -73.4 | -82.5 |
| 101 | 126 | 98 | 123 | 109 | 94 | 85 | 71 | 65 | 66 | 34 | 25 | |
| 36 | 51 | 25 | -6 | 1 | -26 | -5 | 0 | -7 | -13 | -20 | -18 | |
OPM OPM% | 26.5 | 28.8 | 20.4 | -4.9 | 0.9 | -38.4 | -6.0 | 0.0 | -11.3 | -24.6 | -137.8 | -266.1 |
| 0 | 0 | 0 | -1 | -1 | 0 | 0 | 0 | 1 | 2 | 0 | 0 | |
Interest Expense Interest ExpenseCr | 10 | 17 | 10 | 0 | 2 | 1 | 2 | 1 | 1 | 1 | 0 | 0 |
Depreciation DepreciationCr | 18 | 21 | 28 | 28 | 28 | 26 | 25 | 19 | 17 | 15 | 15 | 15 |
PBT PBTCr | 8 | 13 | -12 | -35 | -30 | -53 | -31 | -20 | -24 | -27 | -34 | -33 |
| 3 | 4 | 6 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | |
PAT PATCr | 5 | 9 | -18 | -35 | -30 | -53 | -31 | -20 | -24 | -27 | -34 | -33 |
Growth PAT Growth% | 14.7 | 60.4 | -301.5 | -99.0 | 14.3 | -76.1 | 40.6 | 36.5 | -18.9 | -12.7 | -29.0 | -32.1 |
NPM NPM% | 4.0 | 5.0 | -14.3 | -29.9 | -27.4 | -78.0 | -39.2 | -28.0 | -40.7 | -50.2 | -243.8 | -483.6 |
| 1.8 | 2.5 | -5.0 | -10.0 | -8.6 | -15.2 | -9.0 | -5.4 | -6.1 | -6.9 | -8.9 | -8.5 |
| 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 | 35 | 35 | 35 | 35 | 35 | 35 | 37 | 37 | 39 | 39 | 39 |
Reserves ReservesCr | 77 | 86 | 54 | 3 | -27 | -80 | -112 | -132 | -156 | -183 | -217 |
| 75 | 48 | 151 | 164 | 167 | 188 | 184 | 181 | 192 | 198 | 196 | |
| 18 | 105 | 1 | 1 | 2 | 2 | 3 | 3 | 2 | 2 | 0 | |
| 206 | 274 | 240 | 203 | 177 | 145 | 112 | 89 | 78 | 56 | 18 | |
| 60 | 72 | 35 | 42 | 43 | 38 | 29 | 25 | 28 | 22 | 1 | |
| 146 | 202 | 205 | 161 | 133 | 107 | 83 | 64 | 50 | 34 | 17 | |
| 206 | 274 | 240 | 203 | 177 | 145 | 112 | 89 | 78 | 56 | 18 |
| 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 | 35 | 35 | 35 | 35 | 35 | 35 | 37 | 37 | 39 | 39 | 39 |
Reserves ReservesCr | 77 | 86 | 54 | 3 | -27 | -80 | -112 | -132 | -156 | -183 | -217 |
| 75 | 48 | 151 | 164 | 167 | 188 | 184 | 181 | 192 | 198 | 196 | |
| 18 | 105 | 1 | 1 | 2 | 2 | 3 | 3 | 2 | 2 | 0 | |
| 206 | 274 | 240 | 203 | 177 | 145 | 112 | 89 | 78 | 56 | 18 | |
| 60 | 72 | 35 | 42 | 43 | 38 | 29 | 25 | 28 | 22 | 1 | |
| 146 | 202 | 205 | 161 | 133 | 107 | 83 | 64 | 50 | 34 | 17 | |
| 206 | 274 | 240 | 203 | 177 | 145 | 112 | 89 | 78 | 56 | 18 |
| Financial Year | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| 44 | 50 | 66 | 1 | 2 | -4 | 1 | 4 | -6 | 0 | 4 | |
| -1 | -97 | -51 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | |
| -42 | 47 | -17 | 0 | -2 | 3 | -2 | -3 | 7 | 1 | -5 | |
Net Cash Flow Net Cash FlowCr | 1 | 0 | -1 | 0 | 0 | -1 | -1 | 0 | 0 | 0 | -1 |
Free Cash Flow Free Cash FlowCr | 43 | -46 | 16 | 0 | 2 | -4 | 1 | 4 | -6 | 0 | |
CFO To PAT CFO To PAT% | 805.8 | 576.2 | -375.3 | -1.6 | -7.3 | 7.2 | -3.9 | -19.3 | 26.9 | 1.6 | -10.6 |
CFO To EBITDA CFO To EBITDA% | 121.3 | 99.3 | 262.1 | -9.6 | 225.5 | 14.6 | -25.1 | 75,319.6 | 96.9 | 3.3 | -18.7 |
| Financial Year | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| 44 | 50 | 66 | 1 | 2 | -4 | 1 | 4 | -6 | 0 | 4 | |
| -1 | -97 | -51 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | |
| -42 | 47 | -17 | 0 | -2 | 3 | -2 | -3 | 7 | 1 | -5 | |
Net Cash Flow Net Cash FlowCr | 1 | 0 | -1 | 0 | 0 | -1 | -1 | 0 | 0 | 0 | -1 |
Free Cash Flow Free Cash FlowCr | 43 | -46 | 16 | 0 | 2 | -4 | 1 | 4 | -6 | 0 | |
CFO To PAT CFO To PAT% | 805.8 | 576.2 | -375.3 | -1.6 | -7.3 | 7.2 | -3.9 | -19.3 | 26.9 | 1.6 | -10.6 |
CFO To EBITDA CFO To EBITDA% | 121.3 | 99.3 | 262.1 | -9.6 | 225.5 | 14.6 | -25.1 | 75,319.6 | 96.9 | 3.3 | -18.7 |
| 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 | 901 | 51 | 11 | 4 | 9 | 13 | 8 | 20 | 18 | 19 | 11 | |
Price To Earnings Price To Earnings | 102.4 | -0.6 | ||||||||||
Price To Sales Price To Sales | 5.1 | 0.4 | 0.1 | 0.0 | 0.1 | 0.2 | 0.1 | 0.3 | 0.3 | 1.3 | 1.6 | |
Price To Book Price To Book | 7.4 | 0.6 | 0.3 | 0.5 | -0.2 | -0.2 | -0.1 | -0.2 | -0.1 | -0.1 | -0.1 | |
EV To EBITDA EV To EBITDA | 19.8 | 2.0 | -1.7 | 2.3 | -0.5 | -3.1 | 1,486.3 | -3.7 | -1.8 | -1.1 | -0.7 | |
GPM GPM% | 35.3 | 38.7 | 34.8 | 15.6 | 29.2 | 4.5 | 24.4 | 29.8 | 18.9 | 5.0 | ||
OPM OPM% | 26.5 | 28.8 | 20.4 | -4.9 | 0.9 | -38.4 | -6.0 | 0.0 | -11.3 | -24.6 | -137.8 | -266.1 |
NPM NPM% | 4.0 | 5.0 | -14.3 | -29.9 | -27.4 | -78.0 | -39.2 | -28.0 | -40.7 | -50.2 | -243.8 | -483.6 |
ROCE ROCE% | 14.2 | 13.2 | -2.8 | -91.2 | -367.4 | 126.9 | 40.6 | 19.5 | 20.5 | 19.1 | 19.5 | 19.5 |
ROE ROE% | 4.8 | 7.2 | -19.9 | -92.2 | -390.0 | 117.2 | 42.0 | 21.0 | 20.3 | 18.6 | 19.4 | 19.4 |
ROA ROA% | 2.6 | 3.2 | -7.3 | -17.3 | -17.0 | -36.5 | -28.0 | -22.4 | -30.6 | -47.7 | -190.9 | -190.9 |
| Financial Year | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 | Current |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
Market Cap Market CapitalizationCr | 901 | 51 | 11 | 4 | 9 | 13 | 8 | 20 | 18 | 19 | 11 | |
Price To Earnings Price To Earnings | 102.4 | -0.6 | ||||||||||
Price To Sales Price To Sales | 5.1 | 0.4 | 0.1 | 0.0 | 0.1 | 0.2 | 0.1 | 0.3 | 0.3 | 1.3 | 1.6 | |
Price To Book Price To Book | 7.4 | 0.6 | 0.3 | 0.5 | -0.2 | -0.2 | -0.1 | -0.2 | -0.1 | -0.1 | -0.1 | |
EV To EBITDA EV To EBITDA | 19.8 | 2.0 | -1.7 | 2.3 | -0.5 | -3.1 | 1,486.3 | -3.7 | -1.8 | -1.1 | -0.7 | |
GPM GPM% | 35.3 | 38.7 | 34.8 | 15.6 | 29.2 | 4.5 | 24.4 | 29.8 | 18.9 | 5.0 | ||
OPM OPM% | 26.5 | 28.8 | 20.4 | -4.9 | 0.9 | -38.4 | -6.0 | 0.0 | -11.3 | -24.6 | -137.8 | -266.1 |
NPM NPM% | 4.0 | 5.0 | -14.3 | -29.9 | -27.4 | -78.0 | -39.2 | -28.0 | -40.7 | -50.2 | -243.8 | -483.6 |
ROCE ROCE% | 14.2 | 13.2 | -2.8 | -91.2 | -367.4 | 126.9 | 40.6 | 19.5 | 20.5 | 19.1 | 19.5 | 19.5 |
ROE ROE% | 4.8 | 7.2 | -19.9 | -92.2 | -390.0 | 117.2 | 42.0 | 21.0 | 20.3 | 18.6 | 19.4 | 19.4 |
ROA ROA% | 2.6 | 3.2 | -7.3 | -17.3 | -17.0 | -36.5 | -28.0 | -22.4 | -30.6 | -47.7 | -190.9 | -190.9 |
Documents — TV Vision Ltd