| 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 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| 4 | 2 | 0 | 0 | 0 | 0 | 5 | 0 | 2 | 9 | 0 | 0 | |
Growth YoY Revenue Growth YoY% | -77.6 | -81.7 | -102.4 | -100.0 | -100.0 | -100.0 | 1,412.5 | -100.0 | ||||
| 4 | 11 | 1 | 0 | 0 | 0 | 5 | 0 | 2 | 7 | 0 | 0 | |
| 0 | -9 | -1 | 0 | 0 | 0 | 0 | 0 | 0 | 2 | 0 | 0 | |
OPM OPM% | 4.2 | -415.4 | 305.0 | -1.9 | -4.8 | 26.0 | ||||||
| 0 | 0 | 0 | 0 | 0 | 0 | 1 | 0 | 1 | 2 | 1 | 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 | 0 | -9 | -1 | 0 | 0 | 0 | 1 | 0 | 1 | 4 | 0 | 0 |
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | |
| 0 | -9 | -1 | 0 | 0 | 0 | 1 | 0 | 1 | 4 | 1 | 0 | |
Growth YoY PAT Growth YoY% | -30.0 | -9,688.9 | -409.5 | -78.4 | -271.4 | 95.5 | 303.1 | 175.0 | 575.0 | 1,112.8 | -40.1 | -122.7 |
NPM NPM% | 1.7 | -414.9 | 162.5 | 25.1 | 24.9 | 44.5 | ||||||
| 0.0 | -0.5 | 0.0 | 0.0 | 0.0 | 0.0 | 0.1 | 0.0 | 0.0 | 0.2 | 0.0 | 0.0 |
| 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 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| 4 | 2 | 0 | 0 | 0 | 0 | 5 | 0 | 2 | 9 | 0 | 0 | |
Growth YoY Revenue Growth YoY% | -77.6 | -81.7 | -102.4 | -100.0 | -100.0 | -100.0 | 1,412.5 | -100.0 | ||||
| 4 | 11 | 1 | 0 | 0 | 0 | 5 | 0 | 2 | 7 | 0 | 0 | |
| 0 | -9 | -1 | 0 | 0 | 0 | 0 | 0 | 0 | 2 | 0 | 0 | |
OPM OPM% | 4.2 | -415.4 | 305.0 | -1.9 | -4.8 | 26.0 | ||||||
| 0 | 0 | 0 | 0 | 0 | 0 | 1 | 0 | 1 | 2 | 1 | 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 | 0 | -9 | -1 | 0 | 0 | 0 | 1 | 0 | 1 | 4 | 0 | 0 |
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | |
| 0 | -9 | -1 | 0 | 0 | 0 | 1 | 0 | 1 | 4 | 1 | 0 | |
Growth YoY PAT Growth YoY% | -30.0 | -9,688.9 | -409.5 | -78.4 | -271.4 | 95.5 | 303.1 | 175.0 | 575.0 | 1,112.8 | -40.1 | -122.7 |
NPM NPM% | 1.7 | -414.9 | 162.5 | 25.1 | 24.9 | 44.5 | ||||||
| 0.0 | -0.5 | 0.0 | 0.0 | 0.0 | 0.0 | 0.1 | 0.0 | 0.0 | 0.2 | 0.0 | 0.0 |
| 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 | 4 | 18 | 22 | 28 | 26 | 62 | 76 | 17 | 5 | 11 | 11 |
Growth Revenue Growth% | 590.9 | 326.7 | 19.1 | 26.3 | -5.8 | 136.7 | 22.1 | -78.0 | -68.4 | 112.6 | 112.8 | |
| 1 | 4 | 18 | 21 | 26 | 25 | 59 | 76 | 26 | 6 | 9 | 9 | |
| 0 | 0 | 0 | 1 | 1 | 1 | 3 | 0 | -9 | -1 | 2 | 2 | |
OPM OPM% | -2.7 | -2.0 | 2.0 | 4.3 | 4.9 | 5.5 | 4.9 | -0.5 | -54.5 | -9.5 | 17.0 | 18.2 |
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 2 | 0 | 1 | 3 | ||
Interest Expense Interest ExpenseCr | 0 | 0 | 0 | 0 | 1 | 1 | 1 | 1 | 0 | 0 | 0 | 0 |
Depreciation DepreciationCr | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
PBT PBTCr | 0 | 0 | 0 | 1 | 0 | 0 | 2 | 1 | -9 | 0 | 5 | 5 |
| 0 | 0 | 0 | 0 | 0 | 0 | 1 | 0 | 0 | 0 | 0 | 0 | |
PAT PATCr | 0 | 0 | 0 | 1 | 0 | 0 | 1 | 1 | -9 | 1 | 6 | 5 |
Growth PAT Growth% | 137.8 | 825.9 | 252.3 | -84.5 | 91.3 | 733.3 | -23.8 | -880.4 | 110.0 | 525.9 | 410.7 | |
NPM NPM% | 1.2 | 0.4 | 0.9 | 2.7 | 0.3 | 0.7 | 2.4 | 1.5 | -53.1 | 16.8 | 49.5 | 47.1 |
| 0.2 | 0.5 | 4.2 | 15.0 | 0.0 | 0.0 | 0.1 | 0.1 | -0.6 | 0.1 | 0.3 | 0.3 |
| 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 | 4 | 18 | 22 | 28 | 26 | 62 | 76 | 17 | 5 | 11 | 11 |
Growth Revenue Growth% | 590.9 | 326.7 | 19.1 | 26.3 | -5.8 | 136.7 | 22.1 | -78.0 | -68.4 | 112.6 | 112.8 | |
| 1 | 4 | 18 | 21 | 26 | 25 | 59 | 76 | 26 | 6 | 9 | 9 | |
| 0 | 0 | 0 | 1 | 1 | 1 | 3 | 0 | -9 | -1 | 2 | 2 | |
OPM OPM% | -2.7 | -2.0 | 2.0 | 4.3 | 4.9 | 5.5 | 4.9 | -0.5 | -54.5 | -9.5 | 17.0 | 18.2 |
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 2 | 0 | 1 | 3 | ||
Interest Expense Interest ExpenseCr | 0 | 0 | 0 | 0 | 1 | 1 | 1 | 1 | 0 | 0 | 0 | 0 |
Depreciation DepreciationCr | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
PBT PBTCr | 0 | 0 | 0 | 1 | 0 | 0 | 2 | 1 | -9 | 0 | 5 | 5 |
| 0 | 0 | 0 | 0 | 0 | 0 | 1 | 0 | 0 | 0 | 0 | 0 | |
PAT PATCr | 0 | 0 | 0 | 1 | 0 | 0 | 1 | 1 | -9 | 1 | 6 | 5 |
Growth PAT Growth% | 137.8 | 825.9 | 252.3 | -84.5 | 91.3 | 733.3 | -23.8 | -880.4 | 110.0 | 525.9 | 410.7 | |
NPM NPM% | 1.2 | 0.4 | 0.9 | 2.7 | 0.3 | 0.7 | 2.4 | 1.5 | -53.1 | 16.8 | 49.5 | 47.1 |
| 0.2 | 0.5 | 4.2 | 15.0 | 0.0 | 0.0 | 0.1 | 0.1 | -0.6 | 0.1 | 0.3 | 0.3 |
| 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 | 0 | 0 | 0 | 0 | 6 | 6 | 10 | 13 | 18 | 18 | 18 |
Reserves ReservesCr | 4 | 4 | 4 | 4 | 3 | 3 | 0 | 11 | 0 | 0 | 4 |
| 0 | 1 | 6 | 6 | 10 | 3 | 7 | 41 | 20 | 23 | 13 | |
| 0 | 0 | 0 | 3 | 9 | 10 | 6 | 5 | 10 | 7 | 2 | |
| 4 | 5 | 10 | 14 | 28 | 22 | 24 | 69 | 49 | 48 | 37 | |
| 4 | 4 | 8 | 7 | 17 | 18 | 20 | 66 | 42 | 41 | 36 | |
| 0 | 0 | 2 | 6 | 11 | 4 | 4 | 4 | 7 | 8 | 1 | |
| 4 | 5 | 10 | 14 | 28 | 22 | 24 | 69 | 49 | 48 | 37 |
| 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 | 0 | 0 | 0 | 0 | 6 | 6 | 10 | 13 | 18 | 18 | 18 |
Reserves ReservesCr | 4 | 4 | 4 | 4 | 3 | 3 | 0 | 11 | 0 | 0 | 4 |
| 0 | 1 | 6 | 6 | 10 | 3 | 7 | 41 | 20 | 23 | 13 | |
| 0 | 0 | 0 | 3 | 9 | 10 | 6 | 5 | 10 | 7 | 2 | |
| 4 | 5 | 10 | 14 | 28 | 22 | 24 | 69 | 49 | 48 | 37 | |
| 4 | 4 | 8 | 7 | 17 | 18 | 20 | 66 | 42 | 41 | 36 | |
| 0 | 0 | 2 | 6 | 11 | 4 | 4 | 4 | 7 | 8 | 1 | |
| 4 | 5 | 10 | 14 | 28 | 22 | 24 | 69 | 49 | 48 | 37 |
| Financial Year | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|---|---|---|---|---|
| 3 | 2 | -7 | 1 | 7 | -11 | -48 | 1 | -2 | |
| -1 | -5 | -5 | 2 | -4 | 0 | 30 | -1 | 6 | |
| -1 | 3 | 12 | -3 | -3 | 11 | 18 | 0 | -4 | |
Net Cash Flow Net Cash FlowCr | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Free Cash Flow Free Cash FlowCr | 2 | 2 | -8 | -1 | 6 | -11 | -51 | 1 | 0 |
CFO To PAT CFO To PAT% | 1,789.8 | 285.2 | -7,932.6 | 522.5 | 453.6 | -962.8 | 538.8 | 139.2 | -39.5 |
CFO To EBITDA CFO To EBITDA% | 811.2 | 180.2 | -539.6 | 65.0 | 223.9 | 2,868.2 | 525.7 | -245.6 | -115.0 |
| Financial Year | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|---|---|---|---|---|
| 3 | 2 | -7 | 1 | 7 | -11 | -48 | 1 | -2 | |
| -1 | -5 | -5 | 2 | -4 | 0 | 30 | -1 | 6 | |
| -1 | 3 | 12 | -3 | -3 | 11 | 18 | 0 | -4 | |
Net Cash Flow Net Cash FlowCr | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Free Cash Flow Free Cash FlowCr | 2 | 2 | -8 | -1 | 6 | -11 | -51 | 1 | 0 |
CFO To PAT CFO To PAT% | 1,789.8 | 285.2 | -7,932.6 | 522.5 | 453.6 | -962.8 | 538.8 | 139.2 | -39.5 |
CFO To EBITDA CFO To EBITDA% | 811.2 | 180.2 | -539.6 | 65.0 | 223.9 | 2,868.2 | 525.7 | -245.6 | -115.0 |
| 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 | 120 | 265 | 236 | 28 | 17 | 12 | 24 | 29 | ||||
Price To Earnings Price To Earnings | 133.3 | 146.5 | 15.9 | 24.4 | 13.0 | 4.3 | 5.5 | |||||
Price To Sales Price To Sales | 4.3 | 10.1 | 3.8 | 0.4 | 1.1 | 2.3 | 2.1 | 2.6 | ||||
Price To Book Price To Book | 1.4 | 3.0 | 2.3 | 1.2 | 0.9 | 0.7 | 1.1 | 1.3 | ||||
EV To EBITDA EV To EBITDA | 97.0 | 191.8 | 80.8 | -86.5 | -3.2 | -46.1 | 15.1 | 16.5 | ||||
GPM GPM% | 7.9 | 2.5 | 10.8 | 14.6 | 11.5 | 11.8 | 7.8 | 3.4 | -31.6 | 3.7 | ||
OPM OPM% | -2.7 | -2.0 | 2.0 | 4.3 | 4.9 | 5.5 | 4.9 | -0.5 | -54.5 | -9.5 | 17.0 | 18.2 |
NPM NPM% | 1.2 | 0.4 | 0.9 | 2.7 | 0.3 | 0.7 | 2.4 | 1.5 | -53.1 | 16.8 | 49.5 | 47.1 |
ROCE ROCE% | 0.3 | 1.0 | 6.2 | 11.1 | 5.9 | 7.0 | 17.3 | 6.2 | -28.9 | 1.8 | 18.5 | 18.5 |
ROE ROE% | 0.2 | 0.5 | 4.1 | 12.7 | 1.1 | 2.0 | 14.3 | 4.8 | -47.0 | 4.8 | 24.6 | 24.6 |
ROA ROA% | 0.2 | 0.4 | 1.7 | 4.5 | 0.3 | 0.8 | 6.2 | 1.6 | -18.1 | 1.8 | 15.0 | 15.0 |
| 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 | 120 | 265 | 236 | 28 | 17 | 12 | 24 | 29 | ||||
Price To Earnings Price To Earnings | 133.3 | 146.5 | 15.9 | 24.4 | 13.0 | 4.3 | 5.5 | |||||
Price To Sales Price To Sales | 4.3 | 10.1 | 3.8 | 0.4 | 1.1 | 2.3 | 2.1 | 2.6 | ||||
Price To Book Price To Book | 1.4 | 3.0 | 2.3 | 1.2 | 0.9 | 0.7 | 1.1 | 1.3 | ||||
EV To EBITDA EV To EBITDA | 97.0 | 191.8 | 80.8 | -86.5 | -3.2 | -46.1 | 15.1 | 16.5 | ||||
GPM GPM% | 7.9 | 2.5 | 10.8 | 14.6 | 11.5 | 11.8 | 7.8 | 3.4 | -31.6 | 3.7 | ||
OPM OPM% | -2.7 | -2.0 | 2.0 | 4.3 | 4.9 | 5.5 | 4.9 | -0.5 | -54.5 | -9.5 | 17.0 | 18.2 |
NPM NPM% | 1.2 | 0.4 | 0.9 | 2.7 | 0.3 | 0.7 | 2.4 | 1.5 | -53.1 | 16.8 | 49.5 | 47.1 |
ROCE ROCE% | 0.3 | 1.0 | 6.2 | 11.1 | 5.9 | 7.0 | 17.3 | 6.2 | -28.9 | 1.8 | 18.5 | 18.5 |
ROE ROE% | 0.2 | 0.5 | 4.1 | 12.7 | 1.1 | 2.0 | 14.3 | 4.8 | -47.0 | 4.8 | 24.6 | 24.6 |
ROA ROA% | 0.2 | 0.4 | 1.7 | 4.5 | 0.3 | 0.8 | 6.2 | 1.6 | -18.1 | 1.8 | 15.0 | 15.0 |
Documents — Vaxtex Cotfab Ltd