| 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 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| 87 | 74 | 67 | 72 | 62 | 67 | 76 | 87 | 82 | 102 | 79 | 121 | |
Growth YoY Revenue Growth YoY% | -1.3 | 4.6 | 2.6 | -34.9 | -28.4 | -9.7 | 13.5 | 20.3 | 31.6 | 52.1 | 3.9 | 39.4 |
| 87 | 76 | 72 | 78 | 66 | 70 | 81 | 90 | 86 | 103 | 81 | 118 | |
| -1 | -2 | -4 | -6 | -4 | -3 | -5 | -3 | -5 | -1 | -2 | 3 | |
OPM OPM% | -0.7 | -3.2 | -6.6 | -8.2 | -7.0 | -4.8 | -6.3 | -3.1 | -5.6 | -1.2 | -2.0 | 2.8 |
| 1 | 0 | 1 | 0 | 4 | 0 | 1 | 1 | 0 | 1 | 1 | 1 | |
Interest Expense Interest ExpenseCr | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 2 |
Depreciation DepreciationCr | 3 | 2 | 2 | 2 | 2 | 2 | 2 | 2 | 2 | 2 | 2 | 1 |
PBT PBTCr | -3 | -5 | -6 | -9 | -3 | -5 | -7 | -4 | -7 | -4 | -4 | 2 |
| -1 | -1 | -2 | -2 | -1 | -1 | -1 | -1 | -2 | -1 | -1 | 0 | |
| -2 | -4 | -5 | -6 | -2 | -4 | -5 | -3 | -5 | -3 | -3 | 1 | |
Growth YoY PAT Growth YoY% | -1,257.1 | -74.1 | -150.3 | -797.8 | -1.6 | 6.0 | -13.6 | 48.2 | -119.0 | 32.7 | 38.5 | 136.2 |
NPM NPM% | -2.8 | -5.6 | -7.1 | -8.8 | -4.0 | -5.8 | -7.1 | -3.8 | -6.6 | -2.6 | -4.2 | 1.0 |
| -0.6 | -1.0 | -1.1 | -1.5 | -0.6 | -0.9 | -1.3 | -0.8 | -1.3 | -0.6 | -0.8 | 0.3 |
| 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 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| 87 | 74 | 67 | 72 | 62 | 67 | 76 | 87 | 82 | 102 | 79 | 121 | |
Growth YoY Revenue Growth YoY% | -1.3 | 4.6 | 2.6 | -34.9 | -28.4 | -9.7 | 13.5 | 20.3 | 31.6 | 52.1 | 3.9 | 39.4 |
| 87 | 76 | 72 | 78 | 66 | 70 | 81 | 90 | 86 | 103 | 81 | 118 | |
| -1 | -2 | -4 | -6 | -4 | -3 | -5 | -3 | -5 | -1 | -2 | 3 | |
OPM OPM% | -0.7 | -3.2 | -6.6 | -8.2 | -7.0 | -4.8 | -6.3 | -3.1 | -5.6 | -1.2 | -2.0 | 2.8 |
| 1 | 0 | 1 | 0 | 4 | 0 | 1 | 1 | 0 | 1 | 1 | 1 | |
Interest Expense Interest ExpenseCr | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 2 |
Depreciation DepreciationCr | 3 | 2 | 2 | 2 | 2 | 2 | 2 | 2 | 2 | 2 | 2 | 1 |
PBT PBTCr | -3 | -5 | -6 | -9 | -3 | -5 | -7 | -4 | -7 | -4 | -4 | 2 |
| -1 | -1 | -2 | -2 | -1 | -1 | -1 | -1 | -2 | -1 | -1 | 0 | |
| -2 | -4 | -5 | -6 | -2 | -4 | -5 | -3 | -5 | -3 | -3 | 1 | |
Growth YoY PAT Growth YoY% | -1,257.1 | -74.1 | -150.3 | -797.8 | -1.6 | 6.0 | -13.6 | 48.2 | -119.0 | 32.7 | 38.5 | 136.2 |
NPM NPM% | -2.8 | -5.6 | -7.1 | -8.8 | -4.0 | -5.8 | -7.1 | -3.8 | -6.6 | -2.6 | -4.2 | 1.0 |
| -0.6 | -1.0 | -1.1 | -1.5 | -0.6 | -0.9 | -1.3 | -0.8 | -1.3 | -0.6 | -0.8 | 0.3 |
| Financial Year | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 | TTM |
|---|---|---|---|---|---|---|---|---|
Revenue RevenueCr | 322 | 212 | 299 | 304 | 339 | 278 | 350 | 384 |
Growth Revenue Growth% | -34.4 | 41.2 | 1.8 | 11.6 | -18.1 | 25.9 | 31.4 | |
| 290 | 197 | 292 | 300 | 343 | 296 | 360 | 388 | |
| 32 | 14 | 7 | 4 | -4 | -18 | -10 | -4 | |
OPM OPM% | 10.0 | 6.7 | 2.4 | 1.3 | -1.1 | -6.6 | -2.9 | -1.1 |
| 2 | 3 | 3 | 3 | 3 | 5 | 2 | 3 | |
Interest Expense Interest ExpenseCr | 3 | 1 | 1 | 2 | 3 | 3 | 5 | 5 |
Depreciation DepreciationCr | 7 | 7 | 8 | 9 | 10 | 8 | 7 | 7 |
PBT PBTCr | 25 | 8 | 0 | -4 | -13 | -24 | -20 | -14 |
| 6 | 2 | 0 | -1 | -3 | -6 | -5 | -3 | |
PAT PATCr | 18 | 6 | 0 | -3 | -10 | -18 | -15 | -10 |
Growth PAT Growth% | -68.0 | -98.7 | -4,742.2 | -200.6 | -73.8 | 19.3 | 32.5 | |
NPM NPM% | 5.7 | 2.8 | 0.0 | -1.1 | -3.1 | -6.5 | -4.2 | -2.6 |
| 4.5 | 1.4 | 0.0 | -0.8 | -2.5 | -4.4 | -3.5 | -2.5 |
| Financial Year | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 | TTM |
|---|---|---|---|---|---|---|---|---|
Revenue RevenueCr | 322 | 212 | 299 | 304 | 339 | 278 | 350 | 384 |
Growth Revenue Growth% | -34.4 | 41.2 | 1.8 | 11.6 | -18.1 | 25.9 | 31.4 | |
| 290 | 197 | 292 | 300 | 343 | 296 | 360 | 388 | |
| 32 | 14 | 7 | 4 | -4 | -18 | -10 | -4 | |
OPM OPM% | 10.0 | 6.7 | 2.4 | 1.3 | -1.1 | -6.6 | -2.9 | -1.1 |
| 2 | 3 | 3 | 3 | 3 | 5 | 2 | 3 | |
Interest Expense Interest ExpenseCr | 3 | 1 | 1 | 2 | 3 | 3 | 5 | 5 |
Depreciation DepreciationCr | 7 | 7 | 8 | 9 | 10 | 8 | 7 | 7 |
PBT PBTCr | 25 | 8 | 0 | -4 | -13 | -24 | -20 | -14 |
| 6 | 2 | 0 | -1 | -3 | -6 | -5 | -3 | |
PAT PATCr | 18 | 6 | 0 | -3 | -10 | -18 | -15 | -10 |
Growth PAT Growth% | -68.0 | -98.7 | -4,742.2 | -200.6 | -73.8 | 19.3 | 32.5 | |
NPM NPM% | 5.7 | 2.8 | 0.0 | -1.1 | -3.1 | -6.5 | -4.2 | -2.6 |
| 4.5 | 1.4 | 0.0 | -0.8 | -2.5 | -4.4 | -3.5 | -2.5 |
| Financial Year | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|---|---|---|
Equity Capital Equity CapitalCr | 41 | 41 | 41 | 41 | 41 | 41 | 41 |
Reserves ReservesCr | 142 | 149 | 145 | 141 | 131 | 114 | 100 |
| 44 | 50 | 38 | 101 | 67 | 87 | 107 | |
| 10 | 3 | 3 | 3 | 3 | 3 | 3 | |
| 238 | 243 | 227 | 287 | 242 | 244 | 251 | |
| 163 | 170 | 149 | 198 | 156 | 139 | 145 | |
| 75 | 74 | 79 | 89 | 87 | 106 | 106 | |
| 238 | 243 | 227 | 287 | 242 | 244 | 251 |
| Financial Year | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|---|---|---|
Equity Capital Equity CapitalCr | 41 | 41 | 41 | 41 | 41 | 41 | 41 |
Reserves ReservesCr | 142 | 149 | 145 | 141 | 131 | 114 | 100 |
| 44 | 50 | 38 | 101 | 67 | 87 | 107 | |
| 10 | 3 | 3 | 3 | 3 | 3 | 3 | |
| 238 | 243 | 227 | 287 | 242 | 244 | 251 | |
| 163 | 170 | 149 | 198 | 156 | 139 | 145 | |
| 75 | 74 | 79 | 89 | 87 | 106 | 106 | |
| 238 | 243 | 227 | 287 | 242 | 244 | 251 |
| Financial Year | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|---|---|---|
| 44 | 52 | 2 | -37 | 7 | -13 | -5 | |
| -4 | -53 | 28 | -15 | 1 | -2 | -5 | |
| -20 | -10 | -5 | 31 | -14 | -1 | 27 | |
Net Cash Flow Net Cash FlowCr | 20 | -11 | 25 | -21 | -7 | -15 | 16 |
Free Cash Flow Free Cash FlowCr | 42 | 50 | -10 | -54 | 1 | -21 | |
CFO To PAT CFO To PAT% | 237.1 | 876.9 | 3,098.0 | 1,051.7 | -63.9 | 69.1 | 35.5 |
CFO To EBITDA CFO To EBITDA% | 136.0 | 365.4 | 33.0 | -905.0 | -175.1 | 68.7 | 51.4 |
| Financial Year | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|---|---|---|
| 44 | 52 | 2 | -37 | 7 | -13 | -5 | |
| -4 | -53 | 28 | -15 | 1 | -2 | -5 | |
| -20 | -10 | -5 | 31 | -14 | -1 | 27 | |
Net Cash Flow Net Cash FlowCr | 20 | -11 | 25 | -21 | -7 | -15 | 16 |
Free Cash Flow Free Cash FlowCr | 42 | 50 | -10 | -54 | 1 | -21 | |
CFO To PAT CFO To PAT% | 237.1 | 876.9 | 3,098.0 | 1,051.7 | -63.9 | 69.1 | 35.5 |
CFO To EBITDA CFO To EBITDA% | 136.0 | 365.4 | 33.0 | -905.0 | -175.1 | 68.7 | 51.4 |
| Financial Year | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 | Current |
|---|---|---|---|---|---|---|---|---|
Market Cap Market CapitalizationCr | 366 | 416 | 342 | 238 | 276 | 193 | 159 | 190 |
Price To Earnings Price To Earnings | 19.8 | 70.2 | 4,130.0 | -26.5 | -10.6 | -10.9 | ||
Price To Sales Price To Sales | 1.1 | 2.0 | 1.1 | 0.8 | 0.8 | 0.7 | 0.5 | 0.5 |
Price To Book Price To Book | 2.0 | 2.2 | 1.8 | 1.3 | 1.6 | 1.2 | 1.1 | 1.3 |
EV To EBITDA EV To EBITDA | 10.9 | 25.4 | 42.9 | 62.1 | -74.8 | -12.6 | -21.1 | -60.6 |
GPM GPM% | 24.9 | 29.2 | 21.2 | 19.5 | 16.9 | 14.8 | ||
OPM OPM% | 10.0 | 6.7 | 2.4 | 1.3 | -1.1 | -6.6 | -2.9 | -1.1 |
NPM NPM% | 5.7 | 2.8 | 0.0 | -1.1 | -3.1 | -6.5 | -4.2 | -2.6 |
ROCE ROCE% | 14.2 | 5.0 | 0.6 | -1.0 | -5.2 | -10.6 | -7.3 | -7.3 |
ROE ROE% | 10.1 | 3.1 | 0.0 | -1.9 | -6.1 | -11.7 | -10.4 | -10.4 |
ROA ROA% | 7.8 | 2.4 | 0.0 | -1.2 | -4.3 | -7.4 | -5.8 | -5.8 |
| Financial Year | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 | Current |
|---|---|---|---|---|---|---|---|---|
Market Cap Market CapitalizationCr | 366 | 416 | 342 | 238 | 276 | 193 | 159 | 190 |
Price To Earnings Price To Earnings | 19.8 | 70.2 | 4,130.0 | -26.5 | -10.6 | -10.9 | ||
Price To Sales Price To Sales | 1.1 | 2.0 | 1.1 | 0.8 | 0.8 | 0.7 | 0.5 | 0.5 |
Price To Book Price To Book | 2.0 | 2.2 | 1.8 | 1.3 | 1.6 | 1.2 | 1.1 | 1.3 |
EV To EBITDA EV To EBITDA | 10.9 | 25.4 | 42.9 | 62.1 | -74.8 | -12.6 | -21.1 | -60.6 |
GPM GPM% | 24.9 | 29.2 | 21.2 | 19.5 | 16.9 | 14.8 | ||
OPM OPM% | 10.0 | 6.7 | 2.4 | 1.3 | -1.1 | -6.6 | -2.9 | -1.1 |
NPM NPM% | 5.7 | 2.8 | 0.0 | -1.1 | -3.1 | -6.5 | -4.2 | -2.6 |
ROCE ROCE% | 14.2 | 5.0 | 0.6 | -1.0 | -5.2 | -10.6 | -7.3 | -7.3 |
ROE ROE% | 10.1 | 3.1 | 0.0 | -1.9 | -6.1 | -11.7 | -10.4 | -10.4 |
ROA ROA% | 7.8 | 2.4 | 0.0 | -1.2 | -4.3 | -7.4 | -5.8 | -5.8 |
Documents — Waterbase Ltd