


| Quarter | Mar 2023 | Jun 2023 | Sep 2023 | Dec 2023 | Mar 2024 | Jun 2024 | Sep 2024 | Dec 2024 | Mar 2025 | Jun 2025 | Sep 2025 | Dec 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| 2 | 7 | 3 | 3 | 2 | 3 | 1 | 1 | 1 | 1 | 1 | 1 | |
Growth YoY Revenue Growth YoY% | 154.3 | -17.4 | 48.5 | 280.7 | -1.3 | -57.7 | -55.5 | -62.4 | -52.4 | -64.9 | -20.7 | -9.5 |
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | |
| 2 | 6 | 3 | 3 | 2 | 2 | 1 | 1 | 1 | 1 | 1 | 1 | |
OPM OPM% | 96.6 | 95.6 | 92.1 | 93.7 | 85.7 | 88.9 | 76.3 | 77.0 | 88.2 | 70.4 | 83.2 | 73.7 |
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | |
Interest Expense Interest ExpenseCr | 0 | 0 | 1 | 1 | 1 | 1 | 1 | 0 | 0 | 0 | 0 | 0 |
Depreciation DepreciationCr | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
PBT PBTCr | 2 | 6 | 2 | 2 | 1 | 1 | 0 | 1 | 1 | 1 | 1 | 1 |
| 1 | 1 | 0 | 1 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | |
| 2 | 5 | 2 | 2 | 1 | 1 | 0 | 0 | 1 | 0 | 1 | 1 | |
Growth YoY PAT Growth YoY% | 190.9 | -17.8 | 29.2 | 252.2 | -48.8 | -78.8 | -94.8 | -73.5 | -26.8 | -57.1 | 850.0 | 41.9 |
NPM NPM% | 68.4 | 80.0 | 51.2 | 48.4 | 35.5 | 40.1 | 5.9 | 34.1 | 54.5 | 49.0 | 71.0 | 53.5 |
| 2.3 | 7.6 | 2.2 | 2.3 | 1.2 | 1.6 | 0.1 | 0.6 | 0.9 | 0.7 | 1.1 | 0.9 |
| Financial Year | Mar 2015 | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | TTM |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
Revenue RevenueCr | 2 | 3 | 2 | 3 | 3 | 4 | 3 | 7 | 13 | 15 | 5 | 4 |
Growth Revenue Growth% | 78.8 | 33.9 | -20.2 | 26.8 | 13.1 | 24.9 | -23.4 | 106.7 | 95.4 | 16.5 | -64.2 | -21.7 |
| 0 | 0 | 0 | 0 | 0 | 2 | 1 | 1 | 1 | 1 | 1 | 1 | |
| 2 | 3 | 2 | 3 | 3 | 2 | 2 | 6 | 13 | 14 | 4 | 3 | |
OPM OPM% | 93.0 | 94.0 | 91.6 | 90.7 | 93.4 | 51.5 | 57.7 | 90.9 | 95.5 | 93.0 | 80.7 | 79.0 |
| 0 | 1 | 2 | 2 | 1 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | |
Interest Expense Interest ExpenseCr | 0 | 0 | 0 | 0 | 1 | 1 | 0 | 0 | 0 | 3 | 2 | 0 |
Depreciation DepreciationCr | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
PBT PBTCr | 2 | 3 | 4 | 4 | 3 | 1 | 2 | 6 | 12 | 11 | 2 | 3 |
| 1 | 1 | 1 | 1 | 1 | 0 | 0 | 1 | 2 | 2 | 1 | 1 | |
PAT PATCr | 1 | 2 | 3 | 3 | 3 | 1 | 1 | 5 | 10 | 9 | 1 | 2 |
Growth PAT Growth% | 2,469.2 | 64.9 | 39.4 | 7.6 | -24.2 | -60.5 | 24.3 | 265.4 | 106.3 | -4.4 | -87.0 | 102.8 |
NPM NPM% | 62.8 | 77.4 | 135.2 | 114.7 | 76.9 | 24.4 | 39.5 | 69.9 | 73.8 | 60.5 | 22.1 | 57.1 |
| 2.0 | 3.3 | 4.6 | 5.0 | 3.8 | 1.5 | 1.9 | 6.8 | 14.0 | 13.4 | 1.7 | 3.5 |
| Financial Year | Mar 2015 | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Sep 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
Equity Capital Equity CapitalCr | 7 | 7 | 7 | 7 | 7 | 7 | 7 | 7 | 7 | 7 | 7 | 7 |
Reserves ReservesCr | 9 | 12 | 15 | 18 | 21 | 22 | 25 | 40 | 53 | 70 | 73 | 70 |
| 2 | 8 | 5 | 28 | 15 | 11 | 0 | 2 | 0 | 38 | 0 | ||
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 3 | 5 | 7 | 7 | ||
| 18 | 26 | 27 | 53 | 43 | 40 | 32 | 52 | 65 | 122 | 88 | 83 | |
| 15 | 19 | 23 | 49 | 0 | 0 | 0 | 19 | 22 | 51 | 36 | ||
| 3 | 7 | 3 | 4 | 43 | 40 | 32 | 33 | 43 | 71 | 51 | ||
| 18 | 26 | 27 | 53 | 43 | 40 | 32 | 52 | 65 | 122 | 88 | 83 |
| Financial Year | Mar 2015 | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| 0 | 2 | -3 | -4 | -4 | 0 | 15 | -15 | 9 | 35 | -23 | |
| 0 | -2 | 3 | 4 | 4 | 0 | -14 | 15 | 0 | 6 | 8 | |
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | |
Net Cash Flow Net Cash FlowCr | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 1 | 10 | 41 | -15 |
Free Cash Flow Free Cash FlowCr | 0 | 2 | -3 | -4 | -4 | 0 | 15 | -15 | 9 | 35 | -23 |
CFO To PAT CFO To PAT% | 15.2 | 91.6 | -102.2 | -102.8 | -149.7 | -25.1 | 1,138.2 | -310.0 | 96.2 | 378.2 | -1,871.2 |
CFO To EBITDA CFO To EBITDA% | 10.3 | 75.4 | -150.8 | -130.0 | -123.2 | -11.9 | 779.2 | -238.2 | 74.3 | 246.2 | -511.4 |
| Financial Year | Mar 2015 | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|
Market Cap Market CapitalizationCr | 52 | 62 | 62 | 48 | 50 | 0 | 21 | 27 | 64 | 116 | 84 |
Price To Earnings Price To Earnings | 37.1 | 26.8 | 19.4 | 14.0 | 19.2 | 0.0 | 16.4 | 5.7 | 6.6 | 12.5 | 70.0 |
Price To Sales Price To Sales | 23.9 | 15.3 | 14.2 | 9.4 | 12.7 | 0.0 | 6.5 | 4.0 | 4.8 | 7.6 | 15.4 |
Price To Book Price To Book | 3.2 | 3.3 | 2.9 | 1.9 | 1.8 | 0.0 | 0.7 | 0.6 | 1.1 | 1.5 | 1.1 |
EV To EBITDA EV To EBITDA | 24.9 | 23.8 | 28.6 | 17.5 | 20.4 | 4.9 | 11.2 | 4.6 | 4.2 | 7.2 | 10.9 |
GPM GPM% | 100.0 | 100.0 | 100.0 | 100.0 | 100.0 | 100.0 | 100.0 | 100.0 | 100.0 | 100.0 | 100.0 |
OPM OPM% | 93.0 | 94.0 | 91.6 | 90.7 | 93.4 | 51.5 | 57.7 | 90.9 | 95.5 | 93.0 | 80.7 |
NPM NPM% | 62.8 | 77.4 | 135.2 | 114.7 | 76.9 | 24.4 | 39.5 | 69.9 | 73.8 | 60.5 | 22.1 |
ROCE ROCE% | 13.1 | 16.1 | 19.2 | 19.1 | 8.7 | 5.7 | 5.9 | 12.6 | 20.9 | 12.4 | 5.6 |
ROE ROE% | 8.6 | 12.4 | 14.7 | 13.7 | 9.3 | 3.5 | 4.0 | 10.1 | 16.0 | 12.0 | 1.5 |
ROA ROA% | 7.7 | 8.8 | 12.0 | 6.5 | 6.1 | 2.6 | 4.0 | 9.0 | 14.8 | 7.6 | 1.4 |