

| 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 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| 4 | 3 | 3 | 4 | 4 | 3 | 3 | 3 | 5 | 3 | 3 | 3 | |
Growth YoY Revenue Growth YoY% | 214.2 | 143.9 | 133.8 | 116.0 | -0.8 | -12.7 | -15.6 | -15.9 | 36.6 | 10.1 | 12.3 | 16.2 |
| 4 | 3 | 4 | 4 | 4 | 3 | 3 | 3 | 5 | 3 | 3 | 4 | |
| 0 | 0 | -1 | -1 | -1 | 0 | 0 | 0 | -1 | 0 | 0 | 0 | |
OPM OPM% | -3.9 | -1.2 | -20.5 | -18.2 | -18.2 | -13.2 | -10.6 | -6.8 | -13.1 | -1.5 | 0.0 | -5.8 |
| 1 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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 | -1 | -1 | -1 | -1 | -1 | 0 | -1 | 0 | 0 | 0 |
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | |
| 1 | 0 | -1 | -1 | -1 | -1 | -1 | 0 | -1 | 0 | 0 | 0 | |
Growth YoY PAT Growth YoY% | 3,850.0 | 25.0 | -1,340.0 | -1,216.7 | -200.0 | -1,766.7 | 30.6 | 100.0 | 24.1 | 91.1 | 98.0 | |
NPM NPM% | 22.3 | -0.9 | -20.8 | -22.4 | -22.4 | -18.9 | -17.1 | 0.0 | -12.5 | -1.5 | -0.3 | -5.8 |
| 0.7 | 0.0 | -0.6 | -0.7 | -0.7 | -0.5 | -0.4 | 0.0 | -0.5 | 0.0 | 0.0 | -0.2 |
| 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 | 25 | 20 | 15 | 7 | 5 | 4 | 3 | 4 | 8 | 14 | 14 | 15 |
Growth Revenue Growth% | -45.9 | -18.5 | -25.3 | -55.4 | -18.6 | -22.1 | -18.4 | 19.4 | 96.2 | 67.6 | 0.1 | 8.4 |
| 25 | 19 | 15 | 7 | 6 | 5 | 4 | 4 | 8 | 15 | 15 | 16 | |
| -1 | 1 | 0 | 0 | -1 | 0 | 0 | 0 | 0 | -1 | -2 | -1 | |
OPM OPM% | -2.1 | 3.6 | 0.8 | -1.2 | -11.7 | -7.8 | -5.9 | 1.1 | -0.6 | -10.8 | -11.3 | -6.0 |
| 4 | 0 | 0 | 0 | 3 | 0 | 0 | 0 | 1 | 0 | 0 | 0 | |
Interest Expense Interest ExpenseCr | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Depreciation DepreciationCr | 1 | 1 | 1 | 1 | 1 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
PBT PBTCr | 2 | 0 | -1 | -1 | 1 | 0 | 0 | 0 | 1 | -2 | -2 | -1 |
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | |
PAT PATCr | 2 | 0 | -1 | -1 | 1 | 0 | 0 | 0 | 1 | -2 | -2 | -1 |
Growth PAT Growth% | 154.0 | -106.4 | -543.6 | -21.0 | 199.9 | -147.9 | 5.8 | 122.1 | 754.6 | -322.2 | 7.8 | 48.2 |
NPM NPM% | 7.7 | -0.6 | -5.2 | -14.2 | 17.4 | -10.7 | -12.3 | 2.3 | 10.0 | -13.2 | -12.2 | -5.8 |
| 1.6 | -0.1 | -0.7 | -0.8 | 1.1 | -0.4 | -0.4 | 0.1 | 0.7 | -1.4 | -1.1 | -0.7 |
| 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 | 12 | 12 | 12 | 12 | 12 | 12 | 12 | 12 | 12 | 12 | 12 | 12 |
Reserves ReservesCr | 7 | 7 | 6 | 5 | 2 | 2 | 2 | 2 | 3 | 2 | 1 | 2 |
| 11 | 8 | 7 | 1 | 1 | 1 | 1 | 1 | 2 | 6 | 6 | 6 | |
| 5 | 1 | 2 | 8 | 8 | 8 | 8 | 8 | 9 | 8 | 9 | 10 | |
| 35 | 28 | 27 | 26 | 22 | 22 | 22 | 23 | 25 | 29 | 28 | 29 | |
| 23 | 17 | 3 | 3 | 6 | 7 | 7 | 7 | 16 | 18 | 18 | 19 | |
| 12 | 11 | 24 | 23 | 16 | 15 | 16 | 16 | 9 | 10 | 10 | 10 | |
| 35 | 28 | 27 | 26 | 22 | 22 | 22 | 23 | 25 | 29 | 28 | 29 |
| Financial Year | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 |
|---|---|---|---|---|---|---|---|---|---|
| 0 | 1 | -2 | 0 | -1 | 0 | -1 | -1 | -1 | |
| 0 | 0 | 2 | 0 | 0 | 0 | 0 | -3 | 0 | |
| 0 | -1 | -1 | 0 | 0 | 0 | 1 | 4 | 1 | |
Net Cash Flow Net Cash FlowCr | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Free Cash Flow Free Cash FlowCr | 0 | 1 | -2 | 0 | -1 | 0 | -1 | -1 | -1 |
CFO To PAT CFO To PAT% | 21.6 | -75.1 | -158.1 | -10.5 | 125.8 | -316.0 | -112.7 | 46.0 | 58.2 |
CFO To EBITDA CFO To EBITDA% | -144.5 | -897.1 | 235.8 | -14.4 | 263.1 | -651.3 | 1,883.1 | 56.4 | 62.8 |
| 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 | 3 | 4 | 6 | 6 | 7 | 4 | 4 | 9 | 10 | 18 | 11 |
Price To Earnings Price To Earnings | 1.7 | 0.0 | 0.0 | 0.0 | 7.7 | 0.0 | 0.0 | 101.3 | 12.2 | 0.0 | 0.0 |
Price To Sales Price To Sales | 0.1 | 0.2 | 0.4 | 0.9 | 1.3 | 0.9 | 1.2 | 2.3 | 1.2 | 1.4 | 0.8 |
Price To Book Price To Book | 0.2 | 0.2 | 0.3 | 0.4 | 0.6 | 0.3 | 0.3 | 0.7 | 0.7 | 1.3 | 0.9 |
EV To EBITDA EV To EBITDA | -20.5 | 12.4 | 91.4 | -132.0 | -18.4 | -25.4 | -44.6 | 319.2 | -323.6 | -19.5 | -14.3 |
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% | -2.1 | 3.6 | 0.8 | -1.2 | -11.7 | -7.8 | -5.9 | 1.1 | -0.6 | -10.8 | -11.3 |
NPM NPM% | 7.7 | -0.6 | -5.2 | -14.2 | 17.4 | -10.7 | -12.3 | 2.3 | 10.0 | -13.2 | -12.2 |
ROCE ROCE% | 9.6 | 0.0 | -3.2 | -4.2 | 7.8 | -2.4 | -2.4 | 0.5 | 4.1 | -6.8 | -6.2 |
ROE ROE% | 10.3 | -0.7 | -4.5 | -5.7 | 7.2 | -3.4 | -3.2 | 0.7 | 5.5 | -12.7 | -13.0 |
ROA ROA% | 5.5 | -0.4 | -2.9 | -3.6 | 4.4 | -2.0 | -1.9 | 0.4 | 3.2 | -6.3 | -5.8 |