


| 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 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| 0 | 1 | 1 | 1 | 0 | 1 | 1 | 1 | -1 | 0 | 1 | 0 | |
Growth YoY Revenue Growth YoY% | -344.4 | 0.0 | 38.8 | 51.2 | 177.3 | 1.6 | -16.9 | -3.1 | -385.3 | -53.1 | -45.9 | -57.1 |
| 0 | 0 | 0 | 0 | 1 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | |
| -1 | 0 | 1 | 0 | 0 | 0 | 1 | 1 | -1 | 0 | 0 | 0 | |
OPM OPM% | 154.6 | 74.6 | 89.8 | 50.8 | -120.6 | 71.9 | 87.8 | 82.5 | 120.6 | 43.3 | 79.3 | 55.6 |
| 0 | 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 | 0 | 0 | 0 | 1 | 1 | -1 | 0 | 0 | 0 |
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | |
| -1 | 0 | 1 | 0 | -1 | 0 | 1 | 1 | -1 | 0 | 0 | 0 | |
Growth YoY PAT Growth YoY% | -112.2 | -2.0 | 47.2 | 43.5 | 3.5 | -4.2 | -18.9 | 57.6 | -59.5 | -78.3 | -64.0 | -78.8 |
NPM NPM% | 197.7 | 76.2 | 89.8 | 50.8 | -247.1 | 71.9 | 87.8 | 82.5 | 138.1 | 33.3 | 58.5 | 40.7 |
| -0.1 | 0.9 | 0.2 | 0.7 | 3.3 | 0.1 | 0.2 | 1.0 | -0.7 | 0.0 | 0.1 | 0.0 |
| 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 | 1 | 0 | 0 | 1 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Growth Revenue Growth% | 312.0 | -49.8 | -45.5 | 296.1 | -43.7 | -74.3 | 41.0 | 4.9 | 34.1 | 26.2 | 3.3 | -51.1 |
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 1 | 1 | 1 | 1 | 1 | |
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | -1 | -1 | -1 | 0 | 0 | |
OPM OPM% | 64.1 | 29.3 | 23.0 | 38.9 | 37.0 | -66.2 | -63.5 | -626.8 | -255.8 | -421.2 | -136.8 | -361.5 |
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 2 | 1 | 3 | 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 | 0 | 0 | 0 | 0 | 0 | 0 | 1 | 1 | 1 | 1 | 0 |
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | |
PAT PATCr | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 1 | 1 | 1 | 0 | -1 |
Growth PAT Growth% | 356.8 | -54.9 | -67.2 | 388.0 | -45.1 | -140.2 | 433.2 | 479.6 | -50.8 | 83.7 | -52.9 | -268.0 |
NPM NPM% | 56.9 | 51.0 | 30.7 | 37.9 | 36.9 | -57.8 | 136.5 | 754.2 | 276.6 | 402.6 | 183.5 | -630.8 |
| 0.8 | 0.3 | 0.1 | 0.5 | 0.3 | -0.1 | 0.4 | 30.0 | 0.2 | 2.1 | -0.3 | -0.6 |
| 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 | 5 | 5 | 5 | 5 | 5 | 5 | 5 | 5 | 5 | 5 | 5 | 5 |
Reserves ReservesCr | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 15 | 16 | 35 | 33 | 33 |
| 1 | 0 | 0 | 0 | 0 | 0 | 1 | 1 | 1 | 2 | 2 | ||
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | ||
| 6 | 5 | 5 | 5 | 6 | 5 | 6 | 21 | 23 | 42 | 40 | 40 | |
| 3 | 4 | 4 | 5 | 5 | 5 | 1 | 1 | 2 | 2 | 2 | ||
| 2 | 1 | 1 | 1 | 1 | 1 | 5 | 20 | 21 | 40 | 38 | ||
| 6 | 5 | 5 | 5 | 6 | 5 | 6 | 21 | 23 | 42 | 40 | 40 |
| 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 | -1 | 0 | 0 | 1 | -1 | 0 | 0 | 1 | -1 | 0 | |
| 0 | 1 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | |
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | |
Net Cash Flow Net Cash FlowCr | 0 | 0 | 0 | 0 | 1 | -1 | 0 | 0 | 1 | -1 | 0 |
Free Cash Flow Free Cash FlowCr | 0 | -1 | 0 | 0 | 1 | -1 | 0 | 0 | 1 | -1 | 0 |
CFO To PAT CFO To PAT% | 102.3 | -686.0 | -395.5 | -46.0 | 431.5 | 1,262.6 | 135.1 | -14.8 | 110.2 | -57.2 | -29.5 |
CFO To EBITDA CFO To EBITDA% | 90.7 | -1,197.3 | -528.1 | -44.9 | 430.8 | 1,102.9 | -290.2 | 17.9 | -119.2 | 54.7 | 39.5 |
| Financial Year | Mar 2015 | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|
Market Cap Market CapitalizationCr | 0 | 4 | 4 | 4 | 4 | 0 | 2 | 7 | 5 | 10 | 15 |
Price To Earnings Price To Earnings | 0.0 | 21.5 | 69.6 | 14.1 | 25.9 | 0.0 | 9.1 | 6.2 | 8.0 | 9.4 | 30.7 |
Price To Sales Price To Sales | 0.0 | 11.1 | 21.3 | 5.3 | 9.7 | 0.0 | 3.9 | 3.3 | 3.0 | 3.5 | 11.7 |
Price To Book Price To Book | 0.0 | 0.8 | 0.8 | 0.8 | 0.8 | 0.0 | 0.3 | 0.3 | 0.2 | 0.3 | 0.4 |
EV To EBITDA EV To EBITDA | -0.1 | 39.0 | 88.9 | 13.2 | 20.9 | 0.5 | -16.4 | -7.2 | -6.9 | -8.7 | -40.9 |
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% | 64.1 | 29.3 | 23.0 | 38.9 | 37.0 | -66.2 | -63.5 | -626.8 | -255.8 | -421.2 | -136.8 |
NPM NPM% | 56.9 | 51.0 | 30.7 | 37.9 | 36.9 | -57.8 | 136.5 | 754.2 | 276.6 | 402.6 | 183.5 |
ROCE ROCE% | 9.2 | 4.1 | 1.3 | 5.5 | 2.9 | -1.2 | 4.4 | 6.6 | 3.5 | 3.7 | 1.7 |
ROE ROE% | 8.2 | 3.5 | 1.1 | 5.3 | 2.9 | -1.2 | 3.7 | 5.7 | 2.6 | 2.6 | 1.3 |
ROA ROA% | 6.6 | 3.3 | 1.1 | 5.1 | 2.7 | -1.1 | 3.4 | 5.4 | 2.5 | 2.5 | 1.2 |