


| 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 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | |
Growth YoY Revenue Growth YoY% | 45.5 | 30.0 | 18.2 | 18.2 | -6.3 | 0.0 | 0.0 | 23.1 | -66.7 | -84.6 | -38.5 | -43.8 |
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | |
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | |
OPM OPM% | 68.8 | 38.5 | 61.5 | 46.1 | 60.0 | 84.6 | 69.2 | 62.5 | -20.0 | -100.0 | 37.5 | 44.4 |
| 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 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | |
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | |
Growth YoY PAT Growth YoY% | 166.7 | 50.0 | 20.0 | 150.0 | -12.5 | 200.0 | 33.3 | 80.0 | -28.6 | -88.9 | -25.0 | -44.4 |
NPM NPM% | 50.0 | 23.1 | 46.1 | 38.5 | 46.7 | 69.2 | 61.5 | 56.3 | 100.0 | 50.0 | 75.0 | 55.6 |
| 0.3 | 0.1 | 0.2 | 0.1 | 0.2 | 0.3 | 0.3 | 0.3 | 0.2 | 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 | 43 | 41 | 42 | 42 | 31 | 0 | 0 | 0 | 0 | 1 | 0 | 0 |
Growth Revenue Growth% | 290.0 | -4.4 | 2.4 | -0.8 | -27.0 | -98.5 | -3.1 | 0.8 | 6.8 | 11.4 | -11.6 | -50.0 |
| 43 | 41 | 42 | 42 | 30 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | |
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | |
OPM OPM% | 0.2 | 0.5 | 0.5 | 0.5 | 0.8 | 68.0 | 54.1 | 55.0 | 53.4 | 50.4 | 63.5 | 16.7 |
| 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 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | |
PAT PATCr | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Growth PAT Growth% | 50.1 | 139.1 | -5.0 | 20.6 | 8.1 | 34.3 | -22.2 | 0.2 | 7.6 | 4.6 | 46.7 | -43.4 |
NPM NPM% | 0.1 | 0.3 | 0.3 | 0.4 | 0.6 | 49.9 | 40.1 | 39.9 | 40.2 | 37.7 | 62.6 | 70.8 |
| 0.2 | 0.5 | 0.4 | 0.5 | 0.6 | 0.8 | 0.6 | 0.6 | 0.6 | 0.7 | 0.1 | 0.4 |
| Financial Year | Mar 2015 | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Sep 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
Equity Capital Equity CapitalCr | 3 | 3 | 3 | 3 | 3 | 3 | 3 | 3 | 3 | 3 | 3 | 3 |
Reserves ReservesCr | 0 | 0 | 0 | 1 | 1 | 1 | 1 | 1 | 2 | 2 | 2 | 2 |
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | ||
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 1 | 1 | 1 | 2 | ||
| 3 | 3 | 4 | 4 | 4 | 4 | 5 | 5 | 6 | 6 | 7 | 5 | |
| 3 | 3 | 4 | 4 | 4 | 0 | 0 | 0 | 0 | 1 | 6 | ||
| 0 | 0 | 0 | 0 | 0 | 4 | 4 | 5 | 5 | 6 | 0 | ||
| 3 | 3 | 4 | 4 | 4 | 4 | 5 | 5 | 6 | 6 | 7 | 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 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 6 | |
| 0 | 0 | 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 | 0 | 0 | 0 | 0 | 0 | 0 | 6 |
Free Cash Flow Free Cash FlowCr | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 6 |
CFO To PAT CFO To PAT% | 165.1 | -57.3 | 8.0 | -1.8 | -4.8 | -69.2 | -135.2 | -143.1 | -121.7 | -144.8 | 2,022.6 |
CFO To EBITDA CFO To EBITDA% | 110.8 | -39.1 | 5.3 | -1.3 | -3.4 | -50.8 | -100.2 | -103.8 | -91.6 | -108.2 | 1,992.5 |
| 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 | 5 | 0 | 0 | 0 | 0 | 5 | 0 | 0 | 5 |
Price To Earnings Price To Earnings | 0.0 | 27.8 | 35.0 | 0.0 | 0.0 | 0.0 | 0.0 | 28.1 | 0.0 | 0.0 | 17.9 |
Price To Sales Price To Sales | 0.0 | 0.1 | 0.1 | 0.0 | 0.0 | 0.0 | 0.0 | 11.1 | 0.0 | 0.0 | 9.4 |
Price To Book Price To Book | 0.0 | 1.1 | 1.3 | 0.0 | 0.0 | 0.0 | 0.0 | 1.1 | 0.0 | 0.0 | 1.0 |
EV To EBITDA EV To EBITDA | -1.2 | 18.7 | 22.9 | -0.1 | 0.0 | 0.5 | 1.6 | 23.1 | 3.5 | 4.4 | 1.6 |
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% | 0.2 | 0.5 | 0.5 | 0.5 | 0.8 | 68.0 | 54.1 | 55.0 | 53.4 | 50.4 | 63.5 |
NPM NPM% | 0.1 | 0.3 | 0.3 | 0.4 | 0.6 | 49.9 | 40.1 | 39.9 | 40.2 | 37.7 | 62.6 |
ROCE ROCE% | 2.6 | 6.0 | 5.7 | 6.0 | 6.2 | 7.5 | 5.2 | 4.9 | 4.7 | 4.5 | 6.1 |
ROE ROE% | 1.8 | 4.2 | 3.8 | 4.4 | 4.5 | 5.7 | 4.3 | 4.1 | 4.2 | 4.2 | 5.8 |
ROA ROA% | 1.8 | 4.1 | 3.7 | 4.3 | 4.5 | 5.4 | 3.8 | 3.5 | 3.5 | 3.3 | 4.5 |