| 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 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 3 | 1 | |
Growth YoY Revenue Growth YoY% | ||||||||||||
| 0 | 0 | 0 | 0 | 0 | 0 | 600 | 0 | 0 | 0 | 2 | 1 | |
| 0 | 0 | 0 | 0 | 0 | 0 | -600 | 0 | 0 | 0 | 1 | 0 | |
OPM OPM% | 30.8 | 5.7 | ||||||||||
| 0 | 0 | 0 | 0 | 0 | 0 | 614 | 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 | 14 | 0 | 0 | 0 | 1 | 0 |
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | |
| 0 | 0 | 0 | 0 | 0 | 0 | 14 | 0 | 0 | 0 | 1 | 0 | |
Growth YoY PAT Growth YoY% | -105.5 | -148.5 | -130.8 | 40.0 | 82.3 | 18.8 | 34,500.0 | -144.4 | -50.0 | -15.4 | -94.3 | 127.3 |
NPM NPM% | 31.2 | 5.7 | ||||||||||
| -0.1 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 1.9 | -2.1 | -0.9 | -1.5 | 1.1 | 0.4 |
| 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 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 3 | 1 | |
Growth YoY Revenue Growth YoY% | ||||||||||||
| 0 | 0 | 0 | 0 | 0 | 0 | 600 | 0 | 0 | 0 | 2 | 1 | |
| 0 | 0 | 0 | 0 | 0 | 0 | -600 | 0 | 0 | 0 | 1 | 0 | |
OPM OPM% | 30.8 | 5.7 | ||||||||||
| 0 | 0 | 0 | 0 | 0 | 0 | 614 | 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 | 14 | 0 | 0 | 0 | 1 | 0 |
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | |
| 0 | 0 | 0 | 0 | 0 | 0 | 14 | 0 | 0 | 0 | 1 | 0 | |
Growth YoY PAT Growth YoY% | -105.5 | -148.5 | -130.8 | 40.0 | 82.3 | 18.8 | 34,500.0 | -144.4 | -50.0 | -15.4 | -94.3 | 127.3 |
NPM NPM% | 31.2 | 5.7 | ||||||||||
| -0.1 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 1.9 | -2.1 | -0.9 | -1.5 | 1.1 | 0.4 |
| Financial Year | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 | TTM |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
Revenue RevenueCr | 13 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 3 | 4 |
Growth Revenue Growth% | -82.5 | -96.4 | -81.2 | -45.7 | 586.2 | -96.2 | -100.0 | -100.0 | ||||
| 23 | 6 | 3 | 5 | 3 | 1 | 1 | 1 | 0 | 601 | 2 | 3 | |
| -9 | -6 | -3 | -5 | -3 | -1 | -1 | -1 | 0 | -601 | 0 | 1 | |
OPM OPM% | -72.0 | -1,172.5 | -3,144.5 | -10,094.8 | -835.7 | -9,560.8 | -3,74,750.0 | 12.9 | 16.8 | |||
| -25 | 2 | 2 | 9 | 3 | 2 | 14 | 7 | 614 | 0 | 0 | ||
Interest Expense Interest ExpenseCr | 2 | 1 | 0 | 1 | 2 | 6 | 1 | 0 | 0 | 0 | 0 | 0 |
Depreciation DepreciationCr | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
PBT PBTCr | -37 | -5 | -2 | 3 | -1 | -5 | 12 | 6 | -1 | 13 | 0 | 1 |
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | |
PAT PATCr | -37 | -5 | -2 | 3 | -1 | -5 | 12 | 6 | -1 | 13 | 0 | 1 |
Growth PAT Growth% | -267.4 | 86.1 | 70.8 | 320.6 | -130.6 | -431.8 | 323.0 | -47.1 | -110.6 | 2,082.6 | -97.5 | -95.4 |
NPM NPM% | -284.6 | -1,101.5 | -1,706.0 | 6,934.5 | -308.7 | -43,616.8 | 32,16,450.0 | 13.1 | 17.0 | |||
| -37.4 | -0.7 | -0.2 | 0.5 | -0.1 | -0.8 | 1.7 | 0.9 | -0.1 | 1.9 | 0.5 | -0.8 |
| Financial Year | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 | TTM |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
Revenue RevenueCr | 13 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 3 | 4 |
Growth Revenue Growth% | -82.5 | -96.4 | -81.2 | -45.7 | 586.2 | -96.2 | -100.0 | -100.0 | ||||
| 23 | 6 | 3 | 5 | 3 | 1 | 1 | 1 | 0 | 601 | 2 | 3 | |
| -9 | -6 | -3 | -5 | -3 | -1 | -1 | -1 | 0 | -601 | 0 | 1 | |
OPM OPM% | -72.0 | -1,172.5 | -3,144.5 | -10,094.8 | -835.7 | -9,560.8 | -3,74,750.0 | 12.9 | 16.8 | |||
| -25 | 2 | 2 | 9 | 3 | 2 | 14 | 7 | 614 | 0 | 0 | ||
Interest Expense Interest ExpenseCr | 2 | 1 | 0 | 1 | 2 | 6 | 1 | 0 | 0 | 0 | 0 | 0 |
Depreciation DepreciationCr | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
PBT PBTCr | -37 | -5 | -2 | 3 | -1 | -5 | 12 | 6 | -1 | 13 | 0 | 1 |
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | |
PAT PATCr | -37 | -5 | -2 | 3 | -1 | -5 | 12 | 6 | -1 | 13 | 0 | 1 |
Growth PAT Growth% | -267.4 | 86.1 | 70.8 | 320.6 | -130.6 | -431.8 | 323.0 | -47.1 | -110.6 | 2,082.6 | -97.5 | -95.4 |
NPM NPM% | -284.6 | -1,101.5 | -1,706.0 | 6,934.5 | -308.7 | -43,616.8 | 32,16,450.0 | 13.1 | 17.0 | |||
| -37.4 | -0.7 | -0.2 | 0.5 | -0.1 | -0.8 | 1.7 | 0.9 | -0.1 | 1.9 | 0.5 | -0.8 |
| Financial Year | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|---|---|---|---|---|---|---|
Equity Capital Equity CapitalCr | 10 | 10 | 10 | 10 | 10 | 10 | 10 | 10 | 10 | 0 | 1 |
Reserves ReservesCr | -44 | -49 | -51 | -48 | -49 | -54 | -42 | -38 | -39 | -25 | 0 |
| 51 | 41 | 41 | 34 | 26 | 31 | 24 | 18 | 17 | 6 | 1 | |
| 0 | 10 | 9 | 10 | 16 | 16 | 11 | 11 | 12 | 9 | 0 | |
| 28 | 11 | 10 | 6 | 4 | 4 | 3 | 1 | 1 | 0 | 3 | |
| 20 | 6 | 5 | 2 | 1 | 1 | 1 | 1 | 1 | 0 | 3 | |
| 8 | 6 | 5 | 4 | 4 | 3 | 2 | 0 | 0 | 0 | 0 | |
| 28 | 11 | 10 | 6 | 4 | 4 | 3 | 1 | 1 | 0 | 3 |
| Financial Year | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|---|---|---|---|---|---|---|
Equity Capital Equity CapitalCr | 10 | 10 | 10 | 10 | 10 | 10 | 10 | 10 | 10 | 0 | 1 |
Reserves ReservesCr | -44 | -49 | -51 | -48 | -49 | -54 | -42 | -38 | -39 | -25 | 0 |
| 51 | 41 | 41 | 34 | 26 | 31 | 24 | 18 | 17 | 6 | 1 | |
| 0 | 10 | 9 | 10 | 16 | 16 | 11 | 11 | 12 | 9 | 0 | |
| 28 | 11 | 10 | 6 | 4 | 4 | 3 | 1 | 1 | 0 | 3 | |
| 20 | 6 | 5 | 2 | 1 | 1 | 1 | 1 | 1 | 0 | 3 | |
| 8 | 6 | 5 | 4 | 4 | 3 | 2 | 0 | 0 | 0 | 0 | |
| 28 | 11 | 10 | 6 | 4 | 4 | 3 | 1 | 1 | 0 | 3 |
| Financial Year | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| -1 | -3 | -4 | 2 | -1 | 0 | -1 | -7 | -1 | -2 | -16 | |
| 0 | 1 | 1 | 4 | 0 | 0 | 15 | 6 | 0 | 0 | 0 | |
| 0 | 2 | 3 | -6 | 1 | 0 | -14 | 0 | 1 | 2 | 16 | |
Net Cash Flow Net Cash FlowCr | -1 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Free Cash Flow Free Cash FlowCr | -1 | -3 | -3 | 6 | -1 | 0 | 5 | 0 | -1 | -2 | -16 |
CFO To PAT CFO To PAT% | 2.1 | 63.4 | 271.9 | 54.1 | 93.0 | 6.4 | -11.0 | -104.8 | 184.6 | -15.4 | -4,765.6 |
CFO To EBITDA CFO To EBITDA% | 8.4 | 59.5 | 147.5 | -37.1 | 34.4 | 29.2 | 186.4 | 899.7 | 306.2 | 0.3 | -4,840.1 |
| Financial Year | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| -1 | -3 | -4 | 2 | -1 | 0 | -1 | -7 | -1 | -2 | -16 | |
| 0 | 1 | 1 | 4 | 0 | 0 | 15 | 6 | 0 | 0 | 0 | |
| 0 | 2 | 3 | -6 | 1 | 0 | -14 | 0 | 1 | 2 | 16 | |
Net Cash Flow Net Cash FlowCr | -1 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Free Cash Flow Free Cash FlowCr | -1 | -3 | -3 | 6 | -1 | 0 | 5 | 0 | -1 | -2 | -16 |
CFO To PAT CFO To PAT% | 2.1 | 63.4 | 271.9 | 54.1 | 93.0 | 6.4 | -11.0 | -104.8 | 184.6 | -15.4 | -4,765.6 |
CFO To EBITDA CFO To EBITDA% | 8.4 | 59.5 | 147.5 | -37.1 | 34.4 | 29.2 | 186.4 | 899.7 | 306.2 | 0.3 | -4,840.1 |
| Financial Year | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 | Current |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
Market Cap Market CapitalizationCr | 12 | 15 | 8 | 3 | 2 | 11 | 7 | 6 | 5 | 5 | 2 | 3 |
Price To Earnings Price To Earnings | 0.9 | 0.6 | 1.0 | 0.4 | 5.8 | |||||||
Price To Sales Price To Sales | 0.9 | 31.0 | 83.3 | 59.4 | 6.7 | 1,086.0 | 0.8 | 1.0 | ||||
Price To Book Price To Book | -0.3 | -0.3 | -0.2 | -0.1 | -0.1 | -0.2 | -0.2 | -0.2 | -0.2 | -0.3 | 1.4 | 2.6 |
EV To EBITDA EV To EBITDA | -3.5 | -7.1 | -12.9 | -5.3 | -9.4 | -33.0 | -23.5 | -22.3 | -45.2 | 0.0 | 5.7 | 5.4 |
GPM GPM% | 4.9 | -293.1 | -455.4 | -254.6 | 73.7 | -472.8 | -37,750.0 | 49.9 | 49.9 | |||
OPM OPM% | -72.0 | -1,172.5 | -3,144.5 | -10,094.8 | -835.7 | -9,560.8 | -3,74,750.0 | 12.9 | 16.8 | |||
NPM NPM% | -284.6 | -1,101.5 | -1,706.0 | 6,934.5 | -308.7 | -43,616.8 | 32,16,450.0 | 13.1 | 17.0 | |||
ROCE ROCE% | 317.7 | 31.2 | 8.8 | -28.5 | -4.3 | -1.7 | -60.0 | -38.8 | 2.3 | -53.5 | 24.9 | 24.9 |
ROE ROE% | 113.0 | 13.4 | 3.7 | -9.0 | 2.7 | 12.4 | -38.2 | -23.3 | 2.4 | -53.5 | 24.9 | 24.9 |
ROA ROA% | -135.6 | -45.7 | -15.2 | 53.7 | -24.6 | -146.8 | 386.3 | 720.0 | -86.1 | 7,681.7 | 12.1 | 12.1 |
| Financial Year | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 | Current |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
Market Cap Market CapitalizationCr | 12 | 15 | 8 | 3 | 2 | 11 | 7 | 6 | 5 | 5 | 2 | 3 |
Price To Earnings Price To Earnings | 0.9 | 0.6 | 1.0 | 0.4 | 5.8 | |||||||
Price To Sales Price To Sales | 0.9 | 31.0 | 83.3 | 59.4 | 6.7 | 1,086.0 | 0.8 | 1.0 | ||||
Price To Book Price To Book | -0.3 | -0.3 | -0.2 | -0.1 | -0.1 | -0.2 | -0.2 | -0.2 | -0.2 | -0.3 | 1.4 | 2.6 |
EV To EBITDA EV To EBITDA | -3.5 | -7.1 | -12.9 | -5.3 | -9.4 | -33.0 | -23.5 | -22.3 | -45.2 | 0.0 | 5.7 | 5.4 |
GPM GPM% | 4.9 | -293.1 | -455.4 | -254.6 | 73.7 | -472.8 | -37,750.0 | 49.9 | 49.9 | |||
OPM OPM% | -72.0 | -1,172.5 | -3,144.5 | -10,094.8 | -835.7 | -9,560.8 | -3,74,750.0 | 12.9 | 16.8 | |||
NPM NPM% | -284.6 | -1,101.5 | -1,706.0 | 6,934.5 | -308.7 | -43,616.8 | 32,16,450.0 | 13.1 | 17.0 | |||
ROCE ROCE% | 317.7 | 31.2 | 8.8 | -28.5 | -4.3 | -1.7 | -60.0 | -38.8 | 2.3 | -53.5 | 24.9 | 24.9 |
ROE ROE% | 113.0 | 13.4 | 3.7 | -9.0 | 2.7 | 12.4 | -38.2 | -23.3 | 2.4 | -53.5 | 24.9 | 24.9 |
ROA ROA% | -135.6 | -45.7 | -15.2 | 53.7 | -24.6 | -146.8 | 386.3 | 720.0 | -86.1 | 7,681.7 | 12.1 | 12.1 |
Documents — Aurique Ltd