


| Quarter | Dec 2022 | 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% | 53.9 | -71.0 | 9.1 | -75.0 | 75.0 | 0.0 | 0.0 | -100.0 | ||||
| 0 | 0 | 0 | 0 | 0 | 1 | 0 | 1 | 1 | 0 | 0 | 0 | |
| 0 | 0 | 0 | 0 | 0 | -1 | 0 | -1 | -1 | 0 | 0 | 0 | |
OPM OPM% | -138.5 | 12.9 | -200.0 | -55.0 | -25.0 | -566.7 | -150.0 | -2,400.0 | -309.5 | -422.2 | -250.0 | |
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 3 | 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 | 2 | -1 | 0 | 0 | 0 |
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 1 | 0 | 0 | 0 | |
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 2 | -1 | 0 | 0 | 0 | |
Growth YoY PAT Growth YoY% | 100.0 | 82.6 | -375.0 | 5,200.0 | -500.0 | 31.7 | -109.1 | -112.3 | ||||
NPM NPM% | -176.9 | 0.0 | 36.4 | -20.0 | -191.7 | -455.6 | -91.7 | 4,080.0 | -657.1 | -311.1 | -191.7 | |
| -0.1 | 0.0 | 0.0 | 0.0 | -0.1 | -0.3 | -0.1 | 1.2 | -0.8 | -0.2 | -0.1 | -0.1 |
| Financial Year | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | TTM |
|---|---|---|---|---|---|---|---|---|---|---|---|
Revenue RevenueCr | 0 | 0 | 0 | 0 | 0 | 0 | 1 | 0 | 1 | 0 | 0 |
Growth Revenue Growth% | -100.0 | -88.4 | 357.7 | -21.3 | -9.0 | ||||||
| 1 | 1 | 1 | 5 | 2 | 2 | 3 | 1 | 1 | 3 | 2 | |
| -1 | -1 | -1 | -5 | -2 | -2 | -2 | -1 | 0 | -3 | -2 | |
OPM OPM% | -800.2 | -198.3 | -997.9 | -78.1 | -555.4 | -395.2 | |||||
| 0 | 0 | 0 | 3 | 1 | 1 | 3 | 1 | 1 | 4 | 1 | |
Interest Expense Interest ExpenseCr | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Depreciation DepreciationCr | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
PBT PBTCr | -1 | -1 | -1 | -1 | -1 | -1 | 1 | -1 | 0 | 1 | -1 |
| 0 | 0 | 0 | -1 | 0 | 0 | 0 | -1 | 0 | 1 | 1 | |
PAT PATCr | -1 | 0 | -1 | 0 | -1 | -2 | 1 | 1 | 0 | 0 | -2 |
Growth PAT Growth% | 51.3 | -56.8 | 75.4 | -447.1 | -77.1 | 145.6 | -22.6 | -135.5 | 164.7 | -1,602.8 | |
NPM NPM% | -462.5 | 72.2 | 483.2 | -37.5 | 30.9 | -509.5 | |||||
| -0.6 | -0.3 | -0.4 | -0.2 | -0.6 | -1.0 | 0.5 | 0.4 | -0.1 | 0.1 | -1.3 |
| Financial Year | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 |
|---|---|---|---|---|---|---|---|---|---|---|
Equity Capital Equity CapitalCr | 17 | 17 | 17 | 17 | 17 | 17 | 17 | 17 | 17 | 17 |
Reserves ReservesCr | 1 | 0 | -1 | -1 | -2 | -4 | -3 | -2 | -2 | -2 |
| 6 | 6 | 6 | 4 | 5 | 3 | 4 | 4 | 4 | 6 | |
| 2 | 1 | 1 | 1 | 1 | 1 | 0 | 0 | 0 | 0 | |
| 25 | 24 | 24 | 20 | 20 | 17 | 18 | 19 | 19 | 21 | |
| 18 | 17 | 17 | 15 | 16 | 14 | 15 | 16 | 6 | 8 | |
| 7 | 7 | 7 | 5 | 4 | 4 | 3 | 3 | 14 | 13 | |
| 25 | 24 | 24 | 20 | 20 | 17 | 18 | 19 | 19 | 21 |
| Financial Year | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 |
|---|---|---|---|---|---|---|---|---|---|---|
| 0 | 0 | 0 | 12 | -2 | -3 | -2 | -2 | -1 | -3 | |
| 0 | 0 | 0 | 1 | 1 | 1 | 3 | 1 | 1 | 1 | |
| 0 | 0 | 0 | -1 | 0 | 0 | 0 | 0 | 0 | 2 | |
Net Cash Flow Net Cash FlowCr | 0 | 0 | 0 | 13 | -1 | -3 | 1 | -1 | 0 | 0 |
Free Cash Flow Free Cash FlowCr | 0 | 0 | 0 | 13 | -2 | -3 | -2 | -2 | -1 | -3 |
CFO To PAT CFO To PAT% | -1.7 | -49.1 | 49.6 | -6,885.9 | 223.6 | 167.0 | -265.2 | -257.7 | 336.2 | -1,825.8 |
CFO To EBITDA CFO To EBITDA% | -3.0 | -36.3 | 60.7 | -274.8 | 129.2 | 184.9 | 96.6 | 124.8 | 161.5 | 101.4 |
| Financial Year | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 |
|---|---|---|---|---|---|---|---|---|---|---|
Market Cap Market CapitalizationCr | 1 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Price To Earnings Price To Earnings | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 |
Price To Sales Price To Sales | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | |||||
Price To Book Price To Book | 0.1 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 |
EV To EBITDA EV To EBITDA | -3.4 | -1.0 | -1.1 | 2.8 | 6.7 | 5.7 | 4.5 | 6.8 | -0.1 | -0.9 |
GPM GPM% | 100.0 | 27.8 | 100.0 | 100.0 | 20.5 | |||||
OPM OPM% | -800.2 | -198.3 | -997.9 | -78.1 | -555.4 | |||||
NPM NPM% | -462.5 | 72.2 | 483.2 | -37.5 | 30.9 | |||||
ROCE ROCE% | -4.8 | -4.8 | -4.1 | -8.3 | -6.3 | -8.9 | 6.0 | -4.5 | 1.4 | 6.8 |
ROE ROE% | -5.5 | -2.8 | -4.5 | -1.1 | -6.7 | -13.3 | 5.7 | 4.2 | -1.5 | 1.0 |
ROA ROA% | -3.8 | -1.9 | -3.1 | -0.9 | -4.9 | -10.2 | 4.4 | 3.2 | -1.2 | 0.7 |