


| 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 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| 47 | 10 | 13 | 29 | 37 | 35 | 11 | 22 | 5 | 0 | 0 | 1 | |
Growth YoY Revenue Growth YoY% | -40.7 | -81.9 | -62.8 | -22.3 | -20.0 | 248.1 | -19.3 | -22.8 | -86.5 | -99.3 | -97.3 | -97.6 |
| 45 | 9 | 12 | 27 | 62 | 41 | 12 | 24 | 78 | 1 | 6 | 6 | |
| 1 | 2 | 2 | 2 | -25 | -6 | -1 | -2 | -73 | 0 | -6 | -5 | |
OPM OPM% | 2.4 | 15.2 | 12.8 | 6.4 | -66.9 | -17.0 | -8.5 | -7.8 | -1,455.4 | -191.7 | -1,903.5 | -968.5 |
| 3 | 0 | 0 | 0 | 27 | 1 | 1 | 1 | 0 | 0 | 4 | 5 | |
Interest Expense Interest ExpenseCr | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Depreciation DepreciationCr | 2 | 2 | 2 | 2 | 2 | 2 | 2 | 2 | 2 | 2 | 2 | 2 |
PBT PBTCr | 2 | 0 | 0 | 0 | 0 | -7 | -2 | -2 | -75 | -2 | -3 | -2 |
| -2 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | |
| 4 | 0 | 0 | 0 | 0 | -7 | -2 | -2 | -75 | -2 | -3 | -2 | |
Growth YoY PAT Growth YoY% | 394.4 | -95.7 | -58.3 | 101.9 | -97.6 | -4,206.3 | -4,400.0 | -2,540.0 | -74,880.0 | 67.3 | -39.5 | 12.7 |
NPM NPM% | 9.1 | 1.6 | 0.4 | 0.3 | 0.3 | -18.7 | -19.9 | -10.9 | -1,483.7 | -895.8 | -1,034.5 | -394.4 |
| 2.6 | 0.1 | 0.0 | 0.1 | -3.4 | -4.0 | -1.3 | -1.5 | -47.0 | -1.3 | -1.8 | -1.3 |
| 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 | 0 | 0 | 0 | 0 | 4 | 42 | 2 | 92 | 176 | 90 | 73 | 6 |
Growth Revenue Growth% | -100.0 | 914.4 | -95.8 | 5,141.5 | 90.0 | -48.8 | -18.3 | -91.7 | ||||
| 4 | 0 | 9 | 5 | 11 | 58 | 60 | 90 | 175 | 110 | 155 | 91 | |
| -4 | 0 | -9 | -5 | -7 | -16 | -58 | 2 | 1 | -20 | -82 | -85 | |
OPM OPM% | -169.2 | -37.4 | -3,312.5 | 2.3 | 0.6 | -22.0 | -111.8 | -1,384.0 | ||||
| 2 | 0 | 12 | -13 | -135 | 1 | 20 | 5 | 7 | 27 | 3 | 9 | |
Interest Expense Interest ExpenseCr | 5 | 4 | 3 | 3 | 2 | 1 | 1 | 0 | 0 | 0 | 0 | 0 |
Depreciation DepreciationCr | 1 | 1 | 1 | 1 | 6 | 7 | 7 | 6 | 7 | 7 | 7 | 7 |
PBT PBTCr | -8 | -5 | -1 | -22 | -150 | -22 | -46 | 0 | 1 | 0 | -86 | -82 |
| -1 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -2 | 0 | 0 | 0 | |
PAT PATCr | -7 | -5 | -1 | -22 | -150 | -22 | -46 | 0 | 3 | 0 | -86 | -82 |
Growth PAT Growth% | 63.5 | 26.7 | 79.3 | -1,900.7 | -586.9 | 85.0 | -103.4 | 100.4 | 1,334.2 | -84.8 | -20,788.9 | 4.5 |
NPM NPM% | -3,580.9 | -52.8 | -2,585.2 | 0.2 | 1.6 | 0.5 | -117.1 | -1,343.0 | ||||
| -16.3 | -12.0 | 3.4 | -49.6 | -312.1 | -16.3 | -27.8 | 0.1 | 1.7 | -3.2 | -53.8 | -51.4 |
| 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 | 4 | 4 | 4 | 4 | 12 | 16 | 16 | 16 | 16 | 16 | 16 | 16 |
Reserves ReservesCr | 107 | 105 | 104 | 83 | 152 | 145 | 99 | 99 | 102 | 97 | 9 | 3 |
| 56 | 60 | 47 | 38 | 30 | 41 | 83 | 55 | 62 | 53 | 131 | 151 | |
| 32 | 34 | 36 | 71 | 52 | 68 | 45 | 89 | 88 | 66 | 80 | 79 | |
| 199 | 203 | 191 | 196 | 257 | 271 | 244 | 260 | 269 | 232 | 236 | 250 | |
| 15 | 21 | 12 | 16 | 30 | 45 | 29 | 40 | 54 | 84 | 73 | 81 | |
| 184 | 182 | 179 | 181 | 227 | 225 | 215 | 220 | 214 | 148 | 163 | 169 | |
| 199 | 203 | 191 | 196 | 257 | 271 | 244 | 260 | 269 | 232 | 236 | 250 |
| Financial Year | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 |
|---|---|---|---|---|---|---|---|---|---|
| -3 | -15 | -16 | -12 | -51 | -17 | -28 | -28 | 5 | |
| 11 | 7 | -3 | 5 | 51 | 12 | 0 | 54 | -22 | |
| -9 | 8 | 19 | 7 | 0 | 7 | 27 | -26 | 16 | |
Net Cash Flow Net Cash FlowCr | 0 | 0 | 0 | 0 | 0 | 2 | -2 | 0 | 0 |
Free Cash Flow Free Cash FlowCr | 9 | -15 | -17 | -7 | 2 | -24 | -29 | -28 | 5 |
CFO To PAT CFO To PAT% | 250.1 | 70.9 | 10.7 | 54.6 | 111.6 | -8,723.0 | -1,040.5 | -6,673.4 | -5.7 |
CFO To EBITDA CFO To EBITDA% | 29.1 | 315.4 | 225.7 | 77.1 | 87.1 | -783.7 | -2,832.5 | 140.4 | -5.9 |
| 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 | 29 | 22 | 23 | 16 | 55 | 29 | 20 | 75 | 59 | 60 | 72 |
Price To Earnings Price To Earnings | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 382.9 | 21.5 | 145.6 | 0.0 |
Price To Sales Price To Sales | 13.0 | 0.7 | 11.3 | 0.8 | 0.3 | 0.7 | 1.0 | ||||
Price To Book Price To Book | 0.3 | 0.2 | 0.2 | 0.2 | -2.6 | -3.1 | -0.9 | -4.7 | -4.4 | -3.2 | -0.7 |
EV To EBITDA EV To EBITDA | -14.8 | -142.0 | -5.8 | -11.9 | -10.0 | -2.8 | -0.6 | 45.1 | 107.0 | -4.0 | -1.3 |
GPM GPM% | 143.8 | 57.1 | 76.7 | 70.1 | 66.4 | 74.8 | 48.0 | ||||
OPM OPM% | -169.2 | -37.4 | -3,312.5 | 2.3 | 0.6 | -22.0 | -111.8 | ||||
NPM NPM% | -3,580.9 | -52.8 | -2,585.2 | 0.2 | 1.6 | 0.5 | -117.1 | ||||
ROCE ROCE% | -1.9 | -0.6 | 1.2 | -14.3 | -80.9 | -12.0 | -33.8 | 0.2 | 0.4 | 0.3 | -136.2 |
ROE ROE% | -6.4 | -4.8 | -1.0 | -24.9 | -91.1 | -13.9 | -39.5 | 0.2 | 2.3 | 0.4 | -343.4 |
ROA ROA% | -3.6 | -2.6 | -0.6 | -11.1 | -58.3 | -8.3 | -18.7 | 0.1 | 1.0 | 0.2 | -36.4 |