


| 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 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| 15 | 5 | 12 | 2 | 13 | 10 | 8 | 2 | 15 | 9 | 3 | 22 | |
Growth YoY Revenue Growth YoY% | -60.9 | -71.8 | -43.4 | -85.3 | -12.9 | 97.4 | -32.2 | -2.9 | 18.7 | -9.0 | -61.8 | 1,007.5 |
| 21 | 5 | 7 | -11 | 7 | 0 | -1 | 0 | 29 | 0 | 5 | 28 | |
| -6 | 0 | 5 | 13 | 6 | 10 | 10 | 2 | -14 | 9 | -2 | -6 | |
OPM OPM% | -44.2 | 5.8 | 42.5 | 610.1 | 43.6 | 98.5 | 118.0 | 92.5 | -94.3 | 102.3 | -69.2 | -26.7 |
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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 | -7 | 0 | 5 | 12 | 5 | 9 | 10 | 2 | -15 | 9 | -2 | -6 |
| 0 | 0 | 0 | 0 | 5 | 2 | 2 | 0 | -4 | 2 | -1 | -1 | |
| -7 | 0 | 5 | 12 | 0 | 7 | 7 | 1 | -11 | 7 | -1 | -4 | |
Growth YoY PAT Growth YoY% | -816.4 | 94.7 | -40.9 | 2,109.8 | 101.3 | 5,064.3 | 59.3 | -90.6 | -12,288.9 | -5.5 | -116.0 | -487.8 |
NPM NPM% | -46.0 | -2.8 | 37.0 | 592.3 | 0.7 | 70.8 | 87.0 | 57.2 | -73.1 | 73.6 | -36.5 | -20.0 |
| -6.6 | -0.1 | 4.5 | 12.2 | 0.1 | 6.9 | 7.2 | 1.1 | 11.0 | 6.6 | 1.1 | 4.5 |
| Financial Year | Mar 2015 | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | TTM |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
Revenue RevenueCr | 5 | 4 | 9 | 92 | 60 | 36 | 79 | 151 | 68 | 32 | 35 | 49 |
Growth Revenue Growth% | -24.3 | 130.6 | 973.1 | -34.9 | -40.0 | 120.3 | 91.1 | -55.3 | -52.9 | 10.1 | 40.7 | |
| 4 | 3 | 9 | 92 | 60 | 34 | 66 | 148 | 68 | 8 | 28 | 62 | |
| 1 | 1 | 0 | 0 | 0 | 2 | 13 | 4 | -1 | 24 | 7 | -13 | |
OPM OPM% | 27.7 | 22.4 | 0.1 | 0.5 | -0.4 | 6.0 | 16.4 | 2.6 | -1.0 | 74.1 | 20.2 | -26.6 |
| 0 | 1 | 1 | 1 | 0 | 0 | 1 | 0 | 0 | 0 | 0 | 1 | |
Interest Expense Interest ExpenseCr | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 2 | 1 | 1 | 1 |
Depreciation DepreciationCr | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
PBT PBTCr | 1 | 2 | 1 | 2 | 0 | 2 | 14 | 4 | -2 | 23 | 6 | -13 |
| 0 | 0 | 0 | 0 | 0 | 1 | 2 | 2 | 0 | 6 | 2 | -3 | |
PAT PATCr | 1 | 2 | 1 | 1 | 0 | 2 | 12 | 2 | -2 | 17 | 4 | -10 |
Growth PAT Growth% | 66.8 | -55.0 | 79.0 | -102.1 | 5,281.5 | 635.2 | -86.6 | -246.4 | 820.8 | -74.3 | -332.7 | |
NPM NPM% | 22.5 | 49.6 | 9.7 | 1.6 | -0.1 | 4.5 | 14.9 | 1.1 | -3.4 | 52.5 | 12.3 | -20.3 |
| 1.1 | 1.8 | 0.8 | 1.5 | 0.0 | 1.6 | 11.8 | 1.6 | -2.3 | 16.7 | 4.3 | 23.1 |
| 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 | 10 | 10 | 10 | 10 | 10 | 10 | 10 | 10 | 10 | 10 | 10 | 10 |
Reserves ReservesCr | 2 | 3 | 4 | 5 | 6 | 8 | 20 | 22 | 20 | 36 | 40 | 45 |
| 2 | 2 | 4 | 5 | 3 | 4 | 12 | 19 | 14 | 12 | 17 | ||
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 5 | 4 | ||
| 13 | 15 | 18 | 20 | 19 | 22 | 41 | 50 | 43 | 63 | 72 | 70 | |
| 3 | 5 | 10 | 13 | 16 | 15 | 35 | 47 | 40 | 59 | 68 | ||
| 10 | 10 | 8 | 7 | 3 | 7 | 7 | 4 | 3 | 4 | 4 | ||
| 13 | 15 | 18 | 20 | 19 | 22 | 41 | 50 | 43 | 63 | 72 | 70 |
| Financial Year | Mar 2015 | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| -1 | 3 | 0 | 8 | -9 | 1 | -1 | -11 | 2 | 7 | -3 | |
| 0 | -2 | 2 | -5 | 6 | 0 | -2 | 0 | 0 | 0 | -1 | |
| 0 | 0 | 0 | -1 | 0 | 1 | 3 | 10 | -3 | -7 | 4 | |
Net Cash Flow Net Cash FlowCr | 0 | 1 | 2 | 2 | -3 | 2 | 0 | -1 | -1 | 1 | -1 |
Free Cash Flow Free Cash FlowCr | -1 | 3 | 0 | 8 | -9 | 1 | -3 | -11 | 2 | 7 | -3 |
CFO To PAT CFO To PAT% | -46.9 | 187.7 | -53.6 | 547.0 | 28,448.2 | 87.6 | -12.2 | -706.4 | -105.5 | 44.6 | -68.3 |
CFO To EBITDA CFO To EBITDA% | -38.2 | 415.0 | -4,374.1 | 1,931.0 | 3,920.7 | 64.8 | -11.1 | -286.4 | -360.0 | 31.6 | -41.5 |
| 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 | 10 | 0 | 21 | 11 | 4 | 1 | 7 | 16 | 18 | 22 | 34 |
Price To Earnings Price To Earnings | 9.5 | 0.0 | 25.9 | 7.6 | 0.0 | 0.7 | 0.6 | 10.2 | 0.0 | 1.3 | 7.9 |
Price To Sales Price To Sales | 2.0 | 0.0 | 2.4 | 0.1 | 0.1 | 0.0 | 0.1 | 0.1 | 0.3 | 0.7 | 1.0 |
Price To Book Price To Book | 0.9 | 0.0 | 1.5 | 0.7 | 0.2 | 0.1 | 0.2 | 0.5 | 0.6 | 0.5 | 0.7 |
EV To EBITDA EV To EBITDA | 6.5 | -3.1 | 1,645.6 | 11.8 | -5.3 | -1.4 | 0.4 | 6.8 | -42.1 | 1.1 | 6.2 |
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% | 27.7 | 22.4 | 0.1 | 0.5 | -0.4 | 6.0 | 16.4 | 2.6 | -1.0 | 74.1 | 20.2 |
NPM NPM% | 22.5 | 49.6 | 9.7 | 1.6 | -0.1 | 4.5 | 14.9 | 1.1 | -3.4 | 52.5 | 12.3 |
ROCE ROCE% | 11.6 | 14.8 | 7.6 | 11.1 | 0.8 | 13.7 | 42.5 | 9.4 | -0.9 | 44.7 | 11.8 |
ROE ROE% | 9.6 | 13.9 | 6.1 | 9.8 | -0.2 | 8.8 | 39.6 | 5.0 | -7.8 | 36.0 | 8.6 |
ROA ROA% | 8.4 | 12.1 | 4.7 | 7.4 | -0.2 | 7.2 | 28.6 | 3.1 | -5.3 | 26.5 | 6.0 |