


| 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 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| 10 | 10 | 7 | 8 | 11 | 7 | 6 | 6 | 4 | 3 | 4 | 3 | |
Growth YoY Revenue Growth YoY% | -58.0 | -24.6 | -38.2 | -25.1 | 8.3 | -21.8 | -21.6 | -30.0 | -67.0 | -60.8 | -26.6 | -44.7 |
| 14 | 10 | 10 | 8 | 9 | 6 | 7 | 6 | 10 | 6 | 4 | 4 | |
| -4 | 0 | -2 | 0 | 1 | 1 | -1 | -1 | -7 | -3 | 0 | 0 | |
OPM OPM% | -39.4 | -1.5 | -29.0 | 1.7 | 11.4 | 17.6 | -22.7 | -11.0 | -187.7 | -113.7 | 2.8 | -13.1 |
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 1 | 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 | -4 | 0 | -2 | 0 | 1 | 1 | -1 | -1 | -6 | -3 | 0 | -1 |
| 0 | 1 | 0 | 0 | 0 | 0 | 0 | 0 | -2 | 0 | 0 | 0 | |
| -4 | -1 | -2 | 0 | 1 | 1 | -1 | -1 | -4 | -3 | 0 | -1 | |
Growth YoY PAT Growth YoY% | -319.0 | -116.1 | -263.0 | 100.1 | 128.1 | 200.0 | 31.4 | -6,000.0 | -442.5 | -461.1 | 101.5 | 8.5 |
NPM NPM% | -43.7 | -10.0 | -25.9 | 0.1 | 11.3 | 12.8 | -22.7 | -10.2 | -117.4 | -117.5 | 0.5 | -16.8 |
| -4.2 | -0.9 | -1.9 | 0.0 | 1.2 | 0.9 | -1.3 | -0.6 | -4.1 | -3.4 | 0.0 | -0.5 |
| Financial Year | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | TTM |
|---|---|---|---|---|---|---|---|---|---|
Revenue RevenueCr | 1 | 8 | 24 | 56 | 65 | 46 | 36 | 23 | 14 |
Growth Revenue Growth% | 692.9 | 197.7 | 131.6 | 17.6 | -30.2 | -21.3 | -37.0 | -38.4 | |
| 1 | 8 | 22 | 52 | 59 | 54 | 37 | 30 | 24 | |
| 0 | 0 | 2 | 3 | 6 | -8 | -1 | -7 | -10 | |
OPM OPM% | 6.8 | 5.5 | 10.3 | 6.2 | 9.2 | -18.5 | -2.7 | -32.0 | -73.1 |
| 0 | 0 | 0 | 1 | 8 | 5 | 0 | 1 | 1 | |
Interest Expense Interest ExpenseCr | 0 | 0 | 1 | 1 | 0 | 0 | 0 | 0 | 0 |
Depreciation DepreciationCr | 0 | 0 | 1 | 1 | 1 | 0 | 0 | 0 | 1 |
PBT PBTCr | 0 | 0 | 1 | 2 | 12 | -4 | -1 | -6 | -10 |
| 0 | 0 | 0 | 1 | 1 | -1 | 0 | -1 | -2 | |
PAT PATCr | 0 | 0 | 1 | 1 | 11 | -3 | -2 | -5 | -8 |
Growth PAT Growth% | 122.3 | 171.6 | 27.4 | 711.6 | -123.6 | 37.5 | -203.2 | -58.7 | |
NPM NPM% | 17.9 | 5.0 | 4.6 | 2.5 | 17.4 | -5.9 | -4.7 | -22.5 | -57.8 |
| 0.2 | 0.5 | 1.1 | 1.4 | 11.3 | -2.7 | -1.7 | -5.0 | -8.0 |
| Financial Year | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Sep 2025 |
|---|---|---|---|---|---|---|---|---|---|
Equity Capital Equity CapitalCr | 8 | 8 | 10 | 10 | 10 | 10 | 10 | 10 | 10 |
Reserves ReservesCr | -6 | -5 | 2 | 4 | 14 | 13 | 12 | 13 | 9 |
| 1 | 4 | 21 | 17 | 11 | 5 | 12 | 3 | 4 | |
| 0 | 0 | 1 | 8 | 7 | 0 | 0 | 0 | 0 | |
| 3 | 6 | 35 | 39 | 42 | 28 | 34 | 26 | 24 | |
| 3 | 6 | 23 | 23 | 38 | 20 | 25 | 21 | 19 | |
| 0 | 0 | 13 | 16 | 4 | 8 | 9 | 5 | 5 | |
| 3 | 6 | 35 | 39 | 42 | 28 | 34 | 26 | 24 |
| Financial Year | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 |
|---|---|---|---|---|---|---|---|---|
| 0 | 0 | -15 | 2 | 8 | -2 | 5 | -10 | |
| 0 | 0 | 0 | 0 | 0 | -4 | -2 | 3 | |
| 0 | 0 | 16 | 4 | 1 | -2 | -1 | 0 | |
Net Cash Flow Net Cash FlowCr | 0 | 0 | 1 | 6 | 9 | -8 | 2 | -7 |
Free Cash Flow Free Cash FlowCr | 0 | 0 | -15 | 2 | 8 | -2 | 5 | -10 |
CFO To PAT CFO To PAT% | -53.1 | 56.9 | -1,378.9 | 130.6 | 72.6 | 58.3 | -289.7 | 193.3 |
CFO To EBITDA CFO To EBITDA% | -140.9 | 52.3 | -614.4 | 53.1 | 137.2 | 18.6 | -507.1 | 135.8 |
| Financial Year | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 |
|---|---|---|---|---|---|---|---|---|
Market Cap Market CapitalizationCr | 16 | 20 | 19 | 34 | 53 | 14 | 15 | 11 |
Price To Earnings Price To Earnings | 87.8 | 49.0 | 17.3 | 24.1 | 4.7 | 0.0 | 0.0 | 0.0 |
Price To Sales Price To Sales | 15.8 | 2.5 | 0.8 | 0.6 | 0.8 | 0.3 | 0.4 | 0.5 |
Price To Book Price To Book | 7.6 | 7.9 | 1.5 | 2.5 | 2.2 | 0.6 | 0.7 | 0.5 |
EV To EBITDA EV To EBITDA | 236.8 | 45.1 | 11.7 | 10.7 | 8.0 | -0.9 | -5.9 | -1.1 |
GPM GPM% | 59.9 | 26.5 | 97.4 | 99.2 | 99.8 | 98.9 | 91.3 | 97.0 |
OPM OPM% | 6.8 | 5.5 | 10.3 | 6.2 | 9.2 | -18.5 | -2.7 | -32.0 |
NPM NPM% | 17.9 | 5.0 | 4.6 | 2.5 | 17.4 | -5.9 | -4.7 | -22.5 |
ROCE ROCE% | 8.1 | 16.2 | 9.2 | 13.7 | 37.2 | -15.4 | -4.5 | -27.6 |
ROE ROE% | 8.6 | 16.1 | 8.8 | 10.3 | 47.1 | -11.6 | -7.7 | -22.2 |
ROA ROA% | 6.2 | 6.4 | 3.1 | 3.6 | 27.1 | -9.5 | -5.0 | -19.7 |