| 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 | 1 | 0 | 1 | 0 | 1 | 1 | 1 | 1 | 0 | |
Growth YoY Revenue Growth YoY% | 200.0 | 100.0 | 200.0 | 2,775.0 | 1,166.7 | 2,925.0 | 1,300.0 | -53.0 | 84.2 | -57.9 | 38.1 | -11.1 |
| 0 | 0 | 0 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 3 | 1 | |
| 0 | 0 | 0 | 0 | -1 | 0 | 0 | 0 | 0 | -1 | -2 | 0 | |
OPM OPM% | 33.3 | 25.0 | -266.7 | 31.3 | -171.1 | 14.9 | -111.9 | -61.1 | -37.1 | -100.0 | -365.5 | -89.6 |
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 4 | 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 | -1 | 0 | -1 | 0 | 0 | -1 | 2 | -1 |
| 0 | 0 | 0 | 0 | 3 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | |
| 0 | 0 | 0 | 0 | -4 | 0 | 0 | 0 | 0 | -1 | 2 | -1 | |
Growth YoY PAT Growth YoY% | 125.0 | 100.0 | -60.0 | 1,850.0 | -37,400.0 | -425.0 | -217.1 | 90.9 | -422.2 | 528.6 | -58.5 | |
NPM NPM% | 33.3 | 0.0 | -266.7 | 30.4 | -981.6 | 14.9 | -100.0 | -75.9 | -48.6 | -113.7 | 310.3 | -135.4 |
| 0.0 | 0.0 | -0.1 | 0.4 | -4.8 | 0.2 | -0.5 | -0.5 | -0.4 | -0.7 | 2.3 | -0.8 |
| 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 | 1 | 0 | 1 | 0 | 1 | 1 | 1 | 1 | 0 | |
Growth YoY Revenue Growth YoY% | 200.0 | 100.0 | 200.0 | 2,775.0 | 1,166.7 | 2,925.0 | 1,300.0 | -53.0 | 84.2 | -57.9 | 38.1 | -11.1 |
| 0 | 0 | 0 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 3 | 1 | |
| 0 | 0 | 0 | 0 | -1 | 0 | 0 | 0 | 0 | -1 | -2 | 0 | |
OPM OPM% | 33.3 | 25.0 | -266.7 | 31.3 | -171.1 | 14.9 | -111.9 | -61.1 | -37.1 | -100.0 | -365.5 | -89.6 |
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 4 | 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 | -1 | 0 | -1 | 0 | 0 | -1 | 2 | -1 |
| 0 | 0 | 0 | 0 | 3 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | |
| 0 | 0 | 0 | 0 | -4 | 0 | 0 | 0 | 0 | -1 | 2 | -1 | |
Growth YoY PAT Growth YoY% | 125.0 | 100.0 | -60.0 | 1,850.0 | -37,400.0 | -425.0 | -217.1 | 90.9 | -422.2 | 528.6 | -58.5 | |
NPM NPM% | 33.3 | 0.0 | -266.7 | 30.4 | -981.6 | 14.9 | -100.0 | -75.9 | -48.6 | -113.7 | 310.3 | -135.4 |
| 0.0 | 0.0 | -0.1 | 0.4 | -4.8 | 0.2 | -0.5 | -0.5 | -0.4 | -0.7 | 2.3 | -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 | 9 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 3 | 2 | 2 |
Growth Revenue Growth% | -17.0 | -94.8 | -99.6 | 4,168.4 | 19.2 | 70.7 | 18.7 | -61.1 | 72.8 | 2,222.1 | -26.6 | -11.0 |
| 8 | 4 | 3 | 5 | 0 | 0 | 0 | 0 | 0 | 4 | 6 | 6 | |
| 1 | -3 | -3 | -5 | 0 | 0 | 0 | 0 | 0 | -1 | -3 | -3 | |
OPM OPM% | 8.1 | -672.8 | -1,37,932.9 | -5,785.5 | -159.5 | -41.7 | -69.1 | -208.4 | -56.4 | -17.9 | -138.6 | -146.3 |
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 4 | 4 | |
Interest Expense Interest ExpenseCr | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Depreciation DepreciationCr | 2 | 1 | 1 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
PBT PBTCr | -1 | -4 | -4 | -5 | 0 | 0 | 0 | 0 | 0 | -1 | 0 | 0 |
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 3 | 0 | 0 | |
PAT PATCr | -1 | -4 | -4 | -5 | 0 | 0 | 0 | 0 | 0 | -4 | 0 | 0 |
Growth PAT Growth% | -263.7 | -399.2 | 15.1 | -49.1 | 93.0 | 114.2 | -427.1 | -6.2 | 49.8 | -3,863.3 | 113.1 | 105.3 |
NPM NPM% | -9.1 | -864.5 | -1,78,690.4 | -6,243.4 | -368.6 | 30.7 | -84.7 | -231.5 | -67.2 | -114.7 | 20.5 | 10.1 |
| -1.3 | -5.3 | -3.6 | -6.7 | -0.5 | -0.1 | -0.2 | -0.2 | -0.1 | -4.7 | 0.6 | 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 | TTM |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
Revenue RevenueCr | 9 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 3 | 2 | 2 |
Growth Revenue Growth% | -17.0 | -94.8 | -99.6 | 4,168.4 | 19.2 | 70.7 | 18.7 | -61.1 | 72.8 | 2,222.1 | -26.6 | -11.0 |
| 8 | 4 | 3 | 5 | 0 | 0 | 0 | 0 | 0 | 4 | 6 | 6 | |
| 1 | -3 | -3 | -5 | 0 | 0 | 0 | 0 | 0 | -1 | -3 | -3 | |
OPM OPM% | 8.1 | -672.8 | -1,37,932.9 | -5,785.5 | -159.5 | -41.7 | -69.1 | -208.4 | -56.4 | -17.9 | -138.6 | -146.3 |
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 4 | 4 | |
Interest Expense Interest ExpenseCr | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Depreciation DepreciationCr | 2 | 1 | 1 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
PBT PBTCr | -1 | -4 | -4 | -5 | 0 | 0 | 0 | 0 | 0 | -1 | 0 | 0 |
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 3 | 0 | 0 | |
PAT PATCr | -1 | -4 | -4 | -5 | 0 | 0 | 0 | 0 | 0 | -4 | 0 | 0 |
Growth PAT Growth% | -263.7 | -399.2 | 15.1 | -49.1 | 93.0 | 114.2 | -427.1 | -6.2 | 49.8 | -3,863.3 | 113.1 | 105.3 |
NPM NPM% | -9.1 | -864.5 | -1,78,690.4 | -6,243.4 | -368.6 | 30.7 | -84.7 | -231.5 | -67.2 | -114.7 | 20.5 | 10.1 |
| -1.3 | -5.3 | -3.6 | -6.7 | -0.5 | -0.1 | -0.2 | -0.2 | -0.1 | -4.7 | 0.6 | 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 | 8 | 8 | 8 | 8 | 8 | 8 | 8 | 8 | 8 | 8 | 8 |
Reserves ReservesCr | -2 | -6 | -10 | -15 | -15 | -15 | -15 | -15 | -15 | -19 | -18 |
| 1 | 2 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 12 | 11 | |
| 7 | 7 | 7 | 7 | 8 | 8 | 8 | 8 | 8 | 1 | 0 | |
| 14 | 11 | 7 | 2 | 2 | 2 | 2 | 2 | 2 | 1 | 1 | |
| 11 | 9 | 6 | 1 | 1 | 2 | 2 | 1 | 0 | 0 | 0 | |
| 3 | 2 | 1 | 1 | 0 | 0 | 0 | 0 | 1 | 1 | 1 | |
| 14 | 11 | 7 | 2 | 2 | 2 | 2 | 2 | 2 | 1 | 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 |
|---|---|---|---|---|---|---|---|---|---|---|---|
Equity Capital Equity CapitalCr | 8 | 8 | 8 | 8 | 8 | 8 | 8 | 8 | 8 | 8 | 8 |
Reserves ReservesCr | -2 | -6 | -10 | -15 | -15 | -15 | -15 | -15 | -15 | -19 | -18 |
| 1 | 2 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 12 | 11 | |
| 7 | 7 | 7 | 7 | 8 | 8 | 8 | 8 | 8 | 1 | 0 | |
| 14 | 11 | 7 | 2 | 2 | 2 | 2 | 2 | 2 | 1 | 1 | |
| 11 | 9 | 6 | 1 | 1 | 2 | 2 | 1 | 0 | 0 | 0 | |
| 3 | 2 | 1 | 1 | 0 | 0 | 0 | 0 | 1 | 1 | 1 | |
| 14 | 11 | 7 | 2 | 2 | 2 | 2 | 2 | 2 | 1 | 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 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -1 | |
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | |
| 1 | 0 | 1 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 1 | |
Net Cash Flow Net Cash FlowCr | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Free Cash Flow Free Cash FlowCr | -1 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -1 |
CFO To PAT CFO To PAT% | 130.1 | 11.3 | 13.1 | 3.4 | 52.5 | -157.3 | 81.6 | 41.5 | 161.2 | 5.5 | -249.4 |
CFO To EBITDA CFO To EBITDA% | -145.0 | 14.5 | 17.0 | 3.6 | 121.2 | 115.8 | 100.1 | 46.1 | 192.1 | 35.1 | 36.9 |
| 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 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -1 | |
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | |
| 1 | 0 | 1 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 1 | |
Net Cash Flow Net Cash FlowCr | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Free Cash Flow Free Cash FlowCr | -1 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -1 |
CFO To PAT CFO To PAT% | 130.1 | 11.3 | 13.1 | 3.4 | 52.5 | -157.3 | 81.6 | 41.5 | 161.2 | 5.5 | -249.4 |
CFO To EBITDA CFO To EBITDA% | -145.0 | 14.5 | 17.0 | 3.6 | 121.2 | 115.8 | 100.1 | 46.1 | 192.1 | 35.1 | 36.9 |
| 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 | 5 | 5 | 2 | 5 | 5 | 4 | 5 | 8 | 18 | 29 | ||
Price To Earnings Price To Earnings | 99.8 | 37.0 | 123.9 | |||||||||
Price To Sales Price To Sales | 0.6 | 11.0 | 24.0 | 27.5 | 23.4 | 50.9 | 33.4 | 2.6 | 7.6 | 12.8 | ||
Price To Book Price To Book | 0.9 | 2.5 | -0.4 | -0.7 | -0.7 | -0.6 | -0.6 | -0.8 | -1.7 | -2.8 | ||
EV To EBITDA EV To EBITDA | 15.5 | -3.7 | -61.2 | -170.1 | -87.6 | -71.5 | -162.7 | -30.8 | -7.4 | -9.8 | ||
GPM GPM% | 75.2 | 63.2 | -3,553.6 | 75.2 | 82.6 | 89.9 | 93.1 | 80.1 | 100.0 | 100.0 | 100.0 | 100.0 |
OPM OPM% | 8.1 | -672.8 | -1,37,932.9 | -5,785.5 | -159.5 | -41.7 | -69.1 | -208.4 | -56.4 | -17.9 | -138.6 | -146.3 |
NPM NPM% | -9.1 | -864.5 | -1,78,690.4 | -6,243.4 | -368.6 | 30.7 | -84.7 | -231.5 | -67.2 | -114.7 | 20.5 | 10.1 |
ROCE ROCE% | -8.8 | -49.7 | -63.5 | -781.0 | -72.0 | -14.2 | -24.2 | -32.4 | -17.2 | 38.9 | -16.5 | -16.5 |
ROE ROE% | -13.0 | -186.2 | 272.1 | 80.2 | 5.3 | -0.8 | 2.4 | 2.5 | 1.3 | 33.2 | -4.6 | -4.6 |
ROA ROA% | -5.8 | -38.6 | -48.9 | -277.6 | -21.3 | 3.0 | -10.0 | -11.0 | -5.6 | -269.6 | 36.4 | 36.4 |
| Financial Year | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 | Current |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
Market Cap Market CapitalizationCr | 5 | 5 | 2 | 5 | 5 | 4 | 5 | 8 | 18 | 29 | ||
Price To Earnings Price To Earnings | 99.8 | 37.0 | 123.9 | |||||||||
Price To Sales Price To Sales | 0.6 | 11.0 | 24.0 | 27.5 | 23.4 | 50.9 | 33.4 | 2.6 | 7.6 | 12.8 | ||
Price To Book Price To Book | 0.9 | 2.5 | -0.4 | -0.7 | -0.7 | -0.6 | -0.6 | -0.8 | -1.7 | -2.8 | ||
EV To EBITDA EV To EBITDA | 15.5 | -3.7 | -61.2 | -170.1 | -87.6 | -71.5 | -162.7 | -30.8 | -7.4 | -9.8 | ||
GPM GPM% | 75.2 | 63.2 | -3,553.6 | 75.2 | 82.6 | 89.9 | 93.1 | 80.1 | 100.0 | 100.0 | 100.0 | 100.0 |
OPM OPM% | 8.1 | -672.8 | -1,37,932.9 | -5,785.5 | -159.5 | -41.7 | -69.1 | -208.4 | -56.4 | -17.9 | -138.6 | -146.3 |
NPM NPM% | -9.1 | -864.5 | -1,78,690.4 | -6,243.4 | -368.6 | 30.7 | -84.7 | -231.5 | -67.2 | -114.7 | 20.5 | 10.1 |
ROCE ROCE% | -8.8 | -49.7 | -63.5 | -781.0 | -72.0 | -14.2 | -24.2 | -32.4 | -17.2 | 38.9 | -16.5 | -16.5 |
ROE ROE% | -13.0 | -186.2 | 272.1 | 80.2 | 5.3 | -0.8 | 2.4 | 2.5 | 1.3 | 33.2 | -4.6 | -4.6 |
ROA ROA% | -5.8 | -38.6 | -48.9 | -277.6 | -21.3 | 3.0 | -10.0 | -11.0 | -5.6 | -269.6 | 36.4 | 36.4 |
Documents — Esha Media Research Ltd