


| 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 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| 25 | 19 | 73 | 44 | 13 | 63 | 36 | 34 | 46 | 67 | 42 | 28 | |
Growth YoY Revenue Growth YoY% | 492.2 | 143.6 | 98.4 | 45.3 | -46.3 | 231.3 | -51.1 | -22.1 | 240.2 | 7.1 | 18.3 | -16.4 |
| 25 | 18 | 72 | 45 | 6 | 65 | 23 | 36 | 47 | 66 | 43 | 25 | |
| 0 | 1 | 1 | -2 | 8 | -2 | 13 | -2 | -1 | 1 | 0 | 4 | |
OPM OPM% | -0.2 | 4.8 | 1.8 | -4.5 | 57.0 | -3.7 | 37.1 | -7.0 | -2.1 | 1.3 | -1.2 | 12.6 |
| 5 | 0 | 0 | 3 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | |
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 | 5 | 0 | 1 | 1 | 8 | -2 | 14 | -1 | 0 | 2 | 1 | 5 |
| 0 | 0 | 0 | 0 | 3 | 0 | 3 | 0 | 1 | 0 | 1 | 1 | |
| 5 | 0 | 1 | 1 | 5 | -2 | 11 | -1 | 0 | 2 | 0 | 4 | |
Growth YoY PAT Growth YoY% | 2,017.9 | 142.9 | 53.1 | -81.2 | 1.9 | -741.2 | 1,422.7 | -353.7 | -103.3 | 193.6 | -102.5 | 394.9 |
NPM NPM% | 21.5 | 1.8 | 1.0 | 1.2 | 40.8 | -3.5 | 31.9 | -4.0 | -0.4 | 3.0 | -0.7 | 14.3 |
| 0.1 | 0.0 | 0.0 | 0.0 | 0.1 | 0.0 | 0.1 | 0.0 | 0.1 | 0.0 | 0.0 | 0.0 |
| Financial Year | Mar 2013 | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | TTM |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
Revenue RevenueCr | 0 | 5 | 7 | 22 | 82 | 16 | 28 | 15 | 100 | 149 | 178 | 184 |
Growth Revenue Growth% | -100.0 | 42.8 | 206.2 | 269.3 | -79.9 | 68.3 | -45.4 | 557.5 | 49.7 | 19.4 | 3.1 | |
| 0 | 4 | 7 | 21 | 78 | 16 | 27 | 16 | 102 | 141 | 170 | 180 | |
| 0 | 1 | 0 | 2 | 4 | 1 | 1 | 0 | -2 | 8 | 8 | 3 | |
OPM OPM% | 27.8 | 4.0 | 7.2 | 4.5 | 4.8 | 3.3 | -2.7 | -2.4 | 5.3 | 4.3 | 1.6 | |
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 11 | 3 | 5 | 5 | |
Interest Expense Interest ExpenseCr | 0 | 0 | 0 | 0 | 0 | 1 | 0 | 0 | 0 | 0 | 0 | 0 |
Depreciation DepreciationCr | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 1 | 0 | 0 |
PBT PBTCr | 0 | 1 | 0 | 1 | 3 | 0 | 0 | 0 | 9 | 10 | 12 | 8 |
| 0 | 0 | 0 | 0 | 1 | 0 | 0 | 0 | 1 | 3 | 4 | 2 | |
PAT PATCr | 0 | 1 | 0 | 1 | 2 | 0 | 0 | 0 | 8 | 7 | 8 | 6 |
Growth PAT Growth% | -100.0 | -85.3 | 506.4 | 122.0 | -96.0 | 86.0 | -220.2 | 4,021.0 | -10.4 | 8.1 | -26.8 | |
NPM NPM% | 22.5 | 2.3 | 4.6 | 2.8 | 0.6 | 0.6 | -1.3 | 8.0 | 4.8 | 4.3 | 3.1 | |
| 0.0 | 3.7 | 0.6 | 0.1 | 0.1 | 0.0 | 0.0 | 0.0 | 0.2 | 0.1 | 0.1 | 0.1 |
| Financial Year | Mar 2013 | 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 | 2 | 3 | 3 | 4 | 6 | 10 | 10 | 10 | 38 | 140 | 158 | 158 |
Reserves ReservesCr | 0 | 0 | 0 | 2 | 7 | 4 | 5 | 6 | 35 | 57 | 71 | 74 |
| 0 | 2 | 3 | 6 | 8 | 10 | 11 | 3 | 43 | 25 | 33 | 35 | |
| 1 | 0 | 0 | 0 | 1 | 1 | 1 | 0 | 1 | 3 | 1 | 2 | |
| 3 | 6 | 7 | 14 | 22 | 26 | 27 | 19 | 117 | 232 | 265 | 270 | |
| 0 | 3 | 4 | 11 | 14 | 8 | 8 | 13 | 89 | 187 | 144 | 152 | |
| 3 | 3 | 2 | 4 | 8 | 18 | 19 | 6 | 28 | 45 | 121 | 117 | |
| 3 | 6 | 7 | 14 | 22 | 26 | 27 | 19 | 117 | 232 | 265 | 270 |
| Financial Year | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 |
|---|---|---|---|---|---|---|---|---|---|---|
| 1 | 0 | -2 | 2 | 7 | 1 | -10 | -26 | -63 | 36 | |
| 0 | 0 | -1 | -5 | -10 | -1 | 12 | -22 | -63 | -54 | |
| 1 | 0 | 3 | 5 | 2 | -1 | -2 | 49 | 125 | 18 | |
Net Cash Flow Net Cash FlowCr | 1 | 0 | 0 | 1 | -1 | 0 | 0 | 2 | 0 | 0 |
Free Cash Flow Free Cash FlowCr | 1 | 0 | -3 | 1 | -2 | 0 | 2 | -26 | -65 | 37 |
CFO To PAT CFO To PAT% | 57.1 | -124.1 | -232.7 | 69.2 | 7,961.9 | 741.4 | 5,012.7 | -325.6 | -885.6 | 468.6 |
CFO To EBITDA CFO To EBITDA% | 46.2 | -72.1 | -148.8 | 42.8 | 901.1 | 137.0 | 2,514.4 | 1,083.2 | -797.1 | 470.9 |
| Financial Year | Mar 2013 | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|
Market Cap Market CapitalizationCr | 0 | 0 | 20 | 43 | 32 | 122 | 34 | 32 | 258 | 128 | |
Price To Earnings Price To Earnings | 0.0 | 0.0 | 19.8 | 18.8 | 343.3 | 736.6 | 0.0 | 4.0 | 36.8 | 16.2 | |
Price To Sales Price To Sales | 0.0 | 0.0 | 0.9 | 0.5 | 1.9 | 4.4 | 2.2 | 0.3 | 1.7 | 0.7 | |
Price To Book Price To Book | 0.0 | 0.0 | 3.1 | 3.2 | 2.1 | 8.1 | 2.1 | 0.4 | 1.3 | 0.6 | |
EV To EBITDA EV To EBITDA | 1.0 | 5.0 | 13.8 | 12.4 | 45.3 | 138.3 | -87.1 | -13.4 | 32.8 | 16.9 | |
GPM GPM% | 28.0 | 21.9 | 15.4 | 6.2 | 18.3 | 11.2 | 0.5 | 1.6 | 8.5 | 6.2 | |
OPM OPM% | 27.8 | 4.0 | 7.2 | 4.5 | 4.8 | 3.3 | -2.7 | -2.4 | 5.3 | 4.3 | |
NPM NPM% | 22.5 | 2.3 | 4.6 | 2.8 | 0.6 | 0.6 | -1.3 | 8.0 | 4.8 | 4.3 | |
ROCE ROCE% | 0.0 | 28.8 | 9.3 | 20.1 | 21.4 | 3.1 | 3.3 | -1.8 | 11.8 | 5.2 | 5.0 |
ROE ROE% | 0.0 | 37.0 | 5.2 | 15.6 | 17.2 | 0.6 | 1.1 | -1.3 | 10.9 | 3.6 | 3.4 |
ROA ROA% | 0.0 | 20.4 | 2.4 | 7.1 | 10.1 | 0.3 | 0.6 | -1.1 | 6.8 | 3.1 | 2.9 |