


| 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 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| 6 | 5 | 7 | 4 | 4 | 5 | 7 | 17 | 5 | 10 | 6 | 7 | |
Growth YoY Revenue Growth YoY% | -15.5 | -18.5 | 18.6 | 4.8 | -31.3 | -4.5 | 7.1 | 332.0 | 24.8 | 114.0 | -12.1 | -56.9 |
| 6 | 5 | 6 | 4 | 4 | 4 | 6 | 16 | 5 | 9 | 6 | 7 | |
| -1 | 0 | 0 | 0 | 0 | 0 | 1 | 0 | 0 | 1 | 1 | 0 | |
OPM OPM% | -9.6 | 4.7 | 7.4 | 8.4 | -11.1 | 7.3 | 8.7 | 2.7 | 5.5 | 5.1 | 8.0 | 2.6 |
| 1 | 0 | 0 | 0 | 1 | 0 | 0 | 0 | 0 | 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 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | |
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | |
Growth YoY PAT Growth YoY% | -171.4 | -28.6 | 34.5 | -54.5 | 140.0 | 53.3 | 15.4 | 100.0 | 750.0 | 30.4 | -51.1 | -30.0 |
NPM NPM% | -0.9 | 3.1 | 5.9 | 2.6 | 0.5 | 4.9 | 6.3 | 1.2 | 3.4 | 3.0 | 3.5 | 1.9 |
| 0.3 | 0.3 | 0.8 | 0.2 | 0.0 | 0.5 | 0.9 | 0.4 | 0.3 | 0.6 | 0.4 | 0.3 |
| 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 | 46 | 30 | 29 | 28 | 21 | 38 | 21 | 23 | 21 | 19 | 34 | 28 |
Growth Revenue Growth% | 14.6 | -34.6 | -5.0 | -0.7 | -27.4 | 86.2 | -45.4 | 10.8 | -9.1 | -8.1 | 73.4 | -15.4 |
| 43 | 27 | 25 | 25 | 19 | 38 | 21 | 23 | 21 | 19 | 32 | 27 | |
| 3 | 3 | 4 | 3 | 1 | 1 | 0 | 1 | 0 | 1 | 2 | 1 | |
OPM OPM% | 6.3 | 10.1 | 13.6 | 11.8 | 5.3 | 1.7 | 0.4 | 2.5 | 2.1 | 3.1 | 5.0 | 5.2 |
| 1 | 0 | 0 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 0 | 0 | |
Interest Expense Interest ExpenseCr | 0 | 1 | 0 | 0 | 0 | 1 | 0 | 0 | 0 | 0 | 0 | 1 |
Depreciation DepreciationCr | 1 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
PBT PBTCr | 3 | 3 | 4 | 4 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 |
| 1 | 1 | 1 | 1 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | |
PAT PATCr | 2 | 2 | 2 | 3 | 1 | 0 | 1 | 1 | 1 | 1 | 1 | 1 |
Growth PAT Growth% | 29.0 | -22.3 | 53.6 | 20.9 | -65.9 | -54.8 | 33.0 | 37.3 | -17.4 | 1.0 | 19.4 | 3.8 |
NPM NPM% | 4.3 | 5.1 | 8.3 | 10.0 | 4.7 | 1.1 | 2.8 | 3.5 | 3.1 | 3.5 | 2.4 | 2.9 |
| 3.9 | 3.0 | 4.6 | 5.5 | 1.9 | 0.9 | 1.1 | 1.6 | 1.3 | 1.3 | 1.6 | 1.6 |
| Financial Year | Mar 2015 | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Dec 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
Equity Capital Equity CapitalCr | 5 | 5 | 5 | 5 | 5 | 5 | 5 | 5 | 5 | 5 | 5 | 5 |
Reserves ReservesCr | 5 | 6 | 7 | 10 | 10 | 10 | 10 | 11 | 11 | 11 | 11 | 12 |
| 25 | 10 | 6 | 7 | 8 | 19 | 19 | 12 | 11 | 11 | 13 | 16 | |
| 0 | 0 | 0 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | |
| 35 | 21 | 19 | 22 | 25 | 35 | 36 | 29 | 28 | 27 | 30 | 33 | |
| 30 | 15 | 14 | 17 | 11 | 24 | 30 | 23 | 22 | 22 | 20 | 22 | |
| 5 | 5 | 6 | 6 | 13 | 12 | 7 | 6 | 6 | 6 | 10 | 11 | |
| 35 | 21 | 19 | 22 | 25 | 35 | 36 | 29 | 28 | 27 | 30 | 33 |
| Financial Year | Mar 2015 | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| -2 | 2 | 5 | 4 | -2 | 11 | 3 | -4 | -1 | -6 | -2 | |
| 0 | 0 | 1 | 0 | -2 | 1 | 1 | 1 | 0 | 1 | -5 | |
| 2 | -5 | -2 | -1 | 0 | -1 | 0 | -1 | -1 | 1 | 2 | |
Net Cash Flow Net Cash FlowCr | 0 | -3 | 4 | 3 | -5 | 11 | 4 | -3 | -2 | -5 | -5 |
Free Cash Flow Free Cash FlowCr | -3 | 1 | 6 | 3 | -3 | 11 | 3 | -3 | -2 | -6 | -6 |
CFO To PAT CFO To PAT% | -102.7 | 111.7 | 225.0 | 126.9 | -180.7 | 2,457.9 | 486.5 | -477.4 | -157.1 | -905.1 | -264.3 |
CFO To EBITDA CFO To EBITDA% | -70.2 | 56.2 | 136.7 | 108.1 | -160.8 | 1,636.1 | 3,736.1 | -660.4 | -234.5 | -1,012.3 | -124.9 |
| 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 | 8 | 14 | 16 | 46 | 19 | 12 | 10 | 20 | 18 | 33 | 50 |
Price To Earnings Price To Earnings | 3.9 | 9.4 | 6.6 | 16.3 | 19.8 | 27.6 | 17.0 | 24.5 | 26.7 | 50.2 | 62.4 |
Price To Sales Price To Sales | 0.2 | 0.5 | 0.6 | 1.6 | 0.9 | 0.3 | 0.5 | 0.8 | 0.8 | 1.7 | 1.5 |
Price To Book Price To Book | 0.8 | 1.3 | 1.3 | 3.1 | 1.3 | 0.8 | 0.6 | 1.2 | 1.1 | 2.1 | 3.1 |
EV To EBITDA EV To EBITDA | 3.1 | 5.0 | 2.9 | 11.7 | 15.6 | -1.5 | -80.2 | 11.5 | 14.0 | 46.9 | 30.9 |
GPM GPM% | 68.2 | 48.7 | 46.1 | 46.8 | 38.8 | 72.9 | 51.4 | 46.0 | 42.8 | 33.3 | 19.9 |
OPM OPM% | 6.3 | 10.1 | 13.6 | 11.8 | 5.3 | 1.7 | 0.4 | 2.5 | 2.1 | 3.1 | 5.0 |
NPM NPM% | 4.3 | 5.1 | 8.3 | 10.0 | 4.7 | 1.1 | 2.8 | 3.5 | 3.1 | 3.5 | 2.4 |
ROCE ROCE% | 24.4 | 25.0 | 31.5 | 26.7 | 10.7 | 6.9 | 4.8 | 7.4 | 6.3 | 5.8 | 6.9 |
ROE ROE% | 20.0 | 14.2 | 18.8 | 19.3 | 6.4 | 2.9 | 3.8 | 5.1 | 4.2 | 4.2 | 4.9 |
ROA ROA% | 5.6 | 7.3 | 12.3 | 12.7 | 4.0 | 1.2 | 1.6 | 2.7 | 2.4 | 2.4 | 2.7 |