


| 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 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| 0 | 0 | 0 | 1 | 2 | 1 | 2 | 2 | 1 | 1 | 1 | 1 | |
Growth YoY Revenue Growth YoY% | -200.0 | -4.5 | -63.1 | 61.0 | 1,461.5 | 119.0 | 329.2 | 128.8 | -42.4 | 21.7 | -49.0 | -9.3 |
Interest Expended Interest ExpendedCr | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 1 | 1 | 0 | 0 | 0 |
Expenses ExpensesCr | 0 | 0 | 0 | 0 | 1 | 1 | 1 | 0 | 0 | 0 | 0 | 1 |
| -1 | 0 | 0 | 0 | 1 | 0 | 1 | 1 | 0 | 0 | 0 | 0 | |
FPM FPM% | 530.8 | 0.0 | -8.3 | 1.5 | 43.5 | 6.5 | 44.7 | 33.1 | 6.9 | 27.7 | 20.0 | 29.9 |
| 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 | 1 | 0 | 0 | 0 | 0 | 0 |
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | |
| -1 | 0 | 0 | 0 | 0 | 0 | 1 | 0 | 0 | 0 | 0 | 0 | |
Growth YoY PAT Growth YoY% | -67.7 | 475.0 | -78.2 | 142.3 | -78.3 | 326.3 | 30.0 | -63.6 | 240.0 | -90.1 | 123.1 | |
NPM NPM% | 400.0 | 54.8 | 39.6 | 15.2 | 12.4 | 5.4 | 39.3 | 8.6 | 7.8 | 15.2 | 7.6 | 21.2 |
| -0.6 | 0.3 | 0.2 | 0.1 | 0.2 | 0.1 | 0.9 | 0.1 | 0.1 | 0.2 | 0.1 | 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 | 4 | 3 | 2 | 1 | 2 | 3 | 4 | 1 | 2 | 3 | 6 | 5 |
Growth Revenue Growth% | -11.4 | -28.3 | -38.3 | 67.2 | 4.8 | 39.1 | -83.4 | 234.4 | 73.7 | 63.4 | -17.7 | |
Interest Expended Interest ExpendedCr | 3 | 2 | 1 | 0 | 0 | 0 | 1 | 0 | 0 | 1 | 2 | 2 |
Expenses ExpensesCr | 1 | 2 | 3 | 2 | 2 | 2 | 2 | 2 | 2 | 2 | 2 | 2 |
| 0 | 0 | -1 | -1 | 0 | 0 | 1 | -2 | 0 | 1 | 2 | 1 | |
FPM FPM% | -4.9 | -10.4 | -39.7 | -43.1 | 12.4 | -3.2 | 17.0 | -319.0 | -8.2 | 23.6 | 29.2 | 21.9 |
| 1 | 1 | 1 | 1 | 0 | 0 | 0 | 0 | 1 | 1 | 0 | 0 | |
Depreciation DepreciationCr | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
PBT PBTCr | 1 | 1 | 0 | 0 | 0 | 0 | 1 | -2 | 0 | 1 | 1 | 1 |
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 2 | 0 | 0 | 0 | 0 | |
PAT PATCr | 1 | 1 | 0 | 0 | 0 | 0 | 1 | -3 | 0 | 1 | 1 | 1 |
Growth PAT Growth% | -12.6 | -89.3 | 16.0 | 137.7 | -166.7 | 480.4 | -782.2 | 111.6 | 90.9 | 43.8 | -42.5 | |
NPM NPM% | 20.6 | 20.3 | 3.0 | 5.7 | 8.1 | -5.2 | 14.1 | -579.5 | 20.1 | 22.1 | 19.5 | 13.6 |
| 0.8 | 0.7 | 0.1 | 0.1 | 0.2 | -2.1 | 1.6 | -3.6 | 0.4 | 0.8 | 1.2 | 0.7 |
| 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 | 9 | 9 | 9 | 9 | 9 | 9 | 9 | 9 | 9 | 9 | 9 | 9 |
Reserves ReservesCr | 7 | 7 | 7 | 7 | 6 | 3 | 4 | 13 | 10 | 15 | 14 | 14 |
Borrowings BorrowingsCr | 31 | 16 | 14 | 13 | 13 | 8 | 6 | 8 | 5 | 14 | 20 | 19 |
Other Liabilities Other LiabilitiesCr | 1 | 1 | 0 | 0 | 0 | 0 | 0 | 2 | 1 | 1 | 0 | 0 |
Total Liabilities Total LiabilitiesCr | 48 | 33 | 30 | 30 | 29 | 21 | 19 | 32 | 24 | 39 | 44 | 42 |
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | |
Cash Equivalents Cash EquivalentsCr | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Other Assets Other AssetsCr | 48 | 33 | 30 | 30 | 29 | 21 | 19 | 32 | 24 | 39 | 43 | 41 |
Total Assets Total AssetsCr | 48 | 33 | 30 | 30 | 29 | 21 | 19 | 32 | 24 | 39 | 44 | 42 |
| 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 | 18 | 3 | 0 | 0 | 0 | 0 | -2 | 0 | 11 | 10 | |
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -3 | -2 | -4 | |
| -2 | -18 | -3 | 0 | 0 | 0 | 0 | 2 | 3 | -9 | -6 | |
Net Cash Flow Net Cash FlowCr | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Free Cash Flow Free Cash FlowCr | 1 | 18 | 3 | 0 | 0 | 0 | 0 | -2 | 0 | 11 | 10 |
CFO To EBITDA CFO To EBITDA% | -808.1 | -5,255.7 | -323.4 | -42.4 | -87.2 | 79.8 | -8.4 | 124.5 | 203.3 | 1,384.3 | 609.8 |
| 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 | 20 | 9 | 13 | 12 | 13 | 8 | 7 | 11 | 0 | 14 | 33 |
Price To Earnings Price To Earnings | 28.6 | 15.9 | 178.1 | 149.4 | 64.3 | 0.0 | 14.9 | 0.0 | 0.0 | 19.3 | 31.2 |
Price To Sales Price To Sales | 5.3 | 2.8 | 5.6 | 8.7 | 5.2 | 3.3 | 2.1 | 12.2 | 0.0 | 3.6 | 5.8 |
Price To Book Price To Book | 1.2 | 0.6 | 0.8 | 0.8 | 0.8 | 0.7 | 0.6 | 0.5 | 0.0 | 0.6 | 1.4 |
EV To EBITDA EV To EBITDA | -278.1 | -74.5 | -29.0 | -41.3 | 84.7 | -193.6 | 22.5 | -10.6 | -27.4 | 35.2 | 33.2 |
FPM FPM% | -5.0 | -10.3 | -39.5 | -43.0 | 12.6 | -3.3 | 17.0 | -316.6 | -8.4 | 23.7 | 29.2 |
NPM NPM% | 20.6 | 20.3 | 3.0 | 5.7 | 8.1 | -5.2 | 14.1 | -579.5 | 20.1 | 22.1 | 19.5 |
ROCE ROCE% | 7.8 | 9.2 | 2.5 | 0.4 | 1.0 | 1.0 | 8.1 | -3.7 | 3.6 | 4.6 | 7.3 |
ROE ROE% | 4.7 | 4.0 | 0.4 | 0.5 | 1.3 | -1.0 | 3.8 | -15.4 | 2.1 | 3.1 | 4.7 |
ROA ROA% | 1.6 | 2.0 | 0.2 | 0.3 | 0.7 | -0.6 | 2.6 | -10.4 | 1.6 | 1.9 | 2.5 |