

| Quarter | Mar 2020 | Sep 2020 | Mar 2021 | Sep 2021 | Mar 2022 | Sep 2022 | Mar 2023 | Sep 2023 | Mar 2024 | Sep 2024 | Mar 2025 | Sep 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| 10 | 9 | 2 | 2 | 1 | 1 | 3 | 1 | 1 | 0 | 0 | 0 | |
Growth YoY Revenue Growth YoY% | -68.4 | -79.7 | -74.8 | -66.0 | -64.4 | 313.2 | -32.5 | -73.3 | -35.7 | -49.3 | -50.0 | |
| 10 | 8 | 3 | 3 | 0 | 1 | 3 | 1 | 1 | 0 | 1 | 1 | |
| 0 | 1 | -1 | -1 | 0 | 0 | 0 | 0 | 0 | 0 | -1 | 0 | |
OPM OPM% | 0.3 | 9.8 | -41.0 | -25.3 | 60.3 | 1.2 | 3.6 | -7.1 | -4.0 | 2.8 | -207.9 | -194.4 |
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | |
Interest Expense Interest ExpenseCr | 1 | 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 | -1 | 1 | -1 | -1 | 1 | 0 | 0 | 0 | 0 | 0 | -1 | 0 |
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | |
| -1 | 1 | -1 | -1 | 1 | 0 | 0 | 0 | 0 | 0 | -1 | 0 | |
Growth YoY PAT Growth YoY% | 8.4 | -20.3 | -165.6 | 171.1 | 100.0 | -50.9 | -89.7 | -300.0 | -2,500.0 | -1,500.0 | ||
NPM NPM% | -7.0 | 9.7 | -41.5 | -25.3 | 86.8 | 0.0 | 10.3 | 1.8 | 4.0 | -5.6 | -189.5 | -177.8 |
| 0.0 | 0.0 | 0.0 | -1.0 | 1.0 | 0.0 | 0.5 | 0.0 | 0.1 | 0.0 | -1.2 | -0.5 |
| Financial Year | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | TTM |
|---|---|---|---|---|---|---|---|---|---|---|---|
Revenue RevenueCr | 43 | 45 | 50 | 43 | 39 | 11 | 3 | 4 | 1 | 1 | 1 |
Growth Revenue Growth% | 4.9 | 12.6 | -13.7 | -9.9 | -71.3 | -73.2 | 20.9 | -63.9 | -43.9 | -23.9 | |
| 42 | 44 | 49 | 42 | 38 | 11 | 3 | 4 | 1 | 2 | 2 | |
| 0 | 1 | 1 | 1 | 1 | 0 | 0 | 0 | 0 | -1 | -1 | |
OPM OPM% | 0.7 | 1.5 | 2.5 | 2.5 | 2.7 | 0.8 | -6.1 | 3.0 | -5.2 | -106.3 | -203.6 |
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | |
Interest Expense Interest ExpenseCr | 0 | 1 | 1 | 1 | 1 | 0 | 0 | 0 | 0 | 0 | 0 |
Depreciation DepreciationCr | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
PBT PBTCr | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -1 | -1 |
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | |
PAT PATCr | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -1 | -1 |
Growth PAT Growth% | 19.8 | 72.1 | -31.3 | -16.1 | -68.0 | -82.5 | 3,424.1 | -85.3 | -1,836.4 | -39.6 | |
NPM NPM% | 0.3 | 0.3 | 0.5 | 0.4 | 0.4 | 0.4 | 0.3 | 8.0 | 3.3 | -101.3 | -185.7 |
| 0.0 | 0.4 | 0.7 | 0.5 | 0.4 | 0.1 | 0.0 | 0.5 | 0.1 | -1.2 | -1.8 |
| Financial Year | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 |
|---|---|---|---|---|---|---|---|---|---|---|
Equity Capital Equity CapitalCr | 3 | 4 | 4 | 4 | 4 | 4 | 6 | 6 | 6 | 6 |
Reserves ReservesCr | 0 | 0 | 1 | 1 | 1 | 1 | 3 | 4 | 4 | 3 |
| 11 | 8 | 8 | 9 | 2 | 0 | 0 | 1 | 0 | 0 | |
| 2 | 4 | 5 | 7 | 3 | 0 | 0 | 0 | 0 | 0 | |
| 16 | 16 | 17 | 20 | 9 | 5 | 10 | 10 | 10 | 9 | |
| 16 | 16 | 17 | 20 | 9 | 5 | 10 | 10 | 9 | 9 | |
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 1 | 0 | |
| 16 | 16 | 17 | 20 | 9 | 5 | 10 | 10 | 10 | 9 |
| Financial Year | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 |
|---|---|---|---|---|---|---|---|
| 0 | 5 | 2 | -5 | 0 | 1 | 0 | |
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | |
| 2 | -7 | -2 | 5 | 0 | 0 | 0 | |
Net Cash Flow Net Cash FlowCr | 2 | -2 | 0 | 0 | 0 | 1 | 0 |
Free Cash Flow Free Cash FlowCr | 0 | 5 | 2 | -5 | 0 | 0 | 0 |
CFO To PAT CFO To PAT% | 199.2 | 3,630.5 | 4,220.7 | -63,696.4 | 64.8 | 1,620.5 | 35.4 |
CFO To EBITDA CFO To EBITDA% | 32.0 | 510.2 | 2,201.1 | 2,865.5 | 173.1 | -1,022.4 | 33.7 |
| Financial Year | 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 | 0 | 0 | 0 | 0 | 11 | 14 | 9 | 6 |
Price To Earnings Price To Earnings | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 1,900.0 | 47.0 | 214.3 | 0.0 |
Price To Sales Price To Sales | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 3.8 | 3.8 | 6.9 | 7.7 |
Price To Book Price To Book | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 1.2 | 1.4 | 0.9 | 0.6 |
EV To EBITDA EV To EBITDA | 4.2 | 6.5 | 4.7 | 5.9 | 1.9 | 0.2 | -63.5 | 125.5 | -122.3 | -6.8 |
GPM GPM% | 3.3 | 3.7 | 7.1 | 5.5 | 7.5 | 8.3 | 6.6 | 16.3 | 41.9 | -6.3 |
OPM OPM% | 0.7 | 1.5 | 2.5 | 2.5 | 2.7 | 0.8 | -6.1 | 3.0 | -5.2 | -106.3 |
NPM NPM% | 0.3 | 0.3 | 0.5 | 0.4 | 0.4 | 0.4 | 0.3 | 8.0 | 3.3 | -101.3 |
ROCE ROCE% | 5.7 | 8.5 | 12.4 | 8.3 | 14.8 | 2.0 | -0.3 | 4.1 | 0.7 | -8.7 |
ROE ROE% | 3.5 | 3.9 | 6.3 | 4.2 | 3.4 | 1.1 | 0.1 | 3.0 | 0.4 | -8.3 |
ROA ROA% | 0.8 | 0.9 | 1.5 | 0.9 | 1.7 | 1.0 | 0.1 | 2.8 | 0.4 | -8.2 |