| 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 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| 6 | 2 | 4 | 13 | 22 | 25 | 26 | 39 | 49 | 51 | 45 | 52 | |
Growth YoY Revenue Growth YoY% | 237.6 | 29.2 | -15.9 | 586.2 | 261.2 | 1,056.2 | 654.9 | 191.4 | 127.3 | 101.7 | 68.5 | 33.8 |
| 7 | 7 | 16 | 13 | 21 | 26 | 41 | 40 | 54 | 44 | 51 | 62 | |
| -1 | -4 | -13 | 0 | 0 | -1 | -14 | 0 | -5 | 6 | -6 | -10 | |
OPM OPM% | -21.1 | -204.2 | -361.1 | 2.9 | 2.1 | -3.3 | -53.3 | -1.2 | -9.3 | 12.5 | -13.9 | -18.5 |
| 66 | 1 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -22 | -17 | -13 | |
Interest Expense Interest ExpenseCr | 0 | 0 | 3 | 0 | 0 | 2 | 0 | 0 | 0 | 0 | 3 | 5 |
Depreciation DepreciationCr | 0 | 0 | 0 | 0 | 1 | 1 | -1 | 2 | 2 | 2 | 6 | 2 |
PBT PBTCr | 64 | -4 | -16 | 0 | 0 | -4 | -13 | -2 | -7 | -19 | -32 | -29 |
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | |
| 64 | -4 | -16 | 0 | 0 | -4 | -13 | -2 | -7 | -19 | -32 | -29 | |
Growth YoY PAT Growth YoY% | 1,824.9 | 7.1 | -94.2 | 106.1 | -99.9 | 13.5 | 16.1 | -811.1 | -7,388.9 | -426.7 | -145.6 | -1,405.2 |
NPM NPM% | 1,070.5 | -187.6 | -443.4 | 2.0 | 0.4 | -14.0 | -49.3 | -4.9 | -13.3 | -36.6 | -71.8 | -55.1 |
| -0.7 | -3.3 | 37.2 | 0.2 | 0.0 | -0.8 | -1.4 | -0.2 | -0.6 | -2.0 | -3.0 | -2.7 |
| 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 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| 6 | 2 | 4 | 13 | 22 | 25 | 26 | 39 | 49 | 51 | 45 | 52 | |
Growth YoY Revenue Growth YoY% | 237.6 | 29.2 | -15.9 | 586.2 | 261.2 | 1,056.2 | 654.9 | 191.4 | 127.3 | 101.7 | 68.5 | 33.8 |
| 7 | 7 | 16 | 13 | 21 | 26 | 41 | 40 | 54 | 44 | 51 | 62 | |
| -1 | -4 | -13 | 0 | 0 | -1 | -14 | 0 | -5 | 6 | -6 | -10 | |
OPM OPM% | -21.1 | -204.2 | -361.1 | 2.9 | 2.1 | -3.3 | -53.3 | -1.2 | -9.3 | 12.5 | -13.9 | -18.5 |
| 66 | 1 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -22 | -17 | -13 | |
Interest Expense Interest ExpenseCr | 0 | 0 | 3 | 0 | 0 | 2 | 0 | 0 | 0 | 0 | 3 | 5 |
Depreciation DepreciationCr | 0 | 0 | 0 | 0 | 1 | 1 | -1 | 2 | 2 | 2 | 6 | 2 |
PBT PBTCr | 64 | -4 | -16 | 0 | 0 | -4 | -13 | -2 | -7 | -19 | -32 | -29 |
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | |
| 64 | -4 | -16 | 0 | 0 | -4 | -13 | -2 | -7 | -19 | -32 | -29 | |
Growth YoY PAT Growth YoY% | 1,824.9 | 7.1 | -94.2 | 106.1 | -99.9 | 13.5 | 16.1 | -811.1 | -7,388.9 | -426.7 | -145.6 | -1,405.2 |
NPM NPM% | 1,070.5 | -187.6 | -443.4 | 2.0 | 0.4 | -14.0 | -49.3 | -4.9 | -13.3 | -36.6 | -71.8 | -55.1 |
| -0.7 | -3.3 | 37.2 | 0.2 | 0.0 | -0.8 | -1.4 | -0.2 | -0.6 | -2.0 | -3.0 | -2.7 |
| Financial Year | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 | TTM |
|---|---|---|---|---|---|---|---|---|---|
Revenue RevenueCr | 18 | 18 | 12 | 9 | 10 | 14 | 87 | 178 | 197 |
Growth Revenue Growth% | -3.9 | -32.6 | -20.4 | 1.3 | 42.4 | 535.4 | 105.8 | 75.2 | |
| 21 | 20 | 13 | 13 | 16 | 34 | 102 | 198 | 211 | |
| -3 | -3 | -1 | -4 | -7 | -20 | -15 | -19 | -14 | |
OPM OPM% | -14.5 | -14.9 | -9.5 | -38.4 | -70.5 | -145.9 | -17.7 | -10.9 | -7.2 |
| 4 | -4 | 1 | 3 | -2 | 63 | 1 | 3 | -52 | |
Interest Expense Interest ExpenseCr | 0 | 0 | 0 | 10 | 11 | 3 | 2 | 4 | 8 |
Depreciation DepreciationCr | 0 | 0 | 0 | 0 | 0 | 0 | 1 | 12 | 12 |
PBT PBTCr | 1 | -7 | -1 | -11 | -20 | 40 | -17 | -31 | -86 |
| 0 | 0 | 0 | 0 | 0 | 9 | -1 | 0 | 0 | |
PAT PATCr | 1 | -7 | -1 | -11 | -20 | 32 | -16 | -31 | -86 |
Growth PAT Growth% | -1,253.2 | 90.3 | -1,511.5 | -79.9 | 260.3 | -151.0 | -92.9 | -368.1 | |
NPM NPM% | 3.3 | -40.0 | -5.7 | -116.2 | -206.5 | 232.4 | -18.7 | -17.5 | -43.7 |
| 0.3 | -3.7 | -0.4 | -5.8 | -10.4 | 26.3 | -1.7 | -6.7 | -8.3 |
| Financial Year | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 | TTM |
|---|---|---|---|---|---|---|---|---|---|
Revenue RevenueCr | 18 | 18 | 12 | 9 | 10 | 14 | 87 | 178 | 197 |
Growth Revenue Growth% | -3.9 | -32.6 | -20.4 | 1.3 | 42.4 | 535.4 | 105.8 | 75.2 | |
| 21 | 20 | 13 | 13 | 16 | 34 | 102 | 198 | 211 | |
| -3 | -3 | -1 | -4 | -7 | -20 | -15 | -19 | -14 | |
OPM OPM% | -14.5 | -14.9 | -9.5 | -38.4 | -70.5 | -145.9 | -17.7 | -10.9 | -7.2 |
| 4 | -4 | 1 | 3 | -2 | 63 | 1 | 3 | -52 | |
Interest Expense Interest ExpenseCr | 0 | 0 | 0 | 10 | 11 | 3 | 2 | 4 | 8 |
Depreciation DepreciationCr | 0 | 0 | 0 | 0 | 0 | 0 | 1 | 12 | 12 |
PBT PBTCr | 1 | -7 | -1 | -11 | -20 | 40 | -17 | -31 | -86 |
| 0 | 0 | 0 | 0 | 0 | 9 | -1 | 0 | 0 | |
PAT PATCr | 1 | -7 | -1 | -11 | -20 | 32 | -16 | -31 | -86 |
Growth PAT Growth% | -1,253.2 | 90.3 | -1,511.5 | -79.9 | 260.3 | -151.0 | -92.9 | -368.1 | |
NPM NPM% | 3.3 | -40.0 | -5.7 | -116.2 | -206.5 | 232.4 | -18.7 | -17.5 | -43.7 |
| 0.3 | -3.7 | -0.4 | -5.8 | -10.4 | 26.3 | -1.7 | -6.7 | -8.3 |
| Financial Year | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|---|---|---|---|
Equity Capital Equity CapitalCr | 0 | 10 | 10 | 10 | 10 | 6 | 46 | 54 |
Reserves ReservesCr | 4 | -4 | -4 | -37 | -57 | 2 | 134 | 177 |
| 56 | 44 | 45 | 11 | 23 | 43 | 19 | 76 | |
| 13 | 13 | 13 | 63 | 73 | 0 | 1 | 4 | |
| 82 | 63 | 64 | 46 | 48 | 52 | 200 | 311 | |
| 12 | 12 | 12 | 10 | 12 | 12 | 149 | 120 | |
| 70 | 51 | 52 | 37 | 36 | 40 | 51 | 191 | |
| 82 | 63 | 64 | 46 | 48 | 52 | 200 | 311 |
| Financial Year | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|---|---|---|---|
Equity Capital Equity CapitalCr | 0 | 10 | 10 | 10 | 10 | 6 | 46 | 54 |
Reserves ReservesCr | 4 | -4 | -4 | -37 | -57 | 2 | 134 | 177 |
| 56 | 44 | 45 | 11 | 23 | 43 | 19 | 76 | |
| 13 | 13 | 13 | 63 | 73 | 0 | 1 | 4 | |
| 82 | 63 | 64 | 46 | 48 | 52 | 200 | 311 | |
| 12 | 12 | 12 | 10 | 12 | 12 | 149 | 120 | |
| 70 | 51 | 52 | 37 | 36 | 40 | 51 | 191 | |
| 82 | 63 | 64 | 46 | 48 | 52 | 200 | 311 |
| Financial Year | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|---|---|---|---|
| 1 | 0 | 1 | -22 | 1 | -35 | -154 | 40 | |
| 0 | 0 | 0 | 4 | 0 | 111 | -13 | -173 | |
| -1 | 0 | -1 | 18 | -1 | -75 | 187 | 122 | |
Net Cash Flow Net Cash FlowCr | 0 | 0 | 0 | 0 | 0 | 1 | 20 | -11 |
Free Cash Flow Free Cash FlowCr | 0 | 0 | 1 | -18 | 1 | 12 | -164 | 10 |
CFO To PAT CFO To PAT% | 118.3 | 0.0 | -154.9 | 201.9 | -6.0 | -110.7 | 951.3 | -127.4 |
CFO To EBITDA CFO To EBITDA% | -27.3 | 0.0 | -93.6 | 610.3 | -17.6 | 176.3 | 1,001.3 | -204.0 |
| Financial Year | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|---|---|---|---|
| 1 | 0 | 1 | -22 | 1 | -35 | -154 | 40 | |
| 0 | 0 | 0 | 4 | 0 | 111 | -13 | -173 | |
| -1 | 0 | -1 | 18 | -1 | -75 | 187 | 122 | |
Net Cash Flow Net Cash FlowCr | 0 | 0 | 0 | 0 | 0 | 1 | 20 | -11 |
Free Cash Flow Free Cash FlowCr | 0 | 0 | 1 | -18 | 1 | 12 | -164 | 10 |
CFO To PAT CFO To PAT% | 118.3 | 0.0 | -154.9 | 201.9 | -6.0 | -110.7 | 951.3 | -127.4 |
CFO To EBITDA CFO To EBITDA% | -27.3 | 0.0 | -93.6 | 610.3 | -17.6 | 176.3 | 1,001.3 | -204.0 |
| Financial Year | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 | Current |
|---|---|---|---|---|---|---|---|---|---|
Market Cap Market CapitalizationCr | 1,797 | 1,710 | 1,533 | ||||||
Price To Earnings Price To Earnings | |||||||||
Price To Sales Price To Sales | 20.7 | 9.6 | 7.8 | ||||||
Price To Book Price To Book | 11.3 | 8.2 | 7.3 | ||||||
EV To EBITDA EV To EBITDA | -115.9 | -89.3 | -115.2 | ||||||
GPM GPM% | 25.7 | 21.5 | 16.8 | 6.2 | 36.8 | 22.1 | 17.1 | 27.6 | 27.6 |
OPM OPM% | -14.5 | -14.9 | -9.5 | -38.4 | -70.5 | -145.9 | -17.7 | -10.9 | -7.2 |
NPM NPM% | 3.3 | -40.0 | -5.7 | -116.2 | -206.5 | 232.4 | -18.7 | -17.5 | -43.7 |
ROCE ROCE% | 3.7 | -37.3 | -3.6 | -3.4 | -33.5 | 104.7 | -8.4 | -9.4 | -9.4 |
ROE ROE% | 17.3 | -119.4 | -12.8 | 39.8 | 41.6 | 406.7 | -9.0 | -13.5 | -13.5 |
ROA ROA% | 0.7 | -11.2 | -1.1 | -23.7 | -41.2 | 61.5 | -8.1 | -10.0 | -10.0 |
| Financial Year | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 | Current |
|---|---|---|---|---|---|---|---|---|---|
Market Cap Market CapitalizationCr | 1,797 | 1,710 | 1,533 | ||||||
Price To Earnings Price To Earnings | |||||||||
Price To Sales Price To Sales | 20.7 | 9.6 | 7.8 | ||||||
Price To Book Price To Book | 11.3 | 8.2 | 7.3 | ||||||
EV To EBITDA EV To EBITDA | -115.9 | -89.3 | -115.2 | ||||||
GPM GPM% | 25.7 | 21.5 | 16.8 | 6.2 | 36.8 | 22.1 | 17.1 | 27.6 | 27.6 |
OPM OPM% | -14.5 | -14.9 | -9.5 | -38.4 | -70.5 | -145.9 | -17.7 | -10.9 | -7.2 |
NPM NPM% | 3.3 | -40.0 | -5.7 | -116.2 | -206.5 | 232.4 | -18.7 | -17.5 | -43.7 |
ROCE ROCE% | 3.7 | -37.3 | -3.6 | -3.4 | -33.5 | 104.7 | -8.4 | -9.4 | -9.4 |
ROE ROE% | 17.3 | -119.4 | -12.8 | 39.8 | 41.6 | 406.7 | -9.0 | -13.5 | -13.5 |
ROA ROA% | 0.7 | -11.2 | -1.1 | -23.7 | -41.2 | 61.5 | -8.1 | -10.0 | -10.0 |
| Market CapitalizationMkt CapCr | 1,991 | 1,553 | 1,545 | 1,533 | 1,395 | 1,321 | 1,153 |
| Close PriceClose₹ | 1,300.50 | 220.55 | 158.03 | 141.90 | 598.00 | 358.35 | 166.90 |
| IndustryIndustry | Trading | Trading | Trading | Trading | Trading | Trading | Trading |
| Price To EarningsPE | 252.52 | 90.82 | 27.20 | 41.96 | 67.30 | ||
| Price To SalesPS | 9.20 | 182.54 | 1.67 | 7.78 | 4.08 | 7.99 | 4.72 |
| RevenueRevenueCr | 216 | 9 | 927 | 197 | 342 | 165 | 244 |
| Revenue Growth TTMRev Gr TTM% | 193.3% | 84.5% | 75.2% | 9.1% | 40.6% | ||
| PAT Growth TTMPAT Gr TTM% | 338.4% | 750.0% | -61.0% | -368.1% | 255.4% | 29.9% |
| Market CapitalizationMkt CapCr | 1,991 | 1,553 | 1,545 | 1,533 | 1,395 | 1,321 | 1,153 |
| Close PriceClose₹ | 1,300.50 | 220.55 | 158.03 | 141.90 | 598.00 | 358.35 | 166.90 |
| IndustryIndustry | Trading | Trading | Trading | Trading | Trading | Trading | Trading |
| Price To EarningsPE | 252.52 | 90.82 | 27.20 | 41.96 | 67.30 | ||
| Price To SalesPS | 9.20 | 182.54 | 1.67 | 7.78 | 4.08 | 7.99 | 4.72 |
| RevenueRevenueCr | 216 | 9 | 927 | 197 | 342 | 165 | 244 |
| Revenue Growth TTMRev Gr TTM% | 193.3% | 84.5% | 75.2% | 9.1% | 40.6% | ||
| PAT Growth TTMPAT Gr TTM% | 338.4% | 750.0% | -61.0% | -368.1% | 255.4% | 29.9% |