

| 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 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| 34 | 7 | 17 | 17 | 34 | 17 | 26 | 16 | 49 | 13 | 33 | 18 | |
Growth YoY Revenue Growth YoY% | 16.9 | -0.1 | 48.4 | 67.9 | 0.1 | 165.8 | 52.0 | -5.2 | 43.1 | -24.8 | 28.5 | 7.9 |
| 34 | 6 | 16 | 17 | 32 | 17 | 25 | 15 | 47 | 12 | 32 | 16 | |
| 0 | 0 | 0 | 0 | 2 | 1 | 1 | 1 | 2 | 1 | 1 | 2 | |
OPM OPM% | 1.2 | 4.7 | 2.5 | 2.7 | 5.8 | 4.2 | 3.5 | 7.7 | 4.2 | 8.1 | 2.7 | 9.4 |
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | |
Interest Expense Interest ExpenseCr | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 1 | 1 | 1 | 1 |
Depreciation DepreciationCr | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
PBT PBTCr | 0 | 0 | 0 | 0 | 2 | 0 | 0 | 1 | 2 | 0 | 0 | 1 |
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | |
| 0 | 0 | 0 | 0 | 1 | 0 | 0 | 1 | 1 | 0 | 0 | 1 | |
Growth YoY PAT Growth YoY% | 114.3 | 25.0 | 0.0 | 50.0 | 706.7 | 540.0 | 185.7 | 1,350.0 | -6.6 | -15.6 | 50.0 | -2.3 |
NPM NPM% | 0.4 | 0.8 | 0.4 | 0.3 | 3.5 | 1.8 | 0.8 | 5.3 | 2.3 | 2.1 | 0.9 | 4.8 |
| 0.2 | 0.1 | 0.1 | 0.1 | 1.3 | 0.3 | 0.2 | 1.7 | 0.8 | 0.2 | 0.2 | 0.6 |
| Financial Year | Mar 2015 | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | TTM |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
Revenue RevenueCr | 17 | 27 | 32 | 30 | 54 | 29 | 46 | 62 | 63 | 75 | 109 | 113 |
Growth Revenue Growth% | 22.9 | 59.4 | 20.0 | -6.1 | 79.5 | -46.6 | 57.3 | 35.3 | 1.4 | 20.0 | 44.7 | 4.0 |
| 17 | 26 | 32 | 30 | 54 | 29 | 45 | 61 | 61 | 72 | 104 | 107 | |
| 0 | 0 | 1 | 0 | 1 | 0 | 0 | 1 | 1 | 3 | 5 | 6 | |
OPM OPM% | 0.6 | 1.6 | 1.8 | 1.0 | 1.4 | 1.4 | 1.1 | 1.2 | 1.9 | 4.3 | 4.5 | 5.0 |
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | |
Interest Expense Interest ExpenseCr | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 1 | 1 | 1 | 2 |
Depreciation DepreciationCr | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
PBT PBTCr | 0 | 0 | 0 | 0 | 1 | 0 | 0 | 0 | 0 | 2 | 3 | 3 |
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 1 | 1 | 1 | |
PAT PATCr | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 1 | 3 | 3 |
Growth PAT Growth% | 639.5 | -3.9 | -18.4 | 11.5 | 343.9 | -62.2 | 47.9 | 4.9 | 12.8 | 376.4 | 80.6 | 0.9 |
NPM NPM% | 0.7 | 0.4 | 0.3 | 0.3 | 0.8 | 0.6 | 0.5 | 0.4 | 0.5 | 1.9 | 2.3 | 2.3 |
| 0.1 | 0.1 | 0.1 | 0.1 | 0.5 | 0.2 | 0.3 | 0.3 | 0.3 | 1.5 | 1.7 | 1.7 |
| 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 | 5 | 5 | 5 | 5 | 5 | 5 | 5 | 5 | 5 | 5 | 15 | 15 |
Reserves ReservesCr | 4 | 4 | 5 | 4 | 5 | 5 | 5 | 5 | 6 | 7 | 16 | 16 |
| 3 | 6 | 8 | 8 | 10 | 12 | 16 | 21 | 29 | 17 | 14 | 21 | |
| 1 | 0 | 0 | 1 | 1 | 1 | 1 | 1 | 10 | 14 | 8 | 12 | |
| 13 | 15 | 18 | 18 | 20 | 23 | 27 | 32 | 50 | 43 | 52 | 64 | |
| 5 | 7 | 9 | 10 | 15 | 15 | 19 | 26 | 40 | 38 | 50 | 62 | |
| 9 | 8 | 9 | 8 | 6 | 8 | 8 | 6 | 10 | 6 | 2 | 1 | |
| 13 | 15 | 18 | 18 | 20 | 23 | 27 | 32 | 50 | 43 | 52 | 64 |
| Financial Year | Mar 2015 | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| -4 | 3 | -4 | 4 | -2 | 2 | 0 | -6 | -6 | -9 | -14 | |
| 1 | 1 | -1 | 1 | 2 | -2 | 0 | 2 | -5 | 5 | 4 | |
| 3 | -3 | 4 | -4 | 0 | 0 | 0 | 4 | 11 | 4 | 10 | |
Net Cash Flow Net Cash FlowCr | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 1 | 0 | 0 |
Free Cash Flow Free Cash FlowCr | -4 | 3 | -4 | 2 | 0 | 2 | 0 | -6 | -6 | -9 | -14 |
CFO To PAT CFO To PAT% | -3,408.1 | 2,288.5 | -4,611.5 | 3,865.8 | -481.0 | 1,067.7 | 99.4 | -2,346.0 | -1,916.8 | -619.4 | -563.7 |
CFO To EBITDA CFO To EBITDA% | -3,888.3 | 588.7 | -701.3 | 1,282.0 | -275.2 | 443.5 | 49.9 | -835.4 | -469.8 | -268.8 | -288.0 |
| 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 | 1 | 1 | 3 | 7 | 2 | 1 | 2 | 7 | 6 | 16 | 25 |
Price To Earnings Price To Earnings | 9.8 | 9.5 | 27.4 | 65.5 | 4.5 | 6.9 | 7.3 | 27.3 | 21.4 | 11.7 | 9.9 |
Price To Sales Price To Sales | 0.1 | 0.0 | 0.1 | 0.2 | 0.0 | 0.0 | 0.0 | 0.1 | 0.1 | 0.2 | 0.2 |
Price To Book Price To Book | 0.1 | 0.1 | 0.3 | 0.7 | 0.2 | 0.1 | 0.2 | 0.7 | 0.6 | 1.3 | 0.8 |
EV To EBITDA EV To EBITDA | 44.5 | 2.8 | 12.5 | 22.8 | 2.9 | 3.9 | 4.2 | 16.3 | 17.8 | 11.0 | 7.9 |
GPM GPM% | 1.7 | 3.2 | 3.0 | 1.6 | 1.9 | 2.7 | 1.6 | 1.8 | 2.6 | 4.9 | 5.3 |
OPM OPM% | 0.6 | 1.6 | 1.8 | 1.0 | 1.4 | 1.4 | 1.1 | 1.2 | 1.9 | 4.3 | 4.5 |
NPM NPM% | 0.7 | 0.4 | 0.3 | 0.3 | 0.8 | 0.6 | 0.5 | 0.4 | 0.5 | 1.9 | 2.3 |
ROCE ROCE% | 1.4 | 3.8 | 3.9 | 2.7 | 6.8 | 2.9 | 3.6 | 4.0 | 4.1 | 9.9 | 10.9 |
ROE ROE% | 1.2 | 1.2 | 0.9 | 1.1 | 4.5 | 1.7 | 2.4 | 2.5 | 2.7 | 11.5 | 8.3 |
ROA ROA% | 0.9 | 0.7 | 0.5 | 0.6 | 2.2 | 0.7 | 0.9 | 0.8 | 0.6 | 3.2 | 4.8 |