


| 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 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | |
Growth YoY Revenue Growth YoY% | -2.1 | 0.0 | 4.4 | 0.0 | 2.2 | 0.0 | 4.3 | 2.2 | -4.3 | 0.0 | -8.2 | 2.1 |
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | |
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | |
OPM OPM% | 41.3 | 46.7 | 42.5 | 37.0 | 38.3 | 40.0 | 36.7 | 38.3 | 37.8 | 48.9 | 40.0 | 31.3 |
| 0 | 0 | -2 | 0 | 0 | 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 | -2 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | |
| 0 | 0 | -2 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | |
Growth YoY PAT Growth YoY% | -56.5 | -28.6 | -1,126.7 | -57.1 | 110.0 | 60.0 | 103.9 | 33.3 | -66.7 | 12.5 | 66.7 | 50.0 |
NPM NPM% | 21.7 | 11.1 | -327.7 | 6.5 | 44.7 | 17.8 | 12.2 | 8.5 | 15.6 | 20.0 | 22.2 | 12.5 |
| 0.2 | 0.1 | -2.9 | 0.1 | 0.4 | 0.1 | 0.1 | 0.1 | 0.1 | 0.2 | 0.2 | 0.1 |
| 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 | 19 | 11 | 11 | 4 | 2 | 2 | 2 | 2 | 2 | 2 | 2 | 2 |
Growth Revenue Growth% | 28.5 | -40.7 | -3.0 | -63.6 | -52.0 | -0.1 | 2.2 | 5.7 | -9.6 | 1.0 | 1.0 | -1.8 |
| 18 | 11 | 12 | 4 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | |
| 1 | 0 | -2 | 0 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | |
OPM OPM% | 2.9 | -0.4 | -15.1 | 7.5 | 35.1 | 33.2 | 49.3 | 50.6 | 45.5 | 40.4 | 39.2 | 39.3 |
| 1 | 0 | 1 | 0 | 0 | 0 | 0 | 0 | 0 | -2 | 0 | 0 | |
Interest Expense Interest ExpenseCr | 1 | 1 | 1 | 1 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Depreciation DepreciationCr | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 0 | 0 | 0 | 0 |
PBT PBTCr | 0 | -1 | -2 | -1 | 0 | 0 | 0 | 0 | 0 | -1 | 0 | 0 |
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | |
PAT PATCr | 0 | -1 | -2 | -1 | 0 | 0 | 0 | 1 | 0 | -1 | 0 | 0 |
Growth PAT Growth% | 96.1 | -1,008.1 | -55.6 | 56.2 | 90.9 | 0.0 | 543.2 | 34.4 | -28.3 | -421.0 | 120.5 | 25.6 |
NPM NPM% | -0.7 | -13.3 | -21.2 | -25.6 | -4.8 | -4.8 | 21.0 | 26.7 | 21.2 | -67.4 | 13.7 | 17.5 |
| -0.3 | -2.8 | -4.3 | -1.9 | -0.2 | -0.2 | 0.8 | 1.0 | 0.7 | -2.4 | 0.5 | 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 | Sep 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
Equity Capital Equity CapitalCr | 5 | 5 | 5 | 5 | 5 | 5 | 5 | 5 | 5 | 5 | 5 | 5 |
Reserves ReservesCr | -1 | -3 | -5 | -6 | -6 | -6 | -6 | -5 | -5 | -6 | -6 | -6 |
| 10 | 10 | 7 | 2 | 2 | 1 | 1 | 1 | 1 | 2 | 2 | 2 | |
| 3 | 3 | 3 | 6 | 8 | 7 | 6 | 4 | 3 | 2 | 1 | 1 | |
| 17 | 16 | 10 | 7 | 9 | 8 | 7 | 4 | 4 | 3 | 3 | 3 | |
| 9 | 8 | 3 | 0 | 0 | 0 | 0 | 0 | 1 | 1 | 1 | 1 | |
| 8 | 8 | 7 | 7 | 8 | 7 | 7 | 4 | 3 | 3 | 2 | 2 | |
| 17 | 16 | 10 | 7 | 9 | 8 | 7 | 4 | 4 | 3 | 3 | 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 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| 2 | -3 | 1 | 1 | 1 | 1 | 1 | -5 | 1 | -1 | 0 | |
| 1 | 0 | 1 | 0 | -2 | 1 | 0 | 8 | 0 | 1 | 0 | |
| -2 | 3 | -2 | -1 | 2 | -1 | -1 | -3 | 0 | 0 | 0 | |
Net Cash Flow Net Cash FlowCr | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Free Cash Flow Free Cash FlowCr | 2 | -3 | 1 | 1 | 1 | 0 | 1 | -5 | 1 | -1 | 0 |
CFO To PAT CFO To PAT% | -1,277.7 | 185.6 | -48.6 | -130.4 | -635.8 | -549.4 | 171.1 | -924.0 | 212.1 | 49.5 | 146.8 |
CFO To EBITDA CFO To EBITDA% | 312.6 | 6,544.3 | -68.3 | 447.1 | 87.8 | 80.2 | 73.0 | -488.1 | 98.8 | -82.5 | 51.3 |
| Financial Year | Mar 2015 | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|
Market Cap Market CapitalizationCr | 2 | 2 | 3 | 0 | 4 | 0 | 2 | 5 | 4 | 6 | 5 |
Price To Earnings Price To Earnings | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 4.6 | 9.5 | 10.6 | 0.0 | 20.6 |
Price To Sales Price To Sales | 0.1 | 0.2 | 0.2 | 0.0 | 2.3 | 0.0 | 1.0 | 2.5 | 2.2 | 3.0 | 2.8 |
Price To Book Price To Book | 0.6 | 0.8 | 7.0 | 0.0 | -5.9 | 0.0 | -4.5 | 38.8 | 7.9 | -7.7 | -11.1 |
EV To EBITDA EV To EBITDA | 11.6 | -233.7 | -4.3 | 12.6 | 15.2 | 7.7 | 6.6 | 6.5 | 5.8 | 8.7 | 8.7 |
GPM GPM% | 41.6 | 56.8 | 53.8 | 48.6 | 100.0 | 100.0 | 97.4 | 96.5 | 100.0 | 100.0 | 97.8 |
OPM OPM% | 2.9 | -0.4 | -15.1 | 7.5 | 35.1 | 33.2 | 49.3 | 50.6 | 45.5 | 40.4 | 39.2 |
NPM NPM% | -0.7 | -13.3 | -21.2 | -25.6 | -4.8 | -4.8 | 21.0 | 26.7 | 21.2 | -67.4 | 13.7 |
ROCE ROCE% | 9.5 | -4.6 | -31.4 | -15.8 | 3.3 | 7.9 | 17.9 | 34.3 | 23.9 | -151.1 | 42.8 |
ROE ROE% | -3.2 | -55.3 | -617.9 | 158.6 | 12.6 | 11.2 | -98.6 | 407.4 | 74.5 | 171.9 | -54.4 |
ROA ROA% | -0.8 | -9.3 | -23.2 | -14.4 | -1.1 | -1.2 | 5.6 | 12.5 | 9.4 | -39.5 | 8.6 |