

| 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 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| 1 | 2 | 2 | 2 | 1 | 1 | 1 | 1 | 0 | 1 | 1 | 1 | |
Growth YoY Revenue Growth YoY% | 11.8 | 82.6 | 111.4 | 42.9 | -56.4 | -47.1 | -38.9 | -60.0 | -56.9 | -9.6 | -34.3 | 6.3 |
| 1 | 1 | 1 | 1 | 2 | 1 | 1 | 0 | 1 | 1 | 1 | 1 | |
| 0 | 0 | 0 | 0 | -1 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | |
OPM OPM% | 11.3 | 10.2 | 13.8 | 15.6 | -186.2 | 10.8 | 22.6 | 29.7 | -144.0 | 20.0 | 9.0 | 11.8 |
| 0 | 0 | 0 | 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 | 0 | 0 | -1 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | |
| -1 | 0 | 0 | 0 | -1 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | |
Growth YoY PAT Growth YoY% | -373.7 | 400.0 | 54.5 | 90.0 | -65.4 | -80.0 | -5.9 | -31.6 | 72.1 | 400.0 | -81.3 | -61.5 |
NPM NPM% | -39.1 | 6.4 | 10.2 | 11.9 | -148.3 | 2.4 | 15.7 | 20.3 | -96.0 | 13.3 | 4.5 | 7.3 |
| -0.9 | 0.2 | 0.3 | 0.3 | -1.6 | 0.0 | 0.3 | 0.2 | -0.4 | 0.2 | 0.1 | 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 | 56 | 26 | 11 | 2 | 2 | 2 | 1 | 3 | 4 | 5 | 3 | 2 |
Growth Revenue Growth% | -22.5 | -53.9 | -57.2 | -79.4 | -26.1 | 30.9 | -43.8 | 145.5 | 35.1 | 31.9 | -49.5 | -13.9 |
| 61 | 30 | 14 | 2 | 2 | 2 | 1 | 3 | 4 | 6 | 3 | 2 | |
| -5 | -4 | -3 | 0 | -1 | 0 | 0 | 0 | 1 | 0 | 0 | 0 | |
OPM OPM% | -9.5 | -15.3 | -30.7 | -7.5 | -37.6 | -8.0 | -15.4 | 14.7 | 12.7 | -8.1 | 5.2 | -3.0 |
| 6 | 5 | 4 | 0 | 0 | 0 | 0 | 0 | -1 | 0 | 0 | 0 | |
Interest Expense Interest ExpenseCr | 1 | 1 | 1 | 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 | -1 | -1 | -1 | 0 | 0 | 0 | 0 | 0 | 0 |
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | |
PAT PATCr | 0 | 0 | 0 | -1 | -1 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Growth PAT Growth% | -12.2 | -62.6 | -774.7 | -33.3 | -14.5 | 25.2 | 3.3 | 144.7 | -250.2 | -23.9 | 120.5 | -175.0 |
NPM NPM% | 0.3 | 0.2 | -3.8 | -24.9 | -38.5 | -22.0 | -37.8 | 6.9 | -7.7 | -7.2 | 2.9 | -2.5 |
| 0.3 | 0.1 | -0.8 | -1.0 | -1.2 | -0.9 | -1.0 | 0.4 | -0.6 | -0.7 | 0.1 | -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 | Dec 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
Equity Capital Equity CapitalCr | 6 | 6 | 6 | 6 | 6 | 6 | 6 | 6 | 6 | 6 | 6 | 6 |
Reserves ReservesCr | 1 | 2 | 1 | 1 | 0 | -1 | -1 | -1 | -1 | -2 | -1 | -1 |
| 8 | 6 | 8 | 5 | 4 | 4 | 3 | 4 | 4 | 4 | 3 | 3 | |
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | |
| 15 | 13 | 14 | 11 | 10 | 9 | 8 | 8 | 9 | 7 | 7 | 7 | |
| 12 | 10 | 11 | 7 | 7 | 6 | 5 | 6 | 7 | 6 | 6 | 6 | |
| 4 | 3 | 3 | 4 | 3 | 3 | 2 | 2 | 2 | 2 | 2 | 2 | |
| 15 | 13 | 14 | 11 | 10 | 9 | 8 | 8 | 9 | 7 | 7 | 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 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| 1 | 1 | 0 | 2 | 0 | 0 | 0 | 1 | 1 | 0 | 0 | |
| -1 | 0 | 0 | 0 | 1 | 0 | 1 | 0 | 1 | 0 | 0 | |
| 0 | -1 | -1 | -2 | -1 | 0 | 0 | -1 | -1 | -1 | 0 | |
Net Cash Flow Net Cash FlowCr | 0 | 0 | -1 | 0 | 0 | 0 | 0 | 0 | 0 | -1 | 0 |
Free Cash Flow Free Cash FlowCr | 0 | 1 | 0 | 2 | 0 | 0 | 0 | 1 | 1 | 0 | 0 |
CFO To PAT CFO To PAT% | 811.2 | 1,226.9 | -59.0 | -344.5 | 0.5 | -64.9 | 93.9 | 534.4 | -222.2 | 71.4 | -129.9 |
CFO To EBITDA CFO To EBITDA% | -25.6 | -19.6 | -7.4 | -1,144.5 | 0.5 | -177.8 | 231.2 | 249.7 | 134.0 | 63.0 | -73.8 |
| 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 | 2 | 2 | 1 | 2 | 2 | 0 | 2 | 4 | 3 | 5 | 4 |
Price To Earnings Price To Earnings | 11.0 | 34.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 18.2 | 0.0 | 0.0 | 49.2 |
Price To Sales Price To Sales | 0.0 | 0.1 | 0.1 | 0.9 | 0.9 | 0.0 | 1.2 | 1.3 | 0.7 | 0.9 | 1.5 |
Price To Book Price To Book | 0.3 | 0.3 | 0.2 | 0.4 | 0.3 | 0.0 | 0.3 | 0.8 | 0.7 | 1.2 | 1.0 |
EV To EBITDA EV To EBITDA | -1.3 | -1.7 | -1.9 | -35.7 | -7.8 | -20.2 | -23.2 | 12.8 | 7.5 | -14.7 | 39.3 |
GPM GPM% | 2.5 | 3.5 | 6.0 | 21.0 | -25.1 | 22.8 | 8.6 | 42.3 | 71.8 | 79.0 | 87.0 |
OPM OPM% | -9.5 | -15.3 | -30.7 | -7.5 | -37.6 | -8.0 | -15.4 | 14.7 | 12.7 | -8.1 | 5.2 |
NPM NPM% | 0.3 | 0.2 | -3.8 | -24.9 | -38.5 | -22.0 | -37.8 | 6.9 | -7.7 | -7.2 | 2.9 |
ROCE ROCE% | 7.0 | 5.0 | 1.5 | -0.9 | -3.4 | -3.1 | -3.4 | 5.7 | -1.6 | -4.5 | 5.5 |
ROE ROE% | 2.4 | 0.9 | -6.4 | -9.4 | -12.0 | -9.9 | -10.5 | 4.5 | -7.2 | -9.8 | 2.0 |
ROA ROA% | 1.1 | 0.5 | -3.0 | -5.2 | -6.7 | -5.5 | -6.0 | 2.5 | -3.6 | -5.2 | 1.1 |