


| 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% | ||||||||||||
| 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% | ||||||||||||
| 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 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | |
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | |
Growth YoY PAT Growth YoY% | -28.6 | 8.3 | 23.5 | -7.1 | -5.6 | -100.0 | -46.1 | -20.0 | 42.1 | 59.1 | 42.1 | 16.7 |
NPM NPM% | ||||||||||||
| -0.1 | -0.1 | -0.1 | -0.1 | -0.2 | -0.2 | -0.2 | -0.1 | -0.1 | -0.1 | -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 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Growth Revenue Growth% | ||||||||||||
| 5 | 3 | 3 | 3 | 2 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | |
| -5 | -3 | -3 | -3 | -2 | -1 | -1 | -1 | -1 | -1 | -1 | -1 | |
OPM OPM% | ||||||||||||
| 5 | 11 | 3 | 1 | -3 | 2 | 1 | 1 | 0 | 0 | 0 | 0 | |
Interest Expense Interest ExpenseCr | 3 | 3 | 1 | 2 | 3 | 2 | 0 | 0 | 0 | 0 | 0 | 0 |
Depreciation DepreciationCr | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
PBT PBTCr | -2 | 6 | -2 | -5 | -8 | -1 | 1 | 1 | -1 | -1 | -1 | 0 |
| 0 | -1 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | |
PAT PATCr | -2 | 6 | -2 | -5 | -8 | -1 | 1 | 1 | -1 | -1 | -1 | 0 |
Growth PAT Growth% | -194.4 | 357.3 | -134.1 | -111.2 | -73.3 | 89.4 | 168.8 | 13.7 | -192.1 | 4.2 | -13.3 | 30.5 |
NPM NPM% | ||||||||||||
| -3.2 | 8.1 | -2.3 | -4.0 | -6.9 | -0.7 | 0.5 | 0.6 | -0.5 | -0.5 | -0.6 | -0.4 |
| 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 | 8 | 8 | 12 | 12 | 12 | 12 | 12 | 12 | 12 | 12 | 12 | 12 |
Reserves ReservesCr | -94 | -87 | -89 | -94 | -102 | -103 | -102 | -101 | -102 | -103 | -103 | -104 |
| 60 | 55 | 55 | 61 | 68 | 69 | 70 | 69 | 70 | 71 | 71 | 72 | |
| 29 | 27 | 28 | 28 | 28 | 28 | 28 | 28 | 28 | 28 | 28 | 28 | |
| 4 | 4 | 5 | 6 | 6 | 6 | 8 | 8 | 8 | 8 | 8 | 8 | |
| 3 | 3 | 4 | 5 | 4 | 4 | 6 | 6 | 6 | 6 | 6 | 6 | |
| 1 | 1 | 2 | 2 | 2 | 2 | 2 | 2 | 2 | 2 | 2 | 2 | |
| 4 | 4 | 5 | 6 | 6 | 6 | 8 | 8 | 8 | 8 | 8 | 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 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| 3 | 0 | -6 | 2 | 1 | 2 | 0 | 0 | 0 | 0 | 0 | |
| 6 | 8 | 3 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | |
| -9 | -8 | 3 | -2 | -1 | -2 | 0 | 0 | 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 | 8 | 8 | -3 | 2 | 1 | 2 | 0 | 0 | 0 | 0 | 0 |
CFO To PAT CFO To PAT% | -116.2 | -3.3 | 280.4 | -33.6 | -14.4 | -268.5 | 1.6 | -1.5 | -0.2 | -1.2 | -6.1 |
CFO To EBITDA CFO To EBITDA% | -61.8 | 6.9 | 177.1 | -44.4 | -47.9 | -271.0 | -1.2 | 1.5 | -0.2 | -1.2 | -5.7 |
| Financial Year | Mar 2015 | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|
Market Cap Market CapitalizationCr | 7 | 9 | 32 | 29 | 22 | 0 | 21 | 53 | 37 | 47 | 50 |
Price To Earnings Price To Earnings | 0.0 | 1.4 | 0.0 | 0.0 | 0.0 | 0.0 | 36.0 | 80.7 | 0.0 | 0.0 | 0.0 |
Price To Sales Price To Sales | |||||||||||
Price To Book Price To Book | -0.1 | -0.1 | -0.4 | -0.4 | -0.2 | 0.0 | -0.2 | -0.6 | -0.4 | -0.5 | -0.5 |
EV To EBITDA EV To EBITDA | -8.9 | -12.4 | -17.8 | -18.6 | -26.9 | -51.3 | -86.3 | -139.9 | -134.3 | -157.4 | -133.6 |
GPM GPM% | |||||||||||
OPM OPM% | |||||||||||
NPM NPM% | |||||||||||
ROCE ROCE% | -0.9 | -16.6 | 1.5 | 5.7 | 11.1 | -3.0 | -1.2 | -1.4 | 1.3 | 1.3 | 1.4 |
ROE ROE% | 2.9 | -8.0 | 2.8 | 5.6 | 8.8 | 0.9 | -0.6 | -0.7 | 0.7 | 0.6 | 0.7 |
ROA ROA% | -63.2 | 171.3 | -39.8 | -73.2 | -132.8 | -14.3 | 7.6 | 8.6 | -8.0 | -7.6 | -8.7 |