

| 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 | 4 | 4 | 5 | 11 | 6 | 13 | 14 | 12 | 6 | 14 | 1 | |
Growth YoY Revenue Growth YoY% | -105.8 | -60.1 | -44.2 | 223.6 | 3,130.6 | 64.1 | 219.3 | 217.1 | 13.8 | -6.1 | 11.2 | -91.1 |
| 2 | 0 | 0 | 0 | 0 | 1 | 0 | 0 | 0 | 2 | 0 | 3 | |
| -2 | 4 | 4 | 4 | 11 | 5 | 12 | 14 | 12 | 3 | 14 | -2 | |
OPM OPM% | 688.9 | 97.8 | 97.5 | 98.5 | 98.4 | 85.9 | 99.0 | 99.6 | 97.3 | 62.0 | 99.4 | -124.0 |
| 0 | 0 | 0 | 0 | 0 | 1 | 0 | 0 | 0 | 0 | 0 | 0 | |
Interest Expense Interest ExpenseCr | 1 | 1 | 2 | 2 | 4 | 2 | 4 | 2 | 4 | 3 | 5 | 4 |
Depreciation DepreciationCr | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
PBT PBTCr | -3 | 2 | 2 | 2 | 7 | 4 | 9 | 12 | 8 | 1 | 9 | -6 |
| -1 | 1 | 0 | 1 | 2 | -1 | 3 | 3 | 1 | 0 | 3 | -1 | |
| -3 | 1 | 2 | 2 | 5 | 5 | 6 | 9 | 7 | 1 | 6 | -6 | |
Growth YoY PAT Growth YoY% | -347.3 | -78.3 | -66.3 | 169.7 | 276.8 | 279.6 | 177.8 | 404.4 | 39.3 | -79.0 | 7.5 | -159.5 |
NPM NPM% | 755.6 | 36.8 | 50.4 | 40.4 | 44.1 | 85.1 | 43.8 | 64.2 | 54.0 | 19.0 | 42.3 | -427.9 |
| -2.7 | 1.3 | 2.0 | 1.9 | 4.9 | 5.1 | 5.5 | 9.4 | 6.8 | 1.1 | 6.0 | -5.6 |
| 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 | 1 | 0 | 0 | 0 | -3 | 1 | 6 | 17 | 12 | 23 | 45 | 33 |
Growth Revenue Growth% | -100.0 | 138.6 | 395.1 | 189.4 | -28.5 | 92.9 | 97.0 | -26.7 | ||||
| 2 | 0 | 0 | 0 | 0 | 0 | 0 | 2 | 2 | 0 | 1 | 5 | |
| -1 | 0 | 0 | 0 | -3 | 1 | 5 | 15 | 10 | 23 | 44 | 28 | |
OPM OPM% | -236.5 | 107.0 | 76.9 | 94.8 | 91.0 | 80.5 | 98.2 | 97.1 | 83.7 | |||
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 1 | 0 | 1 | 0 | |
Interest Expense Interest ExpenseCr | 0 | 0 | 0 | 0 | 0 | 1 | 3 | 4 | 2 | 9 | 12 | 16 |
Depreciation DepreciationCr | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
PBT PBTCr | -1 | 0 | 0 | 0 | -3 | 0 | 3 | 11 | 8 | 14 | 33 | 12 |
| 1 | 0 | 0 | 0 | -1 | 0 | 1 | 3 | 2 | 4 | 7 | 3 | |
PAT PATCr | -2 | 0 | 0 | 0 | -2 | 0 | 1 | 8 | 7 | 10 | 26 | 8 |
Growth PAT Growth% | 100.4 | 201.4 | -71.0 | -27,546.8 | 95.6 | 1,550.5 | 473.3 | -21.2 | 51.2 | 157.6 | -68.2 | |
NPM NPM% | -433.4 | 75.9 | -8.6 | 25.3 | 50.0 | 55.1 | 43.2 | 56.5 | 24.5 | |||
| -1.4 | 0.0 | 0.0 | 0.0 | -2.3 | -0.1 | 1.4 | 8.4 | 6.6 | 10.1 | 25.9 | 8.2 |
| 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 | 10 | 10 | 10 | 10 | 10 | 10 | 10 | 10 | 10 | 10 | 10 | 10 |
Reserves ReservesCr | 29 | 29 | 29 | 29 | 28 | 27 | 29 | 37 | 44 | 54 | 79 | 86 |
| 1 | 9 | 0 | 0 | 0 | 38 | 36 | 108 | 158 | 32 | 3 | ||
| 9 | 0 | 0 | 0 | 0 | 0 | 1 | 4 | 4 | 133 | 185 | ||
| 49 | 48 | 39 | 39 | 37 | 76 | 76 | 159 | 216 | 229 | 278 | 295 | |
| 23 | 23 | 24 | 18 | 37 | 24 | 23 | 20 | 19 | 19 | 3 | ||
| 26 | 26 | 15 | 21 | 1 | 52 | 53 | 139 | 197 | 210 | 275 | ||
| 49 | 48 | 39 | 39 | 37 | 76 | 76 | 159 | 216 | 229 | 278 | 295 |
| 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 | -2 | -6 | -6 | 0 | 12 | -2 | -2 | -2 | 1 | -2 | |
| 7 | 2 | 7 | 0 | 0 | -50 | 4 | -69 | -46 | 3 | -9 | |
| 0 | 0 | 0 | 0 | 0 | 38 | -2 | 71 | 48 | -4 | 12 | |
Net Cash Flow Net Cash FlowCr | 6 | 0 | 1 | -6 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Free Cash Flow Free Cash FlowCr | 8 | -2 | -6 | -6 | 0 | 12 | -2 | -2 | -2 | 1 | -4 |
CFO To PAT CFO To PAT% | 48.8 | -21,258.5 | -21,106.0 | -73,892.2 | 0.9 | -11,857.3 | -164.2 | -22.8 | -29.6 | 9.7 | -7.4 |
CFO To EBITDA CFO To EBITDA% | 89.4 | 638.8 | 1,957.6 | 2,014.6 | 0.7 | 1,329.7 | -43.8 | -12.5 | -20.3 | 4.3 | -4.3 |
| 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 | 4 | 13 | 12 | 13 | 11 | 6 | 8 | 26 | 34 | 40 | 71 |
Price To Earnings Price To Earnings | 0.0 | 221.7 | 412.0 | 1,342.0 | 0.0 | 0.0 | 5.7 | 3.1 | 5.2 | 4.0 | 2.8 |
Price To Sales Price To Sales | 8.1 | 1,329.0 | -3.5 | 5.4 | 1.4 | 1.5 | 2.8 | 1.7 | 1.6 | ||
Price To Book Price To Book | 0.1 | 0.3 | 0.3 | 0.3 | 0.3 | 0.2 | 0.2 | 0.6 | 0.6 | 0.6 | 0.8 |
EV To EBITDA EV To EBITDA | 1.3 | -23.7 | -19.3 | -43.1 | -3.3 | 49.4 | 8.2 | 8.8 | 19.8 | 8.7 | 5.5 |
GPM GPM% | 100.0 | 100.0 | 100.0 | 100.0 | 100.0 | 100.0 | 100.0 | 100.0 | |||
OPM OPM% | -236.5 | 107.0 | 76.9 | 94.8 | 91.0 | 80.5 | 98.2 | 97.1 | |||
NPM NPM% | -433.4 | 75.9 | -8.6 | 25.3 | 50.0 | 55.1 | 43.2 | 56.5 | |||
ROCE ROCE% | -3.7 | 0.0 | 0.1 | 0.0 | -8.4 | 1.3 | 7.3 | 9.8 | 5.0 | 10.3 | 17.4 |
ROE ROE% | -6.0 | 0.0 | 0.1 | 0.0 | -6.1 | -0.3 | 3.8 | 17.7 | 12.2 | 15.6 | 28.7 |
ROA ROA% | -4.8 | 0.0 | 0.1 | 0.0 | -6.1 | -0.1 | 1.9 | 5.3 | 3.0 | 4.3 | 9.2 |