


| Quarter | Sep 2024 | Mar 2025 | Sep 2025 |
|---|---|---|---|
| 108 | 99 | 93 | |
Growth YoY Revenue Growth YoY% | -14.2 | ||
| 104 | 95 | 89 | |
| 3 | 4 | 3 | |
OPM OPM% | 3.1 | 4.2 | 3.6 |
| 2 | 1 | 0 | |
Interest Expense Interest ExpenseCr | 1 | 1 | 1 |
Depreciation DepreciationCr | 0 | 0 | 0 |
PBT PBTCr | 5 | 4 | 3 |
| 0 | 1 | 1 | |
| 3 | 3 | 2 | |
Growth YoY PAT Growth YoY% | -43.0 | ||
NPM NPM% | 2.7 | 2.9 | 1.8 |
| 0.0 | 0.0 | 0.0 |
| Financial Year | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | TTM |
|---|---|---|---|---|---|---|
Revenue RevenueCr | 72 | 70 | 138 | 187 | 207 | 191 |
Growth Revenue Growth% | -2.8 | 97.8 | 35.7 | 10.7 | -7.4 | |
| 69 | 69 | 136 | 183 | 198 | 184 | |
| 2 | 1 | 2 | 3 | 9 | 8 | |
OPM OPM% | 3.0 | 0.9 | 1.4 | 1.8 | 4.2 | 3.9 |
| 2 | 2 | 1 | 3 | 1 | 1 | |
Interest Expense Interest ExpenseCr | 3 | 0 | 0 | 1 | 2 | 2 |
Depreciation DepreciationCr | 0 | 1 | 0 | 0 | 0 | 1 |
PBT PBTCr | 1 | 2 | 2 | 4 | 8 | 7 |
| 2 | -3 | 1 | 1 | 2 | 1 | |
PAT PATCr | -1 | 5 | 2 | 3 | 6 | 4 |
Growth PAT Growth% | 428.4 | -60.9 | 72.0 | 94.7 | -25.8 | |
NPM NPM% | -2.0 | 6.7 | 1.3 | 1.7 | 2.9 | 2.4 |
| -9.6 | 9.4 | 3.4 | 4.5 | 8.7 | 0.0 |
| Financial Year | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 |
|---|---|---|---|---|---|
Equity Capital Equity CapitalCr | 1 | 1 | 3 | 3 | 7 |
Reserves ReservesCr | 5 | 10 | 12 | 15 | 17 |
| 10 | 26 | 26 | 32 | 27 | |
| 12 | 1 | 4 | 7 | 11 | |
| 29 | 38 | 46 | 57 | 62 | |
| 21 | 32 | 40 | 52 | 58 | |
| 7 | 6 | 6 | 5 | 4 | |
| 29 | 38 | 46 | 57 | 62 |
| Financial Year | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 |
|---|---|---|---|---|---|
| 5 | 2 | -4 | 2 | -14 | |
| -1 | 3 | -1 | 0 | 12 | |
| -3 | -5 | 5 | -2 | 2 | |
Net Cash Flow Net Cash FlowCr | 0 | 0 | 0 | 0 | 0 |
Free Cash Flow Free Cash FlowCr | 5 | 5 | -4 | 1 | -15 |
CFO To PAT CFO To PAT% | -322.2 | 48.5 | -196.4 | 54.1 | -231.1 |
CFO To EBITDA CFO To EBITDA% | 215.3 | 351.4 | -186.1 | 51.4 | -160.9 |
| Financial Year | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 |
|---|---|---|---|---|---|
Market Cap Market CapitalizationCr | 0 | 0 | 0 | 0 | 0 |
Price To Earnings Price To Earnings | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 |
Price To Sales Price To Sales | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 |
Price To Book Price To Book | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 |
EV To EBITDA EV To EBITDA | 6.5 | 18.0 | 7.5 | 4.0 | 2.0 |
GPM GPM% | 10.0 | 9.2 | 9.1 | 9.2 | 10.7 |
OPM OPM% | 3.0 | 0.9 | 1.4 | 1.8 | 4.2 |
NPM NPM% | -2.0 | 6.7 | 1.3 | 1.7 | 2.9 |
ROCE ROCE% | 19.1 | 8.9 | 9.9 | 16.9 | 22.7 |
ROE ROE% | -21.3 | 41.1 | 12.0 | 17.1 | 25.0 |
ROA ROA% | -4.9 | 12.2 | 4.0 | 5.5 | 9.7 |