


| Quarter | Jun 2023 | Sep 2023 | Dec 2023 | Mar 2024 | Jun 2024 | Sep 2024 | Dec 2024 | Mar 2025 | Jun 2025 | Sep 2025 | Dec 2025 | Mar 2026 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | |
Growth YoY Revenue Growth YoY% | 95.2 | -34.1 | 5.9 | 69.2 | -61.0 | -48.1 | 61.1 | -18.2 | 25.0 | 221.4 | 55.2 | 36.1 |
| 1 | 0 | 0 | 2 | 1 | 0 | 1 | 20 | 0 | 1 | 4 | 1 | |
| 0 | 0 | 0 | -2 | -1 | 0 | 0 | -20 | 0 | 0 | -4 | -1 | |
OPM OPM% | -31.7 | -59.3 | -105.6 | -370.4 | -737.5 | -171.4 | -79.3 | -5,530.6 | -100.0 | -104.4 | -795.6 | -108.2 |
| 0 | 0 | 0 | 2 | 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 | 1 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
PBT PBTCr | 0 | 0 | 0 | -1 | -1 | 0 | 0 | -20 | 0 | -1 | -4 | 0 |
| 0 | 0 | 0 | 5 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | |
| 0 | 0 | 0 | -6 | -1 | 0 | 0 | -20 | 0 | -1 | -4 | 0 | |
Growth YoY PAT Growth YoY% | 61.3 | 50.0 | 20.0 | -656.3 | -1,008.3 | -158.8 | -162.5 | -229.6 | 68.4 | -22.7 | -740.5 | 98.2 |
NPM NPM% | -29.3 | -63.0 | -88.9 | -1,375.0 | -831.3 | -314.3 | -144.8 | -5,538.9 | -210.0 | -120.0 | -784.4 | -73.5 |
| -0.1 | -0.1 | -0.1 | -3.0 | -0.7 | -0.2 | -0.2 | -9.8 | -0.2 | -0.3 | -1.7 | -0.2 |
| Financial Year | Mar 2015 | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
Revenue RevenueCr | 1 | 0 | 2 | 2 | 2 | 2 | 2 | 2 | 1 | 1 | 1 | 2 |
Growth Revenue Growth% | -91.4 | -43.4 | 391.4 | -20.8 | 4.5 | -20.2 | 17.0 | 10.8 | -46.5 | 22.1 | -26.9 | 67.2 |
| 2 | 2 | 4 | 3 | 5 | 3 | 3 | 3 | 2 | 3 | 22 | 6 | |
| -1 | -2 | -2 | -2 | -3 | -2 | -1 | -1 | -1 | -2 | -21 | -5 | |
OPM OPM% | -139.7 | -401.0 | -69.4 | -81.9 | -137.0 | -113.8 | -65.8 | -32.3 | -121.4 | -163.1 | -2,270.1 | -303.8 |
| 0 | 0 | 2 | 1 | 2 | 1 | 0 | 0 | 0 | 2 | 0 | ||
Interest Expense Interest ExpenseCr | 2 | 2 | 1 | 0 | 0 | 1 | 0 | 0 | 0 | 0 | 0 | 0 |
Depreciation DepreciationCr | 0 | 0 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 |
PBT PBTCr | -3 | -3 | -2 | -1 | -2 | -2 | -2 | -1 | -2 | -1 | -22 | -5 |
| -1 | 1 | -2 | 0 | 0 | -1 | 0 | 0 | 0 | 5 | 0 | 0 | |
PAT PATCr | -2 | -5 | 1 | -2 | -2 | -1 | -3 | -2 | -2 | -7 | -22 | -5 |
Growth PAT Growth% | 64.4 | -144.2 | 113.1 | -364.9 | -0.3 | 10.1 | -71.9 | 35.0 | -8.2 | -262.0 | -238.9 | 78.0 |
NPM NPM% | -234.3 | -1,010.3 | 26.9 | -89.9 | -86.3 | -97.2 | -142.8 | -83.8 | -169.6 | -502.6 | -2,329.4 | -307.0 |
| -1.0 | -2.3 | 0.3 | -0.8 | -0.8 | -0.7 | -1.3 | -0.8 | -0.9 | -3.2 | -10.8 | -2.4 |
| Financial Year | Mar 2015 | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
Equity Capital Equity CapitalCr | 20 | 20 | 20 | 20 | 20 | 20 | 20 | 20 | 20 | 20 | 20 | 20 |
Reserves ReservesCr | -4 | -9 | -9 | -11 | -12 | -14 | -16 | -18 | -20 | -26 | -48 | -53 |
| 31 | 33 | 24 | 21 | 18 | 19 | 19 | 20 | 21 | 18 | 17 | 17 | |
| 0 | 0 | 0 | 29 | 29 | 29 | 29 | 29 | 29 | 29 | 30 | 30 | |
| 67 | 64 | 63 | 59 | 55 | 54 | 52 | 51 | 50 | 41 | 19 | 15 | |
| 20 | 19 | 17 | 14 | 11 | 10 | 9 | 9 | 9 | 5 | 4 | 4 | |
| 47 | 46 | 47 | 46 | 44 | 44 | 43 | 42 | 41 | 36 | 15 | 11 | |
| 67 | 64 | 63 | 59 | 55 | 54 | 52 | 51 | 50 | 41 | 19 | 15 |
| Financial Year | Mar 2015 | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| -2 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -1 | -1 | |
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 2 | 0 | |
| 2 | 0 | 0 | 0 | 0 | -1 | 0 | 0 | 0 | 0 | 0 | 1 | |
Net Cash Flow Net Cash FlowCr | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Free Cash Flow Free Cash FlowCr | -2 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -1 | |
CFO To PAT CFO To PAT% | 119.0 | 3.6 | -60.8 | 4.8 | -5.7 | -26.0 | 2.3 | -19.7 | 16.8 | 5.2 | 5.2 | 28.9 |
CFO To EBITDA CFO To EBITDA% | 199.5 | 9.2 | 23.6 | 5.3 | -3.6 | -22.2 | 5.1 | -51.0 | 23.4 | 15.9 | 5.4 | 29.2 |
| Financial Year | Mar 2015 | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
Market Cap Market CapitalizationCr | 0 | 0 | 0 | 81 | 0 | 0 | 46 | 75 | 76 | 126 | 79 | 100 |
Price To Earnings Price To Earnings | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | -20.5 |
Price To Sales Price To Sales | 0.0 | 0.0 | 0.0 | 44.5 | 0.0 | 0.0 | 25.4 | 37.8 | 72.0 | 97.9 | 83.0 | 63.0 |
Price To Book Price To Book | 0.0 | 0.0 | 0.0 | 8.4 | 0.0 | 0.0 | 11.3 | 31.7 | 133.9 | -21.3 | -2.8 | -3.0 |
EV To EBITDA EV To EBITDA | -16.4 | -11.1 | -8.3 | -82.5 | -16.1 | -24.3 | -74.9 | -183.1 | -92.5 | -80.4 | -5.8 | -30.0 |
GPM GPM% | 77.2 | 19.4 | -0.6 | -1.3 | -57.1 | 4.6 | 23.6 | 57.0 | 49.7 | 41.9 | 60.9 | 33.5 |
OPM OPM% | -139.7 | -401.0 | -69.4 | -81.9 | -137.0 | -113.8 | -65.8 | -32.3 | -121.4 | -163.1 | -2,270.1 | -303.8 |
NPM NPM% | -234.3 | -1,010.3 | 26.9 | -89.9 | -86.3 | -97.2 | -142.8 | -83.8 | -169.6 | -502.6 | -2,329.4 | -307.0 |
ROCE ROCE% | -3.0 | -4.9 | -3.0 | -1.4 | -3.3 | -3.2 | -4.0 | -2.9 | -4.4 | -2.2 | -131.7 | -39.4 |
ROE ROE% | -12.1 | -41.7 | 5.5 | -16.9 | -20.5 | -22.6 | -63.3 | -70.0 | -312.0 | 109.7 | 78.8 | 14.8 |
ROA ROA% | -2.9 | -7.4 | 1.0 | -2.8 | -3.0 | -2.8 | -4.9 | -3.3 | -3.6 | -16.0 | -114.7 | -33.2 |