


| Quarter | Sep 2024 | Mar 2025 | Sep 2025 |
|---|---|---|---|
| 70 | 68 | 72 | |
Growth YoY Revenue Growth YoY% | 2.4 | ||
| 61 | 58 | 62 | |
| 9 | 10 | 9 | |
OPM OPM% | 12.3 | 14.5 | 13.2 |
| 0 | 0 | 0 | |
Interest Expense Interest ExpenseCr | 2 | 2 | 2 |
Depreciation DepreciationCr | 1 | 2 | 2 |
PBT PBTCr | 7 | 8 | 8 |
| 2 | 2 | 2 | |
| 4 | 4 | 5 | |
Growth YoY PAT Growth YoY% | 9.0 | ||
NPM NPM% | 6.0 | 6.3 | 6.4 |
| 0.0 | 0.0 | 0.0 |
| Financial Year | Mar 2020 | Mar 2021 | Mar 2023 | Mar 2024 | Mar 2025 | TTM |
|---|---|---|---|---|---|---|
Revenue RevenueCr | 216 | 278 | 285 | 128 | 138 | 140 |
Growth Revenue Growth% | 29.0 | -55.1 | 7.9 | 1.2 | ||
| 220 | 275 | 274 | 115 | 120 | 120 | |
| -4 | 3 | 11 | 13 | 18 | 19 | |
OPM OPM% | -2.0 | 1.1 | 4.0 | 9.9 | 13.4 | 13.8 |
| 4 | 7 | 0 | 0 | 0 | 0 | |
Interest Expense Interest ExpenseCr | 6 | 7 | 4 | 3 | 3 | 3 |
Depreciation DepreciationCr | 8 | 7 | 7 | 3 | 4 | 4 |
PBT PBTCr | -14 | -3 | 1 | 6 | 12 | 16 |
| 1 | 0 | 0 | 2 | 3 | 3 | |
PAT PATCr | -15 | -4 | 2 | 5 | 9 | 9 |
Growth PAT Growth% | 76.5 | 209.4 | 78.6 | 4.5 | ||
NPM NPM% | -6.9 | -1.3 | 0.5 | 3.7 | 6.2 | 6.4 |
| -1,753.9 | -411.7 | 181.3 | 5.7 | 7.5 | 0.0 |
| Financial Year | Mar 2020 | Mar 2021 | Mar 2023 | Mar 2024 | Mar 2025 |
|---|---|---|---|---|---|
Equity Capital Equity CapitalCr | 0 | 0 | 0 | 12 | 15 |
Reserves ReservesCr | 14 | 18 | 102 | 94 | 125 |
| 54 | 49 | 65 | 34 | 29 | |
| 115 | 124 | 18 | 8 | 6 | |
| 144 | 154 | 211 | 148 | 175 | |
| 81 | 89 | 72 | 55 | 74 | |
| 63 | 66 | 138 | 93 | 101 | |
| 144 | 154 | 211 | 148 | 175 |
| Financial Year | Mar 2020 | Mar 2021 | Mar 2023 | Mar 2024 | Mar 2025 |
|---|---|---|---|---|---|
| 1 | 21 | 30 | 9 | -7 | |
| -3 | -10 | -70 | -6 | -11 | |
| 4 | -12 | 40 | 5 | 15 | |
Net Cash Flow Net Cash FlowCr | 2 | -1 | 0 | 8 | -3 |
Free Cash Flow Free Cash FlowCr | -2 | 13 | 14 | 5 | -16 |
CFO To PAT CFO To PAT% | -5.8 | -598.9 | 1,932.0 | 179.6 | -78.8 |
CFO To EBITDA CFO To EBITDA% | -20.0 | 665.0 | 265.4 | 67.4 | -36.5 |
| Financial Year | Mar 2020 | Mar 2021 | 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 | -31.4 | 44.9 | 3.6 | 1.5 | 1.0 |
GPM GPM% | 38.5 | 31.7 | 42.2 | 73.3 | 83.3 |
OPM OPM% | -2.0 | 1.1 | 4.0 | 9.9 | 13.4 |
NPM NPM% | -6.9 | -1.3 | 0.5 | 3.7 | 6.2 |
ROCE ROCE% | -5.5 | 2.1 | 3.4 | 7.3 | 9.3 |
ROE ROE% | -104.2 | -19.3 | 1.5 | 4.5 | 6.1 |
ROA ROA% | -10.4 | -2.3 | 0.7 | 3.2 | 4.9 |