


| Quarter | Sep 2023 | Mar 2024 | Sep 2024 | Mar 2025 | Sep 2025 |
|---|---|---|---|---|---|
| 19 | 33 | 24 | 35 | 34 | |
Growth YoY Revenue Growth YoY% | 27.3 | 5.2 | 41.7 | ||
| 15 | 30 | 20 | 32 | 32 | |
| 4 | 3 | 4 | 3 | 2 | |
OPM OPM% | 18.7 | 9.3 | 17.7 | 8.1 | 5.4 |
| 0 | 0 | 0 | 0 | 0 | |
Interest Expense Interest ExpenseCr | 1 | 1 | 1 | 1 | 1 |
Depreciation DepreciationCr | 0 | 0 | 0 | 0 | 0 |
PBT PBTCr | 3 | 2 | 4 | 2 | 1 |
| 0 | 2 | 1 | 0 | 0 | |
| 2 | 1 | 2 | 1 | 1 | |
Growth YoY PAT Growth YoY% | -1.2 | 37.6 | -62.0 | ||
NPM NPM% | 13.0 | 3.1 | 10.1 | 4.0 | 2.7 |
| 0.0 | 0.0 | 1.4 | 0.7 | 0.5 |
| Financial Year | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | TTM |
|---|---|---|---|---|---|---|
Revenue RevenueCr | 20 | 26 | 47 | 52 | 59 | 69 |
Growth Revenue Growth% | 27.7 | 81.9 | 10.0 | 13.2 | 17.1 | |
| 19 | 24 | 45 | 45 | 52 | 64 | |
| 1 | 2 | 2 | 7 | 7 | 5 | |
OPM OPM% | 6.5 | 8.7 | 3.5 | 12.7 | 12.0 | 6.8 |
| 0 | 0 | 2 | 0 | 0 | 0 | |
Interest Expense Interest ExpenseCr | 2 | 2 | 2 | 1 | 2 | 1 |
Depreciation DepreciationCr | 0 | 0 | 0 | 0 | 0 | 0 |
PBT PBTCr | 0 | 0 | 1 | 5 | 5 | 3 |
| 0 | 0 | 0 | 2 | 2 | 1 | |
PAT PATCr | 0 | 0 | 1 | 3 | 4 | 2 |
Growth PAT Growth% | 270.4 | 228.0 | 189.6 | 9.9 | -39.4 | |
NPM NPM% | -1.1 | 1.4 | 2.5 | 6.7 | 6.5 | 3.4 |
| -0.2 | 0.3 | 1.0 | 2.3 | 1.9 | 1.1 |
| Financial Year | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 |
|---|---|---|---|---|---|
Equity Capital Equity CapitalCr | 1 | 1 | 1 | 15 | 20 |
Reserves ReservesCr | 12 | 13 | 14 | 8 | 22 |
| 21 | 24 | 24 | 31 | 27 | |
| 7 | 11 | 10 | 8 | 3 | |
| 42 | 49 | 49 | 63 | 73 | |
| 36 | 42 | 41 | 58 | 69 | |
| 6 | 8 | 7 | 5 | 5 | |
| 42 | 49 | 49 | 63 | 73 |
| Financial Year | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 |
|---|---|---|---|---|---|
| 1 | 0 | 3 | -6 | -11 | |
| -1 | -2 | 0 | 3 | -1 | |
| 0 | 2 | -3 | 4 | 11 | |
Net Cash Flow Net Cash FlowCr | 0 | 0 | 0 | 0 | 0 |
Free Cash Flow Free Cash FlowCr | 1 | -2 | 3 | -4 | -11 |
CFO To PAT CFO To PAT% | -409.9 | -35.1 | 227.9 | -181.8 | -279.3 |
CFO To EBITDA CFO To EBITDA% | 66.0 | -5.7 | 164.1 | -95.5 | -151.0 |
| Financial Year | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 |
|---|---|---|---|---|---|
Market Cap Market CapitalizationCr | 0 | 0 | 0 | 0 | 49 |
Price To Earnings Price To Earnings | 0.0 | 0.0 | 0.0 | 0.0 | 12.8 |
Price To Sales Price To Sales | 0.0 | 0.0 | 0.0 | 0.0 | 0.8 |
Price To Book Price To Book | 0.0 | 0.0 | 0.0 | 0.0 | 1.1 |
EV To EBITDA EV To EBITDA | 10.7 | 8.1 | 10.4 | 2.4 | 8.5 |
GPM GPM% | 57.1 | 48.6 | 15.6 | 25.8 | 26.6 |
OPM OPM% | 6.5 | 8.7 | 3.5 | 12.7 | 12.0 |
NPM NPM% | -1.1 | 1.4 | 2.5 | 6.7 | 6.5 |
ROCE ROCE% | 5.4 | 7.3 | 9.0 | 16.4 | 12.9 |
ROE ROE% | -1.6 | 2.6 | 8.1 | 14.8 | 8.9 |
ROA ROA% | -0.5 | 0.7 | 2.5 | 5.5 | 5.2 |