


| Quarter | Mar 2020 | Sep 2020 | Mar 2021 | Sep 2021 | Mar 2022 | Sep 2022 | Mar 2023 | Sep 2023 | Mar 2024 | Sep 2024 | Mar 2025 | Sep 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| 2 | 1 | 5 | 3 | 4 | 4 | 5 | 8 | 6 | 4 | 5 | 4 | |
Growth YoY Revenue Growth YoY% | -44.3 | -55.8 | 110.4 | 138.5 | -15.7 | 16.4 | 27.2 | 131.9 | 19.1 | -53.8 | -23.9 | 14.7 |
| 2 | 2 | 5 | 3 | 4 | 4 | 6 | 8 | 6 | 2 | 6 | 4 | |
| 0 | 0 | 0 | 0 | 0 | 0 | -1 | 0 | 0 | 1 | -2 | 1 | |
OPM OPM% | -5.7 | -31.5 | 0.0 | -2.3 | 1.0 | -1.1 | -16.2 | 2.4 | -1.6 | 36.2 | -33.8 | 12.2 |
| 0 | 0 | 1 | 0 | 1 | 1 | 1 | 0 | 1 | 0 | 1 | 0 | |
Interest Expense Interest ExpenseCr | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Depreciation DepreciationCr | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
PBT PBTCr | 0 | 0 | 1 | 0 | 1 | 1 | 0 | 0 | 0 | 1 | -1 | 0 |
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | |
| 0 | 0 | 1 | 0 | 0 | 1 | 0 | 0 | 0 | 1 | -1 | 0 | |
Growth YoY PAT Growth YoY% | -92.6 | -50.0 | 2,600.0 | 150.0 | -40.7 | 388.9 | -234.4 | -95.5 | 162.8 | 2,500.0 | -470.4 | -67.3 |
NPM NPM% | 0.9 | -27.7 | 11.2 | 5.8 | 7.8 | 24.4 | -8.3 | 0.5 | 4.4 | 26.9 | -21.3 | 7.7 |
| 0.0 | 0.0 | 1.1 | 0.4 | 0.7 | 1.9 | -0.9 | 0.1 | 0.6 | 2.2 | -2.1 | 0.7 |
| 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 | 1 | 3 | 4 | 7 | 5 | 6 | 7 | 9 | 15 | 9 | 9 |
Growth Revenue Growth% | 235.0 | 0.8 | 77.8 | 48.4 | 72.4 | -22.2 | 17.1 | 17.0 | 22.6 | 65.3 | -41.1 | 6.6 |
| 7 | 3 | 7 | 4 | 7 | 6 | 7 | 7 | 10 | 14 | 9 | 10 | |
| -6 | -1 | -4 | 0 | 0 | -1 | 0 | 0 | -1 | 0 | 0 | -1 | |
OPM OPM% | -391.4 | -95.2 | -166.9 | -6.4 | -0.1 | -10.1 | -6.7 | -0.4 | -10.0 | 0.7 | -2.2 | -11.5 |
| 6 | 2 | 5 | 0 | 0 | 1 | 1 | 1 | 2 | 1 | 1 | 1 | |
Interest Expense Interest ExpenseCr | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Depreciation DepreciationCr | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
PBT PBTCr | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 1 | 1 | 0 | 0 | 0 |
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | |
PAT PATCr | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 1 | 0 | 0 | 0 | -1 |
Growth PAT Growth% | 2,462.0 | -78.0 | 1,408.3 | -142.0 | 213.5 | -325.4 | 145.1 | 355.2 | -10.5 | -31.3 | -85.6 | -1,589.8 |
NPM NPM% | 4.7 | 1.0 | 8.6 | -2.4 | 1.6 | -4.7 | 1.8 | 7.0 | 5.1 | 2.1 | 0.5 | -7.2 |
| 0.1 | 0.0 | 0.5 | -0.2 | 0.2 | -0.5 | 0.2 | 1.1 | 0.9 | 0.6 | 0.1 | -1.4 |
| Financial Year | Mar 2015 | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|
Equity Capital Equity CapitalCr | 5 | 5 | 5 | 5 | 5 | 5 | 5 | 5 | 5 | 5 | 5 |
Reserves ReservesCr | 6 | 6 | 6 | 6 | 6 | 6 | 6 | 6 | 5 | 6 | 6 |
| 2 | 3 | 4 | 1 | 2 | 2 | 2 | 30 | 8 | 7 | 6 | |
| 0 | 1 | 1 | 0 | 0 | 0 | 0 | 0 | 0 | 2 | 2 | |
| 13 | 14 | 15 | 12 | 12 | 12 | 13 | 41 | 18 | 19 | 19 | |
| 11 | 11 | 11 | 9 | 10 | 9 | 9 | 37 | 15 | 15 | 14 | |
| 2 | 3 | 4 | 3 | 3 | 3 | 4 | 4 | 3 | 4 | 4 | |
| 13 | 14 | 15 | 12 | 12 | 12 | 13 | 41 | 18 | 19 | 19 |
| Financial Year | Mar 2015 | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| 0 | 0 | 1 | -1 | -2 | 1 | -1 | -25 | 25 | -1 | 0 | |
| 2 | 0 | -1 | -6 | 1 | -1 | 0 | 0 | 2 | 0 | 0 | |
| -2 | 1 | 0 | 6 | 1 | 0 | 0 | 27 | -22 | -5 | 0 | |
Net Cash Flow Net Cash FlowCr | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 1 | 5 | -7 | 0 |
Free Cash Flow Free Cash FlowCr | 0 | 0 | 1 | -1 | -2 | 1 | -1 | -26 | 25 | -2 | -1 |
CFO To PAT CFO To PAT% | 484.3 | -2,549.6 | 301.7 | 631.1 | -1,793.0 | -266.5 | -547.7 | -5,085.3 | 5,649.2 | -469.4 | 34.3 |
CFO To EBITDA CFO To EBITDA% | -5.8 | 27.2 | -15.6 | 242.5 | 29,801.3 | -122.8 | 147.1 | 95,820.8 | -2,870.1 | -1,357.8 | -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 |
|---|---|---|---|---|---|---|---|---|---|---|---|
Market Cap Market CapitalizationCr | 11 | 8 | 16 | 0 | 6 | 0 | 4 | 16 | 16 | 20 | 5 |
Price To Earnings Price To Earnings | 167.1 | 526.7 | 69.8 | 0.0 | 58.7 | 0.0 | 40.9 | 31.8 | 36.2 | 63.8 | 126.7 |
Price To Sales Price To Sales | 7.6 | 5.1 | 6.0 | 0.0 | 1.0 | 0.0 | 0.7 | 2.2 | 1.9 | 1.3 | 0.6 |
Price To Book Price To Book | 1.1 | 0.7 | 1.5 | 0.0 | 0.6 | 0.0 | 0.4 | 1.4 | 1.6 | 1.9 | 0.5 |
EV To EBITDA EV To EBITDA | -2.0 | -6.3 | -3.9 | -1.5 | -1,144.4 | -2.1 | -14.3 | -1,619.6 | -18.4 | 196.8 | -38.2 |
GPM GPM% | -7.7 | -1.5 | 6.7 | 20.4 | 29.7 | 24.4 | 29.3 | 32.8 | 28.8 | 50.2 | 36.8 |
OPM OPM% | -391.4 | -95.2 | -166.9 | -6.4 | -0.1 | -10.1 | -6.7 | -0.4 | -10.0 | 0.7 | -2.2 |
NPM NPM% | 4.7 | 1.0 | 8.6 | -2.4 | 1.6 | -4.7 | 1.8 | 7.0 | 5.1 | 2.1 | 0.5 |
ROCE ROCE% | 1.3 | 0.6 | 3.0 | -0.5 | 1.6 | -0.9 | 2.5 | 2.3 | 4.4 | 4.8 | 2.0 |
ROE ROE% | 0.7 | 0.1 | 2.1 | -0.9 | 1.0 | -2.4 | 1.1 | 4.5 | 4.4 | 2.9 | 0.4 |
ROA ROA% | 0.5 | 0.1 | 1.5 | -0.8 | 0.9 | -2.0 | 0.9 | 1.2 | 2.5 | 1.6 | 0.2 |