


| Quarter | Mar 2023 | Jun 2023 | Sep 2023 | Dec 2023 | Mar 2024 | Jun 2024 | Sep 2024 | Dec 2024 | Mar 2025 | Jun 2025 | Sep 2025 | Dec 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| 1 | 0 | 0 | 0 | 0 | 1 | 0 | 0 | 0 | 1 | 2 | 1 | |
Growth YoY Revenue Growth YoY% | 26.2 | -48.5 | -19.1 | -70.3 | -62.3 | 200.0 | -18.4 | 42.1 | 75.0 | 47.1 | 535.5 | 440.7 |
| 1 | 0 | 1 | 0 | 0 | 1 | 0 | 0 | 0 | 1 | 1 | 2 | |
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 1 | 0 | |
OPM OPM% | -56.6 | -105.9 | -42.1 | -89.5 | -95.0 | -25.5 | -51.6 | -51.9 | -31.4 | -1.3 | 30.5 | -6.2 |
| 0 | 0 | 0 | 0 | 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 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
PBT PBTCr | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | |
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | |
Growth YoY PAT Growth YoY% | 72.0 | 82.8 | -115.0 | 59.3 | 21.6 | 14.3 | -8.3 | -118.2 | 24.1 | 54.2 | 288.5 | 20.8 |
NPM NPM% | -69.8 | -164.7 | -63.2 | -57.9 | -145.0 | -47.1 | -83.9 | -88.9 | -62.9 | -14.7 | 24.9 | -13.0 |
| 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.1 | 0.0 |
| 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 | 3 | 3 | 0 | 1 | 2 | 2 | 2 | 1 | 2 | 1 | 1 | 5 |
Growth Revenue Growth% | -37.9 | 21.0 | -92.5 | 177.8 | 211.7 | 1.0 | -12.2 | -67.5 | 232.2 | -52.4 | 52.3 | 216.8 |
| 4 | 5 | 1 | 1 | 3 | 3 | 3 | 1 | 3 | 2 | 2 | 4 | |
| -2 | -2 | -1 | -1 | -1 | -1 | -1 | -1 | -1 | -1 | -1 | 0 | |
OPM OPM% | -64.1 | -53.3 | -421.1 | -112.3 | -49.3 | -43.2 | -54.1 | -96.4 | -46.9 | -76.5 | -40.3 | 8.6 |
| 0 | 0 | 0 | 4 | 1 | 0 | 0 | 0 | 1 | 0 | 0 | 0 | |
Interest Expense Interest ExpenseCr | 1 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Depreciation DepreciationCr | 8 | 8 | 7 | 6 | 6 | 6 | 6 | 6 | 0 | 0 | 0 | 0 |
PBT PBTCr | -11 | -10 | -7 | -3 | -6 | -7 | -7 | -6 | -1 | -1 | -1 | 0 |
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | |
PAT PATCr | -11 | -10 | -7 | -3 | -6 | -7 | -7 | -6 | -1 | -1 | -1 | 0 |
Growth PAT Growth% | 14.1 | 8.1 | 25.6 | 58.0 | -87.8 | -10.4 | -2.8 | 9.7 | 89.0 | -36.5 | -5.3 | 96.9 |
NPM NPM% | -418.6 | -318.1 | -3,150.3 | -476.0 | -286.9 | -313.7 | -367.2 | -1,020.1 | -33.9 | -97.2 | -67.2 | -0.7 |
| -1.1 | -1.0 | -0.8 | -0.3 | -0.6 | -0.7 | -0.7 | -0.6 | -0.1 | -0.1 | -0.1 | 0.0 |
| Financial Year | Mar 2015 | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Sep 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
Equity Capital Equity CapitalCr | 98 | 98 | 98 | 98 | 98 | 98 | 98 | 98 | 98 | 98 | 98 | 98 |
Reserves ReservesCr | -82 | -92 | -99 | -102 | -108 | -115 | -121 | -127 | -128 | -129 | -130 | -130 |
| 33 | 51 | 49 | 42 | 41 | 41 | 41 | 40 | 39 | 39 | 38 | 38 | |
| 18 | 1 | 1 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | |
| 68 | 59 | 49 | 38 | 32 | 24 | 18 | 11 | 10 | 9 | 7 | 7 | |
| 8 | 7 | 6 | 6 | 5 | 3 | 2 | 4 | 3 | 3 | 1 | 1 | |
| 60 | 52 | 44 | 32 | 27 | 21 | 15 | 8 | 7 | 6 | 5 | 5 | |
| 68 | 59 | 49 | 38 | 32 | 24 | 18 | 11 | 10 | 9 | 7 | 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 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| -3 | -8 | -9 | -6 | 0 | 0 | 0 | -2 | 0 | 0 | 1 | |
| 0 | 0 | 1 | 9 | 0 | 0 | 0 | 2 | 0 | 1 | 0 | |
| 4 | 8 | 8 | -2 | 0 | 0 | 0 | 0 | 0 | 0 | -1 | |
Net Cash Flow Net Cash FlowCr | 1 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 1 | 0 |
Free Cash Flow Free Cash FlowCr | -3 | -8 | -8 | 2 | 0 | 0 | 0 | -2 | 0 | 1 | 1 |
CFO To PAT CFO To PAT% | 29.5 | 81.0 | 123.6 | 203.6 | 1.5 | 1.4 | -0.6 | 26.7 | 23.8 | 47.4 | -108.4 |
CFO To EBITDA CFO To EBITDA% | 192.8 | 483.9 | 924.6 | 862.7 | 8.8 | 10.1 | -4.0 | 282.6 | 17.2 | 60.2 | -180.6 |
| 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 | 36 | 42 | 48 | 64 | 35 | 16 | 21 | 32 | 28 | 32 | 54 |
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 |
Price To Sales Price To Sales | 13.7 | 13.2 | 198.6 | 97.4 | 17.2 | 7.6 | 11.2 | 54.1 | 14.2 | 34.0 | 38.0 |
Price To Book Price To Book | 2.1 | 6.2 | -60.6 | -16.4 | -3.6 | -1.0 | -0.9 | -1.1 | -0.9 | -1.0 | -1.7 |
EV To EBITDA EV To EBITDA | -38.8 | -44.6 | -89.0 | -139.2 | -73.5 | -61.1 | -60.5 | -123.9 | -72.6 | -98.1 | -159.2 |
GPM GPM% | 21.8 | -1.1 | -33.0 | 12.7 | 15.2 | 17.3 | 12.4 | 2.9 | -7.8 | -8.8 | 3.6 |
OPM OPM% | -64.1 | -53.3 | -421.1 | -112.3 | -49.3 | -43.2 | -54.1 | -96.4 | -46.9 | -76.5 | -40.3 |
NPM NPM% | -418.6 | -318.1 | -3,150.3 | -476.0 | -286.9 | -313.7 | -367.2 | -1,020.1 | -33.9 | -97.2 | -67.2 |
ROCE ROCE% | -21.5 | -24.2 | -18.4 | -8.7 | -20.1 | -28.6 | -41.6 | -60.3 | -7.0 | -10.8 | -15.0 |
ROE ROE% | -65.4 | -151.0 | 911.7 | 79.4 | 59.9 | 39.8 | 29.0 | 20.8 | 2.2 | 3.0 | 3.0 |
ROA ROA% | -16.1 | -17.2 | -15.2 | -8.3 | -18.7 | -26.9 | -38.0 | -54.2 | -6.9 | -10.4 | -14.2 |