


| Quarter | Jun 2024 | Sep 2024 | Dec 2024 | Jun 2025 | Sep 2025 | Dec 2025 |
|---|---|---|---|---|---|---|
| 182 | 165 | 265 | 303 | 280 | 287 | |
Growth YoY Revenue Growth YoY% | 66.5 | 69.5 | 8.2 | |||
| 52 | 117 | 66 | 252 | 122 | 80 | |
| 131 | 49 | 199 | 51 | 158 | 207 | |
OPM OPM% | 71.7 | 29.4 | 75.2 | 16.9 | 56.6 | 72.2 |
| 16 | 22 | 19 | 18 | 15 | 18 | |
Interest Expense Interest ExpenseCr | 70 | 70 | 106 | 105 | 108 | 103 |
Depreciation DepreciationCr | 59 | 55 | 81 | 80 | 82 | 88 |
PBT PBTCr | 17 | -54 | 31 | -115 | -16 | 34 |
| 2 | 8 | 3 | 6 | 8 | 6 | |
| 15 | -62 | 28 | -122 | -25 | 29 | |
Growth YoY PAT Growth YoY% | -932.8 | 60.3 | 1.7 | |||
NPM NPM% | 8.0 | -37.8 | 10.6 | -40.1 | -8.8 | 9.9 |
| 0.5 | -1.6 | 0.7 | -2.6 | -0.5 | 0.7 |
| Financial Year | Mar 2023 | Mar 2024 | Mar 2025 |
|---|---|---|---|
Revenue RevenueCr | 434 | 688 | 930 |
Growth Revenue Growth% | 58.8 | 35.1 | |
| 234 | 261 | 407 | |
| 200 | 427 | 524 | |
OPM OPM% | 46.1 | 62.1 | 56.3 |
| 16 | 51 | 81 | |
Interest Expense Interest ExpenseCr | 210 | 290 | 351 |
Depreciation DepreciationCr | 116 | 210 | 266 |
PBT PBTCr | -111 | -21 | -13 |
| 5 | -2 | -2 | |
PAT PATCr | -116 | -19 | -11 |
Growth PAT Growth% | 83.3 | 42.6 | |
NPM NPM% | -26.7 | -2.8 | -1.2 |
| -4.5 | -0.1 | -0.1 |
| Financial Year | Mar 2023 | Mar 2024 | Mar 2025 |
|---|---|---|---|
Equity Capital Equity CapitalCr | 2,541 | 3,744 | 4,555 |
Reserves ReservesCr | -33 | 73 | 37 |
| 190 | 411 | 565 | |
| 2,195 | 2,677 | 4,307 | |
| 4,844 | 6,853 | 9,459 | |
| 550 | 1,518 | 1,741 | |
| 4,294 | 5,335 | 7,718 | |
| 4,844 | 6,853 | 9,459 |
| Financial Year | Mar 2023 | Mar 2024 | Mar 2025 |
|---|---|---|---|
| 317 | 625 | 757 | |
| 226 | 7 | -311 | |
| -667 | -637 | -581 | |
Net Cash Flow Net Cash FlowCr | -124 | -4 | -136 |
Free Cash Flow Free Cash FlowCr | 317 | 625 | 703 |
CFO To PAT CFO To PAT% | -274.1 | -3,226.2 | -6,805.1 |
CFO To EBITDA CFO To EBITDA% | 158.8 | 146.3 | 144.5 |
| Financial Year | Mar 2023 | Mar 2024 | Mar 2025 |
|---|---|---|---|
Market Cap Market CapitalizationCr | 0 | 0 | 0 |
Price To Earnings Price To Earnings | 0.0 | 0.0 | 0.0 |
Price To Sales Price To Sales | 0.0 | 0.0 | 0.0 |
Price To Book Price To Book | 0.0 | 0.0 | 0.0 |
EV To EBITDA EV To EBITDA | 9.1 | 4.8 | 5.5 |
GPM GPM% | 100.0 | 100.0 | 100.0 |
OPM OPM% | 46.1 | 62.1 | 56.3 |
NPM NPM% | -26.7 | -2.8 | -1.2 |
ROCE ROCE% | 2.1 | 4.0 | 4.1 |
ROE ROE% | -4.6 | -0.5 | -0.2 |
ROA ROA% | -2.4 | -0.3 | -0.1 |