


| 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 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| 4 | 3 | 3 | 3 | 4 | 3 | 2 | 2 | 3 | 2 | 1 | 2 | |
Growth YoY Revenue Growth YoY% | -61.6 | 46.8 | 27.3 | -12.0 | 15.0 | 21.9 | -28.4 | -17.6 | -26.0 | -42.5 | -26.9 | -32.7 |
| 3 | 2 | 2 | 2 | 4 | 3 | 3 | 2 | 3 | 2 | 2 | 2 | |
| 1 | 0 | 1 | 1 | 1 | 1 | -1 | 0 | 1 | 0 | 0 | 0 | |
OPM OPM% | 21.1 | 2.8 | 19.6 | 23.3 | 13.0 | 16.7 | -63.5 | 10.1 | 16.6 | 0.6 | -14.6 | -19.2 |
| 0 | 0 | 0 | 0 | 1 | 0 | 0 | 0 | -3 | 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 | 1 | 0 | 0 | 1 | 2 | 0 | -1 | 0 | -3 | 0 | 0 | -1 |
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | |
| 1 | 0 | 0 | 1 | 2 | 0 | -1 | 0 | -2 | 0 | 0 | 0 | |
Growth YoY PAT Growth YoY% | 1,000.0 | 88.5 | 662.5 | 107.1 | 125.0 | 566.7 | -428.9 | -98.3 | -246.9 | -210.7 | 75.7 | -4,700.0 |
NPM NPM% | 19.9 | -2.4 | 16.4 | 19.3 | 39.0 | 9.2 | -75.1 | 0.4 | -77.5 | -17.6 | -25.0 | -27.5 |
| 0.5 | 0.0 | 0.3 | 0.4 | 1.1 | 0.2 | -1.0 | 0.0 | -1.6 | -0.2 | -0.3 | -0.3 |
| 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 | 18 | 15 | 19 | 17 | 10 | 8 | 9 | 9 | 11 | 12 | 11 | 8 |
Growth Revenue Growth% | -4.9 | -20.9 | 30.9 | -13.0 | -38.6 | -20.3 | 14.7 | 0.7 | 15.6 | 14.4 | -14.9 | -24.9 |
| 18 | 13 | 16 | 15 | 24 | 10 | 10 | 11 | 11 | 10 | 13 | 8 | |
| 1 | 2 | 3 | 2 | -14 | -2 | 0 | -1 | 0 | 2 | -3 | 0 | |
OPM OPM% | 4.4 | 13.3 | 16.8 | 10.6 | -134.9 | -21.9 | -3.8 | -12.4 | 1.7 | 16.2 | -25.3 | -0.1 |
| 2 | -2 | 0 | 1 | 1 | 0 | 0 | 2 | 1 | 1 | 0 | -3 | |
Interest Expense Interest ExpenseCr | 2 | 1 | 1 | 1 | 1 | 1 | 1 | 0 | 0 | 1 | 1 | 1 |
Depreciation DepreciationCr | 4 | 3 | 2 | 2 | 1 | 1 | 1 | 1 | 1 | 0 | 0 | 1 |
PBT PBTCr | -4 | -4 | 0 | 0 | -15 | -3 | -1 | 0 | 0 | 2 | -4 | -4 |
| 0 | -2 | 1 | -1 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | |
PAT PATCr | -3 | -3 | -1 | 1 | -15 | -3 | -1 | 0 | 0 | 3 | -4 | -4 |
Growth PAT Growth% | 1.9 | 26.7 | 78.2 | 299.4 | -1,437.1 | 77.4 | 65.8 | 92.5 | 581.1 | 533.6 | -237.9 | 1.6 |
NPM NPM% | -18.7 | -17.3 | -2.9 | 6.6 | -143.4 | -40.7 | -12.2 | -0.9 | 3.8 | 20.8 | -33.7 | -44.2 |
| -2.4 | -1.7 | -0.4 | 0.8 | -10.1 | -2.3 | -0.8 | -0.1 | 0.3 | 1.8 | -2.5 | -2.4 |
| Financial Year | Mar 2015 | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Sep 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
Equity Capital Equity CapitalCr | 14 | 14 | 14 | 14 | 14 | 14 | 14 | 14 | 14 | 14 | 14 | 14 |
Reserves ReservesCr | 9 | 7 | 6 | 7 | -7 | -11 | -12 | -12 | -11 | -9 | -12 | -13 |
| 25 | 20 | 11 | 10 | 10 | 10 | 11 | 9 | 8 | 9 | 6 | 4 | |
| 6 | 3 | 11 | 7 | 7 | 7 | 7 | 8 | 8 | 4 | 4 | 7 | |
| 55 | 44 | 42 | 39 | 24 | 21 | 20 | 20 | 19 | 19 | 12 | 13 | |
| 27 | 24 | 18 | 17 | 4 | 2 | 2 | 2 | 5 | 4 | 4 | 4 | |
| 28 | 20 | 24 | 22 | 20 | 19 | 18 | 17 | 15 | 15 | 8 | 9 | |
| 55 | 44 | 42 | 39 | 24 | 21 | 20 | 20 | 19 | 19 | 12 | 13 |
| Financial Year | Mar 2015 | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| 4 | 1 | 5 | 4 | -1 | 1 | 1 | -1 | 1 | 4 | 3 | |
| 0 | 4 | 0 | 0 | 1 | 0 | 0 | 0 | 1 | 0 | -3 | |
| -3 | -6 | -5 | -4 | -1 | -2 | -1 | 1 | -2 | -4 | 0 | |
Net Cash Flow Net Cash FlowCr | 0 | 0 | 1 | 0 | -1 | 0 | 0 | 0 | 0 | 0 | 0 |
Free Cash Flow Free Cash FlowCr | 4 | 5 | 5 | 4 | -1 | 1 | 1 | -1 | 2 | 4 | 0 |
CFO To PAT CFO To PAT% | -118.5 | -49.6 | -980.1 | 403.8 | 5.5 | -34.9 | -85.0 | 835.0 | 286.5 | 153.4 | -77.8 |
CFO To EBITDA CFO To EBITDA% | 504.6 | 64.6 | 167.5 | 250.6 | 5.8 | -64.8 | -275.6 | 60.9 | 628.3 | 196.9 | -103.6 |
| 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 | 19 | 14 | 16 | 12 | 13 | 8 | 8 | 7 | 7 | 17 | 24 |
Price To Earnings Price To Earnings | 0.0 | 0.0 | 0.0 | 10.9 | 0.0 | 0.0 | 0.0 | 0.0 | 16.2 | 6.5 | 0.0 |
Price To Sales Price To Sales | 1.0 | 1.0 | 0.8 | 0.7 | 1.3 | 1.0 | 0.9 | 0.7 | 0.6 | 1.4 | 2.3 |
Price To Book Price To Book | 0.8 | 0.7 | 0.8 | 0.6 | 1.8 | 2.1 | 2.8 | 2.3 | 2.0 | 2.9 | 10.3 |
EV To EBITDA EV To EBITDA | 39.0 | 14.1 | 8.5 | 11.6 | -1.6 | -9.4 | -50.1 | -14.4 | 81.7 | 10.8 | -11.0 |
GPM GPM% | 100.0 | 100.0 | 100.0 | 100.0 | 100.0 | 100.0 | 100.0 | 100.0 | 100.0 | 100.0 | 100.0 |
OPM OPM% | 4.4 | 13.3 | 16.8 | 10.6 | -134.9 | -21.9 | -3.8 | -12.4 | 1.7 | 16.2 | -25.3 |
NPM NPM% | -18.7 | -17.3 | -2.9 | 6.6 | -143.4 | -40.7 | -12.2 | -0.9 | 3.8 | 20.8 | -33.7 |
ROCE ROCE% | -3.5 | -8.1 | 3.7 | 4.2 | -84.0 | -19.6 | -6.0 | 2.4 | 6.7 | 26.9 | -35.9 |
ROE ROE% | -14.5 | -11.9 | -2.6 | 5.0 | -203.9 | -85.6 | -38.3 | -3.0 | 12.4 | 44.0 | -154.8 |
ROA ROA% | -6.2 | -5.7 | -1.3 | 2.8 | -62.3 | -16.0 | -5.6 | -0.4 | 2.1 | 13.9 | -28.9 |