

| 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 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| 0 | 0 | 0 | 0 | 3 | 0 | 0 | 0 | 20 | 27 | 34 | 27 | |
Growth YoY Revenue Growth YoY% | 1,200.0 | 880.8 | 4,500.0 | 687.8 | 5,797.8 | 30,927.3 | 7,164.9 | |||||
| 0 | 0 | 0 | 0 | 5 | 0 | 0 | 0 | 17 | 23 | 25 | 21 | |
| 0 | 0 | 0 | 0 | -2 | 0 | 0 | 0 | 3 | 4 | 10 | 6 | |
OPM OPM% | -23.1 | -500.0 | -84.7 | 4.3 | -90.9 | -13.5 | 13.8 | 14.3 | 28.2 | 22.0 | ||
| 0 | 2 | 0 | 0 | -2 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | |
Interest Expense Interest ExpenseCr | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 1 | 1 | 2 |
Depreciation DepreciationCr | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
PBT PBTCr | 0 | 2 | 0 | 0 | -4 | 0 | 0 | 0 | 3 | 3 | 9 | 4 |
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 1 | 2 | 2 | |
| 0 | 2 | 0 | 0 | -4 | 0 | 0 | 0 | 2 | 2 | 6 | 2 | |
Growth YoY PAT Growth YoY% | -114.3 | 1,663.6 | 750.0 | 1,600.0 | -2,660.0 | -97.7 | -76.9 | -86.7 | 152.4 | 5,775.0 | 6,955.6 | 5,700.0 |
NPM NPM% | -57.7 | 17,200.0 | -162.3 | 8.7 | 81.8 | 10.8 | 10.8 | 8.7 | 18.6 | 8.6 | ||
| 0.0 | 5.6 | 1.4 | 1.1 | -12.7 | 0.3 | 0.4 | 0.1 | 6.7 | 1.4 | 3.9 | 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 | TTM |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
Revenue RevenueCr | 1 | 0 | 1 | 1 | 1 | 0 | 1 | 1 | 0 | 3 | 21 | 108 |
Growth Revenue Growth% | -72.9 | 60.9 | 96.5 | -53.1 | -13.1 | 109.3 | -9.1 | -69.2 | 870.4 | 720.2 | 414.9 | |
| 1 | 0 | 1 | 1 | 1 | 1 | 1 | 1 | 0 | 5 | 18 | 86 | |
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -2 | 3 | 22 | |
OPM OPM% | -12.1 | -20.1 | -7.6 | -1.3 | -35.6 | -70.0 | -17.6 | -3.8 | -82.5 | -86.2 | 12.5 | 20.5 |
| 0 | 0 | 0 | 1 | 0 | 0 | 0 | 0 | 0 | 1 | 0 | 0 | |
Interest Expense Interest ExpenseCr | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 3 |
Depreciation DepreciationCr | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 1 |
PBT PBTCr | 0 | 0 | 0 | 1 | 0 | 0 | 0 | 0 | 0 | -2 | 3 | 18 |
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 5 | |
PAT PATCr | 0 | 0 | 0 | 1 | 0 | 0 | 0 | 0 | 0 | -2 | 2 | 13 |
Growth PAT Growth% | -66.4 | -914.3 | 2,196.4 | -104.6 | -813.6 | -5.3 | 41.1 | -145.3 | -410.0 | 235.0 | 462.4 | |
NPM NPM% | 0.7 | 0.9 | -4.5 | 48.1 | -4.7 | -49.6 | -25.0 | -16.2 | -129.0 | -67.8 | 11.2 | 12.2 |
| 0.1 | 0.0 | 0.0 | 1.7 | 0.0 | -0.7 | -0.6 | 0.1 | -0.8 | -4.6 | 6.3 | 13.3 |
| Financial Year | Mar 2015 | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Sep 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
Equity Capital Equity CapitalCr | 4 | 4 | 4 | 4 | 4 | 4 | 4 | 4 | 4 | 4 | 17 | 17 |
Reserves ReservesCr | 2 | 2 | 3 | 4 | 4 | 3 | 3 | 4 | 4 | 4 | 46 | 55 |
| 1 | 1 | 2 | 1 | 3 | 4 | 4 | 4 | 4 | 0 | 87 | ||
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 17 | ||
| 6 | 7 | 9 | 9 | 11 | 10 | 11 | 11 | 12 | 8 | 167 | 192 | |
| 2 | 3 | 2 | 1 | 3 | 2 | 2 | 2 | 2 | 3 | 139 | ||
| 4 | 4 | 6 | 8 | 8 | 9 | 9 | 9 | 10 | 4 | 28 | ||
| 6 | 7 | 9 | 9 | 11 | 10 | 11 | 11 | 12 | 8 | 167 | 192 |
| Financial Year | Mar 2015 | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| -1 | 0 | 0 | 0 | -1 | 0 | 1 | 0 | 0 | -8 | -31 | |
| 1 | 0 | 0 | 1 | -1 | 0 | -1 | 0 | 0 | 13 | 0 | |
| 0 | 1 | 0 | -1 | 2 | 0 | 0 | 0 | 0 | -4 | 53 | |
Net Cash Flow Net Cash FlowCr | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 1 | 22 |
Free Cash Flow Free Cash FlowCr | 0 | 0 | -2 | -1 | 0 | 0 | 0 | 0 | 0 | -6 | -31 |
CFO To PAT CFO To PAT% | -6,102.5 | -14,020.4 | 239.5 | -45.4 | 4,479.9 | 0.0 | -616.2 | 230.7 | 0.0 | 472.5 | -1,337.9 |
CFO To EBITDA CFO To EBITDA% | 364.6 | 622.2 | 142.2 | 1,655.5 | 593.7 | 0.0 | -871.9 | 989.4 | 0.0 | 371.7 | -1,191.5 |
| 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 | 0 | 0 | 0 | 2 | 0 | 0 | 0 | 0 | 0 | 3 | 4 |
Price To Earnings Price To Earnings | 0.0 | 0.0 | 0.0 | 3.7 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 6.9 |
Price To Sales Price To Sales | 0.0 | 0.0 | 0.0 | 1.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 1.0 | 0.2 |
Price To Book Price To Book | 0.0 | 0.0 | 0.0 | 0.3 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.3 | 0.3 |
EV To EBITDA EV To EBITDA | -2.9 | -19.3 | -29.7 | -201.2 | -16.5 | -10.1 | -18.5 | -112.7 | -16.7 | -0.7 | 11.2 |
GPM GPM% | 100.0 | 100.0 | 100.0 | 100.0 | 100.0 | 100.0 | 100.0 | 100.0 | 100.0 | 100.0 | 67.0 |
OPM OPM% | -12.1 | -20.1 | -7.6 | -1.3 | -35.6 | -70.0 | -17.6 | -3.8 | -82.5 | -86.2 | 12.5 |
NPM NPM% | 0.7 | 0.9 | -4.5 | 48.1 | -4.7 | -49.6 | -25.0 | -16.2 | -129.0 | -67.8 | 11.2 |
ROCE ROCE% | 1.8 | 1.1 | 1.8 | 9.0 | 1.7 | -0.3 | -0.2 | 0.7 | 0.1 | -21.4 | 2.4 |
ROE ROE% | 0.2 | 0.1 | -0.4 | 6.9 | -0.3 | -3.5 | -3.5 | -1.9 | -4.7 | -22.9 | 3.7 |
ROA ROA% | 0.1 | 0.0 | -0.3 | 5.9 | -0.2 | -2.2 | -2.1 | -1.3 | -3.0 | -22.4 | 1.4 |