| Quarter | Sep 2023 | Dec 2023 | Mar 2024 | Jun 2024 | Sep 2024 | Dec 2024 | Mar 2025 | Jun 2025 | Sep 2025 | Dec 2025 | Mar 2026 | Jun 2026 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| 0 | 0 | 0 | 0 | 0 | 0 | 2 | 0 | 0 | 12 | 0 | 9 | |
Growth YoY Revenue Growth YoY% | -100.0 | -79.8 | -83.1 | -100.0 | 23.8 | 1,600.0 | 4,515.4 | -100.0 | ||||
| 0 | 0 | 1 | 0 | 0 | 0 | 0 | 1 | 1 | 2 | 1 | 8 | |
| 0 | 0 | -1 | 0 | 0 | 0 | 2 | -1 | -1 | 10 | -1 | 1 | |
OPM OPM% | 38.1 | -691.7 | 92.3 | 91.7 | 84.3 | 8.1 | ||||||
| 1 | 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 | 4 | 1 | 1 |
PBT PBTCr | 0 | 0 | -1 | 0 | 0 | 0 | 2 | -1 | -1 | 6 | -2 | -1 |
| 0 | 0 | -1 | 0 | 0 | 0 | 0 | 0 | 0 | 1 | -1 | 0 | |
| 0 | 0 | 0 | 0 | 0 | 0 | 2 | -1 | -1 | 5 | -2 | -1 | |
Growth YoY PAT Growth YoY% | 187.5 | 55.1 | 94.1 | -162.9 | -39.5 | 950.0 | -2,450.0 | -354.6 | 2,108.7 | -192.0 | 0.0 | |
NPM NPM% | 180.9 | -183.3 | 88.5 | 91.7 | 42.3 | -5.5 | ||||||
| 0.1 | 0.1 | 0.0 | 0.0 | 0.0 | 0.0 | 0.3 | 0.0 | 0.0 | 0.1 | 0.0 | 0.0 |
| Quarter | Sep 2023 | Dec 2023 | Mar 2024 | Jun 2024 | Sep 2024 | Dec 2024 | Mar 2025 | Jun 2025 | Sep 2025 | Dec 2025 | Mar 2026 | Jun 2026 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| 0 | 0 | 0 | 0 | 0 | 0 | 2 | 0 | 0 | 12 | 0 | 9 | |
Growth YoY Revenue Growth YoY% | -100.0 | -79.8 | -83.1 | -100.0 | 23.8 | 1,600.0 | 4,515.4 | -100.0 | ||||
| 0 | 0 | 1 | 0 | 0 | 0 | 0 | 1 | 1 | 2 | 1 | 8 | |
| 0 | 0 | -1 | 0 | 0 | 0 | 2 | -1 | -1 | 10 | -1 | 1 | |
OPM OPM% | 38.1 | -691.7 | 92.3 | 91.7 | 84.3 | 8.1 | ||||||
| 1 | 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 | 4 | 1 | 1 |
PBT PBTCr | 0 | 0 | -1 | 0 | 0 | 0 | 2 | -1 | -1 | 6 | -2 | -1 |
| 0 | 0 | -1 | 0 | 0 | 0 | 0 | 0 | 0 | 1 | -1 | 0 | |
| 0 | 0 | 0 | 0 | 0 | 0 | 2 | -1 | -1 | 5 | -2 | -1 | |
Growth YoY PAT Growth YoY% | 187.5 | 55.1 | 94.1 | -162.9 | -39.5 | 950.0 | -2,450.0 | -354.6 | 2,108.7 | -192.0 | 0.0 | |
NPM NPM% | 180.9 | -183.3 | 88.5 | 91.7 | 42.3 | -5.5 | ||||||
| 0.1 | 0.1 | 0.0 | 0.0 | 0.0 | 0.0 | 0.3 | 0.0 | 0.0 | 0.1 | 0.0 | 0.0 |
| Financial Year | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 | TTM |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
Revenue RevenueCr | 34 | 33 | 32 | 9 | 11 | 3 | 5 | 2 | 0 | 2 | 12 | 21 |
Growth Revenue Growth% | 1.3 | -2.4 | -3.8 | -71.0 | 17.4 | -70.5 | 52.2 | -50.6 | -81.6 | 415.4 | 422.4 | 822.6 |
| 31 | 30 | 30 | 18 | 14 | 3 | 4 | 2 | 1 | 1 | 4 | 12 | |
| 3 | 3 | 2 | -9 | -3 | 0 | 0 | 0 | -1 | 2 | 8 | 10 | |
OPM OPM% | 8.9 | 9.7 | 5.1 | -93.1 | -27.3 | -5.2 | 8.4 | 6.1 | -221.4 | 76.5 | 68.7 | 45.0 |
| 2 | 0 | 1 | 4 | 8 | 0 | 0 | 1 | 1 | 0 | -1 | ||
Interest Expense Interest ExpenseCr | 4 | 3 | 3 | 3 | 2 | 0 | 0 | 1 | 0 | 0 | 0 | 0 |
Depreciation DepreciationCr | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 0 | 0 | 5 | 6 |
PBT PBTCr | 0 | -1 | -2 | -9 | 2 | -1 | 0 | 0 | -1 | 2 | 3 | 3 |
| 0 | 0 | 0 | -2 | 1 | 2 | 0 | 1 | -1 | 0 | 1 | 1 | |
PAT PATCr | 0 | -1 | -1 | -7 | 1 | -3 | 0 | -1 | 0 | 2 | 2 | 2 |
Growth PAT Growth% | 100.2 | -10,805.8 | -141.7 | -384.6 | 121.0 | -328.0 | 91.8 | -265.8 | 117.7 | 946.8 | 1.6 | 35.0 |
NPM NPM% | 0.0 | -1.8 | -4.4 | -73.9 | 13.2 | -102.3 | -5.5 | -40.7 | 39.0 | 79.3 | 15.4 | 8.7 |
| 0.0 | -0.1 | -0.2 | -1.0 | 2.2 | -0.5 | 0.0 | -0.1 | 0.0 | 0.3 | 0.0 | 0.0 |
| Financial Year | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 | TTM |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
Revenue RevenueCr | 34 | 33 | 32 | 9 | 11 | 3 | 5 | 2 | 0 | 2 | 12 | 21 |
Growth Revenue Growth% | 1.3 | -2.4 | -3.8 | -71.0 | 17.4 | -70.5 | 52.2 | -50.6 | -81.6 | 415.4 | 422.4 | 822.6 |
| 31 | 30 | 30 | 18 | 14 | 3 | 4 | 2 | 1 | 1 | 4 | 12 | |
| 3 | 3 | 2 | -9 | -3 | 0 | 0 | 0 | -1 | 2 | 8 | 10 | |
OPM OPM% | 8.9 | 9.7 | 5.1 | -93.1 | -27.3 | -5.2 | 8.4 | 6.1 | -221.4 | 76.5 | 68.7 | 45.0 |
| 2 | 0 | 1 | 4 | 8 | 0 | 0 | 1 | 1 | 0 | -1 | ||
Interest Expense Interest ExpenseCr | 4 | 3 | 3 | 3 | 2 | 0 | 0 | 1 | 0 | 0 | 0 | 0 |
Depreciation DepreciationCr | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 0 | 0 | 5 | 6 |
PBT PBTCr | 0 | -1 | -2 | -9 | 2 | -1 | 0 | 0 | -1 | 2 | 3 | 3 |
| 0 | 0 | 0 | -2 | 1 | 2 | 0 | 1 | -1 | 0 | 1 | 1 | |
PAT PATCr | 0 | -1 | -1 | -7 | 1 | -3 | 0 | -1 | 0 | 2 | 2 | 2 |
Growth PAT Growth% | 100.2 | -10,805.8 | -141.7 | -384.6 | 121.0 | -328.0 | 91.8 | -265.8 | 117.7 | 946.8 | 1.6 | 35.0 |
NPM NPM% | 0.0 | -1.8 | -4.4 | -73.9 | 13.2 | -102.3 | -5.5 | -40.7 | 39.0 | 79.3 | 15.4 | 8.7 |
| 0.0 | -0.1 | -0.2 | -1.0 | 2.2 | -0.5 | 0.0 | -0.1 | 0.0 | 0.3 | 0.0 | 0.0 |
| Financial Year | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|---|---|---|---|---|---|---|
Equity Capital Equity CapitalCr | 6 | 6 | 6 | 6 | 6 | 6 | 6 | 6 | 6 | 6 | 6 |
Reserves ReservesCr | -1 | -1 | -3 | -10 | -8 | -12 | -12 | -13 | -13 | -11 | -11 |
| 19 | 21 | 22 | 30 | 20 | 20 | 19 | 18 | 7 | 6 | 6 | |
| 14 | 15 | 17 | 8 | 8 | 7 | 7 | 8 | 3 | 5 | 5 | |
| 39 | 42 | 42 | 34 | 25 | 22 | 21 | 19 | 3 | 6 | 6 | |
| 20 | 21 | 21 | 12 | 8 | 6 | 6 | 5 | 3 | 6 | 6 | |
| 19 | 21 | 22 | 23 | 18 | 16 | 15 | 14 | 0 | 0 | 0 | |
| 39 | 42 | 42 | 34 | 25 | 22 | 21 | 19 | 3 | 6 | 6 |
| Financial Year | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|---|---|---|---|---|---|---|
Equity Capital Equity CapitalCr | 6 | 6 | 6 | 6 | 6 | 6 | 6 | 6 | 6 | 6 | 6 |
Reserves ReservesCr | -1 | -1 | -3 | -10 | -8 | -12 | -12 | -13 | -13 | -11 | -11 |
| 19 | 21 | 22 | 30 | 20 | 20 | 19 | 18 | 7 | 6 | 6 | |
| 14 | 15 | 17 | 8 | 8 | 7 | 7 | 8 | 3 | 5 | 5 | |
| 39 | 42 | 42 | 34 | 25 | 22 | 21 | 19 | 3 | 6 | 6 | |
| 20 | 21 | 21 | 12 | 8 | 6 | 6 | 5 | 3 | 6 | 6 | |
| 19 | 21 | 22 | 23 | 18 | 16 | 15 | 14 | 0 | 0 | 0 | |
| 39 | 42 | 42 | 34 | 25 | 22 | 21 | 19 | 3 | 6 | 6 |
| Financial Year | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| 6 | 1 | 1 | 6 | 5 | 1 | 0 | 1 | -3 | -2 | -59 | |
| -1 | -3 | -1 | 3 | 7 | 0 | 0 | 0 | 13 | 0 | -21 | |
| -5 | 2 | 0 | -9 | -11 | -1 | 0 | -1 | -9 | 2 | 81 | |
Net Cash Flow Net Cash FlowCr | 0 | 0 | 0 | 0 | 0 | -1 | 0 | 0 | 0 | 0 | 1 |
Free Cash Flow Free Cash FlowCr | 6 | 1 | 1 | 9 | 11 | 0 | 0 | 1 | 11 | -2 | -80 |
CFO To PAT CFO To PAT% | 1,09,172.7 | -105.6 | -95.5 | -88.3 | 330.0 | -15.3 | 39.5 | -71.5 | -1,887.0 | -129.6 | -3,204.1 |
CFO To EBITDA CFO To EBITDA% | 196.6 | 19.2 | 82.5 | -70.1 | -159.7 | -303.4 | -25.8 | 478.0 | 332.8 | -134.4 | -719.4 |
| Financial Year | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| 6 | 1 | 1 | 6 | 5 | 1 | 0 | 1 | -3 | -2 | -59 | |
| -1 | -3 | -1 | 3 | 7 | 0 | 0 | 0 | 13 | 0 | -21 | |
| -5 | 2 | 0 | -9 | -11 | -1 | 0 | -1 | -9 | 2 | 81 | |
Net Cash Flow Net Cash FlowCr | 0 | 0 | 0 | 0 | 0 | -1 | 0 | 0 | 0 | 0 | 1 |
Free Cash Flow Free Cash FlowCr | 6 | 1 | 1 | 9 | 11 | 0 | 0 | 1 | 11 | -2 | -80 |
CFO To PAT CFO To PAT% | 1,09,172.7 | -105.6 | -95.5 | -88.3 | 330.0 | -15.3 | 39.5 | -71.5 | -1,887.0 | -129.6 | -3,204.1 |
CFO To EBITDA CFO To EBITDA% | 196.6 | 19.2 | 82.5 | -70.1 | -159.7 | -303.4 | -25.8 | 478.0 | 332.8 | -134.4 | -719.4 |
| Financial Year | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 | Current |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
Market Cap Market CapitalizationCr | 10 | 8 | 23 | 18 | 6 | 3 | 3 | 7 | 4 | 224 | 62 | |
Price To Earnings Price To Earnings | 1,575.0 | 42.6 | 2.3 | 12.2 | 31.7 | |||||||
Price To Sales Price To Sales | 0.3 | 0.2 | 0.7 | 2.0 | 1.9 | 0.6 | 1.2 | 16.5 | 1.8 | 18.6 | 2.9 | |
Price To Book Price To Book | 1.8 | 1.5 | 6.2 | -5.7 | -1.2 | -0.6 | -0.5 | -1.1 | -0.9 | 0.3 | 0.8 | |
EV To EBITDA EV To EBITDA | 8.6 | 9.2 | 28.7 | -4.3 | -90.1 | 29.2 | 70.0 | -10.5 | 5.4 | 27.8 | 7.5 | |
GPM GPM% | 22.8 | 23.7 | 16.4 | -60.5 | 14.1 | 46.3 | 45.0 | 51.5 | 4.5 | 99.7 | ||
OPM OPM% | 8.9 | 9.7 | 5.1 | -93.1 | -27.3 | -5.2 | 8.4 | 6.1 | -221.4 | 76.5 | 68.7 | 45.0 |
NPM NPM% | 0.0 | -1.8 | -4.4 | -73.9 | 13.2 | -102.3 | -5.5 | -40.7 | 39.0 | 79.3 | 15.4 | 8.7 |
ROCE ROCE% | 18.0 | 8.9 | 5.0 | -34.8 | 51.6 | -23.2 | -5.7 | 34.3 | 17.1 | 255.5 | 352.1 | 352.1 |
ROE ROE% | 0.1 | -11.6 | -39.0 | 212.4 | -80.5 | 64.7 | 5.0 | 15.5 | -2.7 | -39.2 | -39.9 | -39.9 |
ROA ROA% | 0.0 | -1.4 | -3.4 | -20.0 | 5.7 | -14.9 | -1.3 | -5.0 | 5.5 | 28.6 | 29.0 | 29.0 |
| Financial Year | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 | Current |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
Market Cap Market CapitalizationCr | 10 | 8 | 23 | 18 | 6 | 3 | 3 | 7 | 4 | 224 | 62 | |
Price To Earnings Price To Earnings | 1,575.0 | 42.6 | 2.3 | 12.2 | 31.7 | |||||||
Price To Sales Price To Sales | 0.3 | 0.2 | 0.7 | 2.0 | 1.9 | 0.6 | 1.2 | 16.5 | 1.8 | 18.6 | 2.9 | |
Price To Book Price To Book | 1.8 | 1.5 | 6.2 | -5.7 | -1.2 | -0.6 | -0.5 | -1.1 | -0.9 | 0.3 | 0.8 | |
EV To EBITDA EV To EBITDA | 8.6 | 9.2 | 28.7 | -4.3 | -90.1 | 29.2 | 70.0 | -10.5 | 5.4 | 27.8 | 7.5 | |
GPM GPM% | 22.8 | 23.7 | 16.4 | -60.5 | 14.1 | 46.3 | 45.0 | 51.5 | 4.5 | 99.7 | ||
OPM OPM% | 8.9 | 9.7 | 5.1 | -93.1 | -27.3 | -5.2 | 8.4 | 6.1 | -221.4 | 76.5 | 68.7 | 45.0 |
NPM NPM% | 0.0 | -1.8 | -4.4 | -73.9 | 13.2 | -102.3 | -5.5 | -40.7 | 39.0 | 79.3 | 15.4 | 8.7 |
ROCE ROCE% | 18.0 | 8.9 | 5.0 | -34.8 | 51.6 | -23.2 | -5.7 | 34.3 | 17.1 | 255.5 | 352.1 | 352.1 |
ROE ROE% | 0.1 | -11.6 | -39.0 | 212.4 | -80.5 | 64.7 | 5.0 | 15.5 | -2.7 | -39.2 | -39.9 | -39.9 |
ROA ROA% | 0.0 | -1.4 | -3.4 | -20.0 | 5.7 | -14.9 | -1.3 | -5.0 | 5.5 | 28.6 | 29.0 | 29.0 |
Documents — Starbeam Ventures Ltd