


| 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 | 1 | 2 | 2 | -2 | 2 | 2 | 1 | 1 | 1 | 1 | 1 | |
Growth YoY Revenue Growth YoY% | -11.8 | -5.3 | 176.3 | 244.3 | -260.6 | 80.0 | -17.2 | -66.7 | 139.2 | -39.5 | -36.1 | -12.9 |
Interest Expended Interest ExpendedCr | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Expenses ExpensesCr | 1 | 1 | 2 | 2 | -2 | 1 | 1 | -1 | 1 | 0 | 0 | -1 |
| 1 | 0 | 0 | 0 | 0 | 1 | 1 | 1 | 0 | 1 | 1 | 1 | |
FPM FPM% | 54.3 | 44.4 | 17.6 | 23.3 | -11.8 | 33.3 | 60.7 | 158.6 | -16.3 | 75.5 | 80.3 | 186.9 |
| 0 | 0 | 0 | 0 | 1 | 0 | 0 | 0 | 1 | 0 | 0 | 0 | |
Depreciation DepreciationCr | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
PBT PBTCr | 1 | 0 | 0 | 0 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 |
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | |
| 1 | 0 | 0 | 0 | 1 | 0 | 1 | 1 | 1 | 1 | 1 | 1 | |
Growth YoY PAT Growth YoY% | 100.0 | 383.3 | 88.9 | -55.1 | 48.1 | 44.8 | 120.6 | 238.7 | 28.8 | 50.0 | -28.0 | 8.6 |
NPM NPM% | 42.5 | 32.2 | 15.4 | 14.8 | -39.2 | 25.9 | 41.0 | 150.0 | 128.8 | 64.3 | 46.1 | 186.9 |
| 0.1 | 0.0 | 0.0 | 0.0 | 0.1 | 0.0 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 |
| 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 | 2 | 2 | 5 | 5 | 8 | 4 | 2 | 4 | 4 | 3 | 5 | 4 |
Growth Revenue Growth% | 15.6 | 11.5 | 152.7 | -7.3 | 65.3 | -52.3 | -35.4 | 51.7 | -3.0 | -13.1 | 56.2 | -27.8 |
Interest Expended Interest ExpendedCr | 1 | 1 | 1 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Expenses ExpensesCr | 0 | 1 | 2 | 1 | 5 | 2 | 1 | 2 | 2 | 1 | 2 | 0 |
| 1 | 1 | 3 | 3 | 3 | 2 | 2 | 1 | 2 | 2 | 3 | 3 | |
FPM FPM% | 48.1 | 38.6 | 56.8 | 66.7 | 31.8 | 57.6 | 65.6 | 37.2 | 53.4 | 47.8 | 53.1 | 75.6 |
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 1 | 1 | 1 | |
Depreciation DepreciationCr | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
PBT PBTCr | 1 | 1 | 3 | 3 | 3 | 2 | 1 | 1 | 2 | 2 | 4 | 4 |
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | |
PAT PATCr | 1 | 1 | 3 | 3 | 3 | 2 | 1 | 1 | 1 | 2 | 3 | 3 |
Growth PAT Growth% | -2.9 | 1.3 | 396.2 | 9.7 | -16.1 | -16.4 | -49.5 | 4.1 | 32.9 | 18.5 | 86.0 | 2.7 |
NPM NPM% | 29.5 | 26.8 | 52.6 | 62.3 | 31.6 | 55.3 | 43.2 | 29.6 | 40.6 | 55.4 | 66.0 | 93.8 |
| 0.1 | 0.1 | 0.3 | 0.3 | 0.3 | 0.2 | 0.1 | 0.1 | 0.1 | 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 | Sep 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
Equity Capital Equity CapitalCr | 10 | 10 | 10 | 10 | 10 | 10 | 10 | 10 | 10 | 10 | 10 | 10 |
Reserves ReservesCr | 12 | 12 | 14 | 16 | 16 | 17 | 19 | 20 | 22 | 23 | 26 | 27 |
Borrowings BorrowingsCr | 10 | 10 | 9 | 3 | 3 | 3 | 3 | 3 | 3 | 1 | 2 | 2 |
Other Liabilities Other LiabilitiesCr | 3 | 3 | 4 | 5 | 8 | 10 | 8 | 8 | 8 | 8 | 9 | 10 |
Total Liabilities Total LiabilitiesCr | 35 | 35 | 37 | 35 | 37 | 40 | 41 | 42 | 43 | 43 | 47 | 48 |
| 26 | 23 | 23 | 23 | 23 | 23 | 23 | ||||||
Cash Equivalents Cash EquivalentsCr | 1 | 1 | 0 | 1 | 1 | 0 | 1 | 1 | 3 | 0 | 0 | 0 |
Other Assets Other AssetsCr | 34 | 34 | 37 | 34 | 36 | 15 | 16 | 17 | 17 | 19 | 24 | 26 |
Total Assets Total AssetsCr | 35 | 35 | 37 | 35 | 37 | 40 | 41 | 42 | 43 | 43 | 47 | 48 |
| 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 | 1 | 2 | 8 | 4 | 2 | 1 | 0 | 1 | -2 | -1 | |
| -1 | 0 | -2 | -3 | 0 | -1 | 0 | 0 | 0 | 0 | 0 | |
| 1 | 0 | -1 | -5 | -4 | -2 | 0 | 0 | 0 | -1 | 0 | |
Net Cash Flow Net Cash FlowCr | -1 | 0 | -1 | 0 | 0 | -1 | 1 | 0 | 1 | -2 | 0 |
Free Cash Flow Free Cash FlowCr | -1 | 1 | 2 | 5 | 4 | 1 | 1 | 0 | 1 | -2 | 0 |
CFO To EBITDA CFO To EBITDA% | -63.1 | 67.6 | 67.0 | 257.4 | 167.2 | 84.8 | 68.5 | 17.6 | 75.3 | -101.3 | -24.9 |
| 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 | 769 | 99 | 9 | 7 | 15 | 49 | 34 | 50 | 34 |
Price To Earnings Price To Earnings | 0.0 | 0.0 | 283.5 | 32.8 | 5.8 | 5.8 | 18.3 | 44.5 | 31.0 | 35.6 | 13.5 |
Price To Sales Price To Sales | 0.0 | 0.0 | 147.1 | 20.4 | 1.1 | 1.8 | 5.9 | 13.1 | 9.4 | 13.6 | 6.0 |
Price To Book Price To Book | 0.0 | 0.0 | 31.9 | 3.8 | 0.3 | 0.3 | 0.5 | 1.6 | 1.1 | 1.5 | 0.9 |
EV To EBITDA EV To EBITDA | 9.9 | 10.5 | 261.4 | 31.4 | 4.5 | 4.7 | 10.6 | 37.1 | 18.1 | 34.0 | 13.5 |
FPM FPM% | 47.9 | 38.9 | 56.9 | 66.7 | 31.9 | 57.7 | 65.6 | 37.0 | 53.4 | 47.8 | 53.1 |
NPM NPM% | 29.5 | 26.8 | 52.6 | 62.3 | 31.6 | 55.3 | 43.2 | 29.6 | 40.6 | 55.4 | 66.0 |
ROCE ROCE% | 4.6 | 4.6 | 11.2 | 11.8 | 8.6 | 6.8 | 4.4 | 3.6 | 5.1 | 6.9 | 10.9 |
ROE ROE% | 2.5 | 2.5 | 11.4 | 11.7 | 9.7 | 7.7 | 3.6 | 3.6 | 4.7 | 5.3 | 9.1 |
ROA ROA% | 1.6 | 1.6 | 7.4 | 8.7 | 6.8 | 5.2 | 2.6 | 2.7 | 3.4 | 4.1 | 6.9 |