

| 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 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| 49 | 43 | 37 | 44 | 75 | 88 | 48 | 78 | 119 | 109 | 104 | 142 | |
Growth YoY Revenue Growth YoY% | 143.6 | 185.4 | 85.4 | 48.2 | 52.8 | 103.1 | 28.1 | 77.8 | 59.1 | 24.9 | 118.0 | 82.0 |
| 46 | 41 | 35 | 43 | 73 | 87 | 47 | 77 | 117 | 107 | 100 | 136 | |
| 3 | 2 | 2 | 1 | 2 | 1 | 0 | 1 | 2 | 2 | 3 | 6 | |
OPM OPM% | 5.2 | 5.7 | 5.0 | 2.5 | 2.2 | 0.9 | 0.1 | 1.5 | 1.6 | 2.3 | 3.2 | 4.2 |
| 0 | 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 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 |
PBT PBTCr | 2 | 2 | 1 | 0 | 1 | 0 | -1 | 1 | 1 | 2 | 3 | 5 |
| 2 | 0 | 0 | 0 | 1 | 0 | 0 | 0 | 1 | 0 | 1 | 1 | |
| 0 | 2 | 1 | 0 | 0 | 0 | -1 | 1 | 0 | 2 | 2 | 4 | |
Growth YoY PAT Growth YoY% | -84.3 | 136.6 | -16.4 | -88.9 | -166.7 | -91.7 | -157.1 | 117.4 | 276.9 | 1,092.9 | 396.9 | 734.0 |
NPM NPM% | 0.8 | 3.9 | 3.0 | 0.5 | -0.3 | 0.2 | -1.4 | 0.6 | 0.4 | 1.5 | 1.8 | 3.0 |
| 0.1 | 0.5 | 0.3 | 0.1 | -0.1 | 0.0 | -0.2 | 0.1 | 0.1 | 0.4 | 0.4 | 1.0 |
| 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 | 11 | 4 | 13 | 67 | 93 | 77 | 74 | 66 | 130 | 233 | 386 | 473 |
Growth Revenue Growth% | -67.9 | 244.0 | 430.7 | 40.0 | -17.4 | -3.3 | -11.8 | 98.7 | 79.1 | 65.4 | 22.5 | |
| 14 | 5 | 13 | 63 | 90 | 77 | 80 | 65 | 122 | 226 | 382 | 460 | |
| -3 | -1 | 0 | 3 | 4 | 0 | -5 | 1 | 9 | 7 | 4 | 14 | |
OPM OPM% | -22.7 | -24.3 | -0.4 | 4.5 | 3.8 | -0.2 | -6.9 | 0.9 | 6.6 | 3.0 | 1.0 | 2.9 |
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | |
Interest Expense Interest ExpenseCr | 1 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Depreciation DepreciationCr | 2 | 2 | 2 | 2 | 2 | 2 | 2 | 3 | 3 | 3 | 3 | 3 |
PBT PBTCr | -5 | -3 | -2 | 1 | 2 | -2 | -7 | -2 | 6 | 4 | 1 | 10 |
| -1 | -1 | -1 | 0 | 1 | 0 | -2 | 0 | 2 | 1 | 1 | 2 | |
PAT PATCr | -4 | -2 | -1 | 0 | 1 | -2 | -6 | -2 | 5 | 3 | 0 | 8 |
Growth PAT Growth% | 42.2 | 33.6 | 122.7 | 123.1 | -346.3 | -200.4 | 69.3 | 364.4 | -38.8 | -83.3 | 1,682.2 | |
NPM NPM% | -34.0 | -61.4 | -11.9 | 0.5 | 0.8 | -2.4 | -7.5 | -2.6 | 3.5 | 1.2 | 0.1 | 1.7 |
| -2.2 | -1.3 | -0.1 | 0.2 | 0.4 | -0.9 | -2.4 | -0.7 | 1.3 | 0.8 | 0.1 | 1.9 |
| Financial Year | Mar 2015 | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Sep 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
Equity Capital Equity CapitalCr | 16 | 16 | 16 | 16 | 19 | 19 | 22 | 23 | 32 | 40 | 44 | 44 |
Reserves ReservesCr | -6 | -8 | -9 | -9 | -8 | -10 | -16 | -17 | -10 | 17 | 48 | 51 |
| 19 | 18 | 22 | 34 | 37 | 39 | 41 | 26 | 43 | 97 | 124 | 80 | |
| 21 | 20 | 15 | 14 | 13 | 14 | 29 | 27 | 27 | 10 | 2 | 8 | |
| 51 | 47 | 44 | 58 | 62 | 62 | 77 | 60 | 93 | 164 | 217 | 182 | |
| 15 | 13 | 11 | 26 | 32 | 31 | 42 | 24 | 59 | 126 | 161 | 117 | |
| 36 | 35 | 33 | 32 | 30 | 31 | 35 | 36 | 34 | 38 | 56 | 65 | |
| 51 | 47 | 44 | 58 | 62 | 62 | 77 | 60 | 93 | 164 | 217 | 182 |
| 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 | 6 | 0 | -2 | 3 | 4 | 1 | -8 | -26 | -10 | |
| 0 | 0 | 0 | 0 | 2 | -4 | -4 | -1 | -2 | -6 | -22 | |
| -2 | -1 | -7 | 0 | 0 | 0 | 0 | 0 | 11 | 32 | 34 | |
Net Cash Flow Net Cash FlowCr | -1 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 1 | 0 | 2 |
Free Cash Flow Free Cash FlowCr | 1 | 0 | 6 | -1 | -2 | 0 | -1 | -2 | -10 | -32 | -32 |
CFO To PAT CFO To PAT% | -32.7 | -21.1 | -429.0 | 2.5 | -227.0 | -186.4 | -66.8 | -62.7 | -188.2 | -928.8 | -2,193.8 |
CFO To EBITDA CFO To EBITDA% | -49.1 | -53.3 | -12,146.5 | 0.3 | -47.7 | -2,815.9 | -72.1 | 189.3 | -98.2 | -367.2 | -253.5 |
| 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 | 11 | 10 | 16 | 18 | 17 | 14 | 16 | 27 | 153 | 240 | 159 |
Price To Earnings Price To Earnings | 0.0 | 0.0 | 0.0 | 54.1 | 23.3 | 0.0 | 0.0 | 0.0 | 33.7 | 87.1 | 332.4 |
Price To Sales Price To Sales | 1.0 | 2.8 | 1.3 | 0.3 | 0.2 | 0.2 | 0.2 | 0.4 | 1.2 | 1.0 | 0.4 |
Price To Book Price To Book | 1.1 | 13.1 | 2.5 | 2.6 | 1.6 | 1.6 | 2.7 | 4.4 | 6.8 | 4.2 | 1.7 |
EV To EBITDA EV To EBITDA | -14.1 | -41.2 | -675.5 | 12.3 | 8.9 | -248.8 | -5.8 | 49.8 | 17.8 | 34.3 | 39.4 |
GPM GPM% | -4.2 | 4.4 | 12.9 | 12.4 | 10.5 | 11.0 | 18.2 | 29.8 | 28.2 | 24.8 | 20.5 |
OPM OPM% | -22.7 | -24.3 | -0.4 | 4.5 | 3.8 | -0.2 | -6.9 | 0.9 | 6.6 | 3.0 | 1.0 |
NPM NPM% | -34.0 | -61.4 | -11.9 | 0.5 | 0.8 | -2.4 | -7.5 | -2.6 | 3.5 | 1.2 | 0.1 |
ROCE ROCE% | -12.6 | -8.9 | -7.8 | 2.9 | 6.0 | -8.6 | -34.2 | -24.2 | 25.9 | 7.6 | 1.2 |
ROE ROE% | -38.7 | -28.8 | -20.4 | 4.8 | 7.0 | -21.0 | -92.7 | -28.2 | 20.2 | 4.8 | 0.5 |
ROA ROA% | -7.6 | -4.7 | -3.4 | 0.6 | 1.2 | -3.0 | -7.2 | -2.9 | 4.9 | 1.7 | 0.2 |