

| 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 | 0 | 0 | 0 | 0 | 4 | 1 | 6 | 7 | |
Growth YoY Revenue Growth YoY% | 1,534.6 | 2,307.7 | ||||||||||
| 2 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 3 | 1 | 2 | 3 | |
| -2 | 0 | 0 | 0 | 0 | 0 | -1 | 0 | 2 | 0 | 3 | 4 | |
OPM OPM% | 130.8 | 226.9 | 38.6 | 9.4 | 58.9 | 61.6 | ||||||
| 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 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
PBT PBTCr | -2 | 0 | 0 | 0 | 0 | 0 | -1 | 0 | 2 | 0 | 3 | 4 |
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 1 | 1 | |
| -2 | 0 | 0 | 0 | 0 | 0 | -1 | 0 | 1 | 0 | 3 | 3 | |
Growth YoY PAT Growth YoY% | -8,066.7 | 77.3 | 51.7 | 16.7 | 113.9 | 10.0 | -314.3 | -40.0 | 302.9 | 188.9 | 536.2 | 2,364.3 |
NPM NPM% | 130.8 | 223.1 | 32.2 | 7.5 | 44.1 | 46.1 | ||||||
| -2.1 | -0.1 | -0.1 | -0.1 | 0.3 | -0.1 | -0.5 | -0.1 | 1.2 | 0.1 | 2.2 | 2.8 |
| Financial Year | Sep 2014 | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | TTM |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
Revenue RevenueCr | 0 | 0 | 0 | 0 | 0 | 1 | 0 | 0 | 0 | 0 | 4 | 18 |
Growth Revenue Growth% | -96.5 | -16.5 | -21.2 | -100.0 | -87.8 | -100.0 | 1,449.7 | 349.3 | ||||
| 0 | 0 | 0 | 0 | 1 | 0 | 1 | 1 | 3 | 0 | 3 | 9 | |
| 0 | 0 | 0 | 0 | -1 | 1 | 0 | -1 | -3 | 0 | 1 | 9 | |
OPM OPM% | -3,655.4 | -373.8 | -324.5 | -287.5 | 69.7 | -315.9 | 8.2 | 25.7 | 52.2 | |||
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | |
Interest Expense Interest ExpenseCr | 1 | 2 | 1 | 1 | 1 | 1 | 0 | 0 | 0 | 0 | 0 | 0 |
Depreciation DepreciationCr | 0 | 2 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
PBT PBTCr | -2 | -4 | -2 | -2 | -2 | -1 | -1 | -1 | -3 | 0 | 1 | 9 |
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 2 | |
PAT PATCr | -2 | -4 | -2 | -2 | -2 | -1 | -1 | -1 | -3 | 0 | 1 | 7 |
Growth PAT Growth% | 71.3 | 56.6 | 4.8 | -20.7 | 62.2 | -18.7 | 10.6 | -314.7 | 100.3 | 9,225.8 | 833.9 | |
NPM NPM% | -17,044.5 | -3,897.3 | -2,023.8 | -2,444.7 | -61.7 | -600.6 | 3.2 | 19.2 | 39.9 | |||
| -1.8 | -4.0 | -1.5 | -1.5 | -1.8 | -0.6 | -0.8 | -0.7 | -2.8 | 0.0 | 0.7 | 6.3 |
| Financial Year | Sep 2014 | 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 | 9 | 10 | 11 | 11 | 11 | 11 | 11 | 11 | 11 | 11 | 11 | 11 |
Reserves ReservesCr | 24 | 16 | 14 | 14 | 13 | 13 | 12 | -13 | -17 | -17 | -16 | -13 |
| 12 | 15 | 15 | 15 | 16 | 17 | 17 | 18 | 14 | 14 | 15 | 18 | |
| 2 | 2 | 2 | 2 | 2 | 2 | 2 | 2 | 6 | 7 | 6 | 6 | |
| 48 | 42 | 41 | 41 | 41 | 42 | 42 | 17 | 15 | 15 | 17 | 22 | |
| 6 | 7 | 7 | 7 | 7 | 8 | 8 | 8 | 6 | 6 | 7 | 10 | |
| 41 | 35 | 35 | 34 | 35 | 35 | 34 | 9 | 9 | 9 | 10 | 12 | |
| 48 | 42 | 41 | 41 | 41 | 42 | 42 | 17 | 15 | 15 | 17 | 22 |
| Financial Year | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 |
|---|---|---|---|---|---|---|---|
| 0 | -1 | 0 | 0 | 0 | 0 | 1 | |
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | |
| 0 | 1 | 0 | 0 | 0 | 0 | -1 | |
Net Cash Flow Net Cash FlowCr | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Free Cash Flow Free Cash FlowCr | 0 | -1 | 0 | 0 | 0 | 0 | 1 |
CFO To PAT CFO To PAT% | 23.6 | 85.2 | -1.3 | 1.2 | 3.9 | -120.4 | 95.6 |
CFO To EBITDA CFO To EBITDA% | 88.0 | -75.4 | -2.4 | 1.5 | 4.0 | -46.9 | 71.4 |
| Financial Year | Sep 2014 | 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 | 7 | 6 | 8 | 6 | 0 | 7 | 13 | 7 | 5 | 10 |
Price To Earnings Price To Earnings | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 429.0 | 13.4 |
Price To Sales Price To Sales | 0.0 | 66.9 | 77.1 | 109.9 | 0.0 | 51.9 | 18.8 | 2.6 | |||
Price To Book Price To Book | 0.0 | 0.3 | 0.2 | 0.3 | 0.3 | 0.0 | 0.3 | -6.5 | -1.3 | -0.9 | -2.3 |
EV To EBITDA EV To EBITDA | 0.0 | -17.9 | -22.7 | -40.7 | -12.4 | -0.1 | -15.7 | -20.3 | -3.5 | 784.1 | 20.7 |
GPM GPM% | 100.0 | 83.7 | 77.1 | 100.0 | 100.0 | 100.0 | 186.3 | 42.5 | |||
OPM OPM% | -3,655.4 | -373.8 | -324.5 | -287.5 | 69.7 | -315.9 | 8.2 | 25.7 | |||
NPM NPM% | -17,044.5 | -3,897.3 | -2,023.8 | -2,444.7 | -61.7 | -600.6 | 3.2 | 19.2 | |||
ROCE ROCE% | -1.7 | -8.6 | -2.1 | -1.8 | -3.3 | 1.7 | -3.7 | 40.0 | 369.2 | 0.3 | 15.2 |
ROE ROE% | -5.1 | -15.4 | -6.7 | -6.4 | -8.1 | -3.0 | -3.7 | 40.0 | 62.4 | -0.2 | -17.4 |
ROA ROA% | -3.6 | -9.3 | -4.1 | -3.9 | -4.7 | -1.7 | -2.1 | -4.5 | -21.9 | 0.1 | 4.5 |