


| 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 | 0 | 0 | 0 | 0 | |
Growth YoY Revenue Growth YoY% | -100.0 | 66.7 | -50.0 | 20.0 | 60.0 | 60.0 | 0.0 | -16.7 | -37.5 | |||
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 1 | 0 | 0 | 0 | |
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -1 | 0 | 0 | 0 | |
OPM OPM% | -120.0 | -240.0 | -220.0 | -540.0 | -820.0 | -133.3 | -112.5 | -675.0 | -280.0 | -160.0 | -100.0 | |
| 0 | 0 | 0 | 0 | 0 | 1 | 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 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
PBT PBTCr | -1 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -1 | 0 | 0 | 0 |
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | |
| -1 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -1 | 0 | 0 | 0 | |
Growth YoY PAT Growth YoY% | 42.4 | 90.7 | 92.7 | 91.3 | 81.6 | 253.8 | 46.1 | 25.0 | -163.0 | -315.0 | -457.1 | -311.1 |
NPM NPM% | -130.0 | -260.0 | -240.0 | -540.0 | 400.0 | -116.7 | -112.5 | -887.5 | -860.0 | -780.0 | -740.0 | |
| -0.2 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | -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 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Growth Revenue Growth% | -67.9 | -42.3 | 54.7 | -57.9 | -39.7 | -95.0 | 4,642.1 | -48.9 | -36.4 | 326.3 | 11.0 | -11.8 |
| 2 | 1 | 3 | 2 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | |
| -2 | -1 | -3 | -2 | -1 | -1 | -1 | 0 | -1 | -1 | -1 | -1 | |
OPM OPM% | -510.6 | -623.1 | -911.9 | -1,780.7 | -961.8 | -24,155.8 | -311.0 | -534.5 | -1,910.2 | -262.6 | -430.9 | -352.2 |
| 0 | 0 | 1 | 7 | 2 | 0 | 0 | 0 | 0 | 0 | 1 | 0 | |
Interest Expense Interest ExpenseCr | 0 | 0 | 0 | 1 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 1 |
Depreciation DepreciationCr | 17 | 21 | 18 | 10 | 10 | 10 | 10 | 10 | 5 | 0 | 0 | 0 |
PBT PBTCr | -19 | -22 | -20 | -6 | -9 | -11 | -10 | -10 | -6 | -1 | -1 | -2 |
| 0 | 0 | 0 | 1 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | |
PAT PATCr | -19 | -22 | -20 | -6 | -9 | -11 | -10 | -10 | -6 | -1 | -1 | -2 |
Growth PAT Growth% | 85.7 | -12.6 | 7.8 | 67.6 | -36.6 | -24.7 | 4.8 | 0.3 | 42.2 | 89.1 | -3.1 | -181.0 |
NPM NPM% | -6,079.3 | -11,864.4 | -7,071.7 | -5,445.3 | -12,334.3 | -3,06,601.7 | -6,154.3 | -11,998.4 | -10,904.9 | -279.1 | -259.3 | -826.1 |
| -2.5 | -2.8 | -2.6 | -0.8 | -1.2 | -1.4 | -1.4 | -1.4 | -0.8 | -0.1 | -0.1 | -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 | 76 | 76 | 76 | 76 | 76 | 76 | 76 | 76 | 76 | 76 | 76 | 76 |
Reserves ReservesCr | 116 | 99 | -17 | -23 | -32 | -43 | -54 | -58 | -64 | -65 | -66 | -67 |
| 25 | 11 | 12 | 14 | 13 | 14 | 14 | 9 | 10 | 11 | 13 | 13 | |
| 127 | 127 | 127 | 120 | 120 | 120 | 120 | 121 | 121 | 120 | 121 | 122 | |
| 344 | 313 | 198 | 187 | 177 | 167 | 157 | 147 | 142 | 142 | 144 | 144 | |
| 18 | 3 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | |
| 326 | 310 | 197 | 186 | 176 | 166 | 156 | 146 | 141 | 141 | 143 | 143 | |
| 344 | 313 | 198 | 187 | 177 | 167 | 157 | 147 | 142 | 142 | 144 | 144 |
| Financial Year | Mar 2015 | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| 4 | 6 | 0 | -1 | -2 | 0 | 0 | 0 | 0 | 0 | 1 | |
| -5 | -6 | 0 | 3 | 2 | 0 | 0 | 0 | 0 | 0 | -2 | |
| 1 | 0 | 0 | -2 | 0 | 0 | 0 | 0 | 0 | 0 | 1 | |
Net Cash Flow Net Cash FlowCr | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Free Cash Flow Free Cash FlowCr | 4 | 6 | 0 | 3 | 0 | 0 | 0 | 0 | 0 | 0 | 1 |
CFO To PAT CFO To PAT% | -18.4 | -30.0 | -0.1 | 9.7 | 19.8 | -1.3 | -0.1 | -0.9 | 0.0 | -0.7 | -176.9 |
CFO To EBITDA CFO To EBITDA% | -219.3 | -572.0 | -0.9 | 29.7 | 253.5 | -16.1 | -2.4 | -21.1 | 0.0 | -0.8 | -106.4 |
| Financial Year | Mar 2015 | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|
Market Cap Market CapitalizationCr | 14 | 14 | 14 | 16 | 30 | 23 | 35 | 27 | 19 | 62 | 25 |
Price To Earnings Price To Earnings | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 |
Price To Sales Price To Sales | 46.7 | 75.8 | 48.7 | 132.0 | 433.0 | 204.1 | 303.9 | 314.5 | 268.2 | 97.6 | |
Price To Book Price To Book | 0.1 | 0.1 | 0.2 | 0.3 | 0.7 | 0.7 | 1.6 | 1.6 | 1.7 | 5.8 | 2.5 |
EV To EBITDA EV To EBITDA | -18.0 | -25.5 | -11.1 | -12.2 | -57.4 | -38.3 | -87.3 | -84.9 | -30.4 | -122.7 | -35.3 |
GPM GPM% | 95.5 | 99.6 | 100.0 | 58.8 | 52.5 | -313.6 | 64.1 | 153.3 | -20.3 | 99.7 | 100.0 |
OPM OPM% | -510.6 | -623.1 | -911.9 | -1,780.7 | -961.8 | -24,155.8 | -311.0 | -534.5 | -1,910.2 | -262.6 | -430.9 |
NPM NPM% | -6,079.3 | -11,864.4 | -7,071.7 | -5,445.3 | -12,334.3 | -3,06,601.7 | -6,154.3 | -11,998.4 | -10,904.9 | -279.1 | -259.3 |
ROCE ROCE% | -9.1 | -11.3 | -26.4 | -7.4 | -16.2 | -24.6 | -30.3 | -34.6 | -23.8 | -2.1 | -1.8 |
ROE ROE% | -10.0 | -12.3 | -33.7 | -12.3 | -20.1 | -33.5 | -46.9 | -59.9 | -52.9 | -6.1 | -6.7 |
ROA ROA% | -5.6 | -6.9 | -10.0 | -3.5 | -5.0 | -6.6 | -6.7 | -7.1 | -4.2 | -0.5 | -0.5 |