


| 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 | 0 | 1 | 0 | 3 | 0 | 0 | 0 | 2 | 0 | 0 | 0 | |
Growth YoY Revenue Growth YoY% | 30.0 | -100.0 | 253.6 | 138.5 | -100.0 | -100.0 | -17.6 | |||||
| 2 | 0 | 1 | 0 | 2 | 0 | 0 | 0 | 2 | 0 | 0 | 1 | |
| -1 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -1 | |
OPM OPM% | -84.6 | -19.2 | -600.0 | 14.0 | 10.4 | |||||||
| 2 | 1 | 1 | 1 | 1 | 1 | 2 | 1 | 1 | 1 | 1 | 1 | |
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 | 1 | 0 | 0 | 0 | 1 | 0 | 1 | 0 | 1 | 0 | 1 | 0 |
| 0 | 0 | 0 | 0 | 1 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | |
| 1 | 0 | 0 | 0 | 0 | 0 | 1 | 0 | 1 | 0 | 1 | 0 | |
Growth YoY PAT Growth YoY% | -22.2 | 145.7 | 111.0 | 163.6 | -46.0 | -100.0 | 552.9 | 271.4 | 150.0 | -38.7 | -38.5 | |
NPM NPM% | 53.9 | 17.2 | 140.0 | 12.2 | 37.0 | |||||||
| 1.6 | 0.3 | 0.3 | 0.1 | 0.9 | -0.1 | 3.0 | 0.6 | 2.3 | 0.7 | 1.7 | 0.4 |
| Financial Year | Mar 2015 | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | TTM |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
Revenue RevenueCr | 29 | 7 | 3 | 2 | 11 | 23 | 1 | 1 | 2 | 4 | 2 | 2 |
Growth Revenue Growth% | 4,392.6 | -75.9 | -54.3 | -43.4 | 477.8 | 118.6 | -93.7 | -38.1 | 148.6 | 70.7 | -40.0 | 0.1 |
| 23 | 7 | 4 | 2 | 12 | 21 | 2 | 3 | 6 | 4 | 3 | 3 | |
| 6 | 0 | -1 | -1 | -2 | 2 | -1 | -2 | -3 | -1 | -1 | -1 | |
OPM OPM% | 20.8 | 5.0 | -22.8 | -29.5 | -16.5 | 9.0 | -34.3 | -186.1 | -155.2 | -13.0 | -43.1 | -42.6 |
| 2 | 2 | 3 | 2 | 3 | 1 | 2 | 3 | 3 | 2 | 4 | 4 | |
Interest Expense Interest ExpenseCr | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Depreciation DepreciationCr | 1 | 1 | 1 | 0 | 0 | 1 | 1 | 0 | 0 | 0 | 0 | 0 |
PBT PBTCr | 7 | 1 | 2 | 1 | 1 | 3 | 1 | 1 | -1 | 1 | 3 | 2 |
| 1 | 0 | 0 | 0 | 0 | 1 | 0 | 0 | 1 | 1 | 1 | 0 | |
PAT PATCr | 6 | 1 | 2 | 1 | 1 | 1 | 1 | 1 | -1 | 1 | 2 | 2 |
Growth PAT Growth% | 211.2 | -85.0 | 98.5 | -63.2 | 84.4 | 18.1 | -63.0 | 134.1 | -210.8 | 154.0 | 198.8 | -10.7 |
NPM NPM% | 20.6 | 12.8 | 55.4 | 36.0 | 11.5 | 6.2 | 36.4 | 137.5 | -61.3 | 19.4 | 96.5 | 86.1 |
| 17.0 | 3.0 | 4.6 | 1.5 | 3.1 | 3.6 | 1.1 | 3.1 | -4.3 | 1.6 | 5.7 | 5.1 |
| Financial Year | Mar 2015 | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Sep 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
Equity Capital Equity CapitalCr | 2 | 2 | 2 | 2 | 2 | 2 | 2 | 2 | 2 | 2 | 2 | 2 |
Reserves ReservesCr | 14 | 14 | 16 | 18 | 19 | 19 | 25 | 28 | 29 | 34 | 35 | 39 |
| 2 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | |
| 1 | 1 | 0 | 0 | 0 | 1 | 2 | 2 | 2 | 3 | 3 | 5 | |
| 36 | 34 | 39 | 41 | 44 | 44 | 59 | 64 | 67 | 77 | 80 | 91 | |
| 13 | 14 | 13 | 13 | 15 | 18 | 10 | 14 | 15 | 23 | 24 | 21 | |
| 23 | 20 | 26 | 28 | 29 | 26 | 49 | 50 | 51 | 53 | 57 | 70 | |
| 36 | 34 | 39 | 41 | 44 | 44 | 59 | 64 | 67 | 77 | 80 | 91 |
| Financial Year | Mar 2015 | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| 3 | 3 | -2 | 0 | -2 | 10 | -2 | -11 | -5 | -10 | -2 | |
| -3 | 2 | 1 | 1 | 3 | 2 | -7 | 6 | 4 | 9 | 2 | |
| 0 | -1 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | |
Net Cash Flow Net Cash FlowCr | 0 | 4 | 0 | 1 | 1 | 11 | -10 | -5 | -1 | -1 | 0 |
Free Cash Flow Free Cash FlowCr | 2 | 3 | -1 | 0 | -2 | 10 | -2 | -11 | -5 | -10 | -2 |
CFO To PAT CFO To PAT% | 49.2 | 327.8 | -99.6 | 19.3 | -199.1 | 691.4 | -433.7 | -880.1 | 361.4 | -1,342.5 | -107.2 |
CFO To EBITDA CFO To EBITDA% | 48.6 | 834.0 | 241.7 | -23.6 | 138.8 | 475.5 | 459.6 | 650.4 | 142.7 | 2,003.4 | 240.0 |
| Financial Year | Mar 2015 | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|
Market Cap Market CapitalizationCr | 0 | 4 | 4 | 3 | 0 | 0 | 3 | 8 | 10 | 10 | 14 |
Price To Earnings Price To Earnings | 0.0 | 7.6 | 4.4 | 12.5 | 0.0 | 0.0 | 12.1 | 13.7 | 0.0 | 34.4 | 13.8 |
Price To Sales Price To Sales | 0.0 | 0.6 | 1.2 | 1.9 | 0.0 | 0.0 | 1.8 | 8.7 | 4.5 | 2.7 | 6.3 |
Price To Book Price To Book | 0.0 | 0.3 | 0.2 | 0.2 | 0.0 | 0.0 | 0.1 | 0.3 | 0.3 | 0.3 | 0.4 |
EV To EBITDA EV To EBITDA | -0.1 | -2.5 | 1.2 | 3.7 | 3.4 | -8.3 | 9.9 | 0.3 | 0.6 | 18.4 | 4.4 |
GPM GPM% | 26.3 | 30.9 | 32.5 | 76.2 | 0.3 | 16.3 | 63.8 | -7.1 | -28.7 | 34.1 | 33.5 |
OPM OPM% | 20.8 | 5.0 | -22.8 | -29.5 | -16.5 | 9.0 | -34.3 | -186.1 | -155.2 | -13.0 | -43.1 |
NPM NPM% | 20.6 | 12.8 | 55.4 | 36.0 | 11.5 | 6.2 | 36.4 | 137.5 | -61.3 | 19.4 | 96.5 |
ROCE ROCE% | 45.8 | 8.8 | 10.3 | 4.5 | 6.4 | 12.5 | 2.9 | 4.5 | -2.2 | 4.1 | 8.1 |
ROE ROE% | 38.0 | 5.7 | 9.8 | 3.4 | 5.9 | 7.0 | 2.0 | 4.2 | -4.5 | 2.1 | 6.0 |
ROA ROA% | 16.9 | 2.7 | 4.6 | 1.6 | 2.8 | 3.3 | 0.9 | 1.9 | -2.1 | 1.0 | 2.8 |