


| 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% | -66.7 | 0.0 | 0.0 | 0.0 | 300.0 | 300.0 | 500.0 | 200.0 | -50.0 | 300.0 | -33.3 | 0.0 |
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | |
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | |
OPM OPM% | -400.0 | -300.0 | -400.0 | -500.0 | -25.0 | -50.0 | -16.7 | -133.3 | -200.0 | 50.0 | 100.0 | -100.0 |
| 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 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | |
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | |
Growth YoY PAT Growth YoY% | 83.3 | -550.0 | 25.0 | -25.0 | 0.0 | 92.3 | 66.7 | 20.0 | -300.0 | 900.0 | 500.0 | 25.0 |
NPM NPM% | -100.0 | -1,300.0 | -300.0 | -500.0 | -25.0 | -25.0 | -16.7 | -133.3 | -200.0 | 50.0 | 100.0 | -100.0 |
| 0.0 | -0.1 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 |
| 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 | 0 | 0 | 6 | 13 | 11 | 4 | 2 | 0 | 0 | 0 | 0 | 0 |
Growth Revenue Growth% | -97.7 | -15.3 | 4,381.0 | 124.0 | -13.3 | -60.9 | -51.9 | -96.4 | -49.1 | 87.8 | 118.1 | 56.5 |
| 0 | 0 | 5 | 12 | 10 | 4 | 2 | 0 | 0 | 0 | 0 | 0 | |
| 0 | 0 | 1 | 1 | 1 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | |
OPM OPM% | -101.6 | -65.7 | 8.8 | 11.1 | 9.9 | 3.5 | 19.9 | -328.8 | -325.1 | -159.3 | -67.8 | 20.0 |
| 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 | 0 | 0 | 1 | 1 | 1 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | |
PAT PATCr | 0 | 0 | 1 | 1 | 1 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Growth PAT Growth% | -803.7 | 40.2 | 895.4 | 70.3 | -25.8 | -85.9 | 190.5 | -164.3 | 53.6 | -134.3 | 54.9 | 148.8 |
NPM NPM% | -85.3 | -60.2 | 10.7 | 8.1 | 7.0 | 2.5 | 15.2 | -272.3 | -248.2 | -309.6 | -64.1 | 20.0 |
| -0.4 | -0.2 | 0.3 | 0.3 | 0.2 | 0.0 | 0.1 | -0.1 | 0.0 | -0.1 | 0.0 | 0.0 |
| Financial Year | Mar 2015 | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Sep 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
Equity Capital Equity CapitalCr | 0 | 0 | 3 | 3 | 3 | 3 | 3 | 3 | 3 | 3 | 3 | 3 |
Reserves ReservesCr | -1 | -1 | -1 | 0 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 |
| 2 | 0 | 1 | 2 | 3 | 3 | 3 | 2 | 2 | 0 | 0 | 0 | |
| 0 | 2 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | |
| 1 | 1 | 4 | 6 | 8 | 8 | 7 | 6 | 6 | 4 | 4 | 4 | |
| 0 | 0 | 4 | 6 | 8 | 8 | 7 | 6 | 6 | 4 | 4 | 4 | |
| 1 | 1 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | |
| 1 | 1 | 4 | 6 | 8 | 8 | 7 | 6 | 6 | 4 | 4 | 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 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| 0 | 0 | -1 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | |
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | |
| 0 | 0 | 2 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | |
Net Cash Flow Net Cash FlowCr | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Free Cash Flow Free Cash FlowCr | 0 | 0 | -1 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
CFO To PAT CFO To PAT% | 197.2 | 190.7 | -235.7 | 9.3 | -20.5 | 18.9 | 31.4 | -26.1 | 10.8 | 22.1 | 55.8 |
CFO To EBITDA CFO To EBITDA% | 165.5 | 174.9 | -286.0 | 6.8 | -14.4 | 13.6 | 23.9 | -21.6 | 8.3 | 42.9 | 52.7 |
| 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 | 17 | 26 | 49 | 27 | 48 | 15 | 5 | 7 | 9 |
Price To Earnings Price To Earnings | 0.0 | 0.0 | 27.7 | 25.1 | 61.6 | 271.7 | 144.8 | 0.0 | 0.0 | 0.0 | 0.0 |
Price To Sales Price To Sales | 0.0 | 0.0 | 3.0 | 2.0 | 4.3 | 6.0 | 22.3 | 185.4 | 130.3 | 100.3 | 57.1 |
Price To Book Price To Book | 0.0 | 0.0 | 7.1 | 7.6 | 11.4 | 6.1 | 10.1 | 3.3 | 1.2 | 1.7 | 2.2 |
EV To EBITDA EV To EBITDA | -12.4 | -24.5 | 33.3 | 18.0 | 43.1 | 172.2 | 111.7 | -58.6 | -40.7 | -60.2 | -84.8 |
GPM GPM% | 2.6 | 20.8 | 15.2 | 14.5 | 14.8 | 14.0 | 27.3 | 9.1 | 13.3 | 43.7 | 22.1 |
OPM OPM% | -101.6 | -65.7 | 8.8 | 11.1 | 9.9 | 3.5 | 19.9 | -328.8 | -325.1 | -159.3 | -67.8 |
NPM NPM% | -85.3 | -60.2 | 10.7 | 8.1 | 7.0 | 2.5 | 15.2 | -272.3 | -248.2 | -309.6 | -64.1 |
ROCE ROCE% | -12.7 | -8.1 | 31.7 | 43.0 | 26.2 | 3.5 | 9.3 | -4.2 | -2.2 | -5.4 | -2.5 |
ROE ROE% | 12.2 | 6.8 | 25.7 | 30.5 | 18.4 | 2.5 | 6.8 | -4.6 | -2.2 | -5.4 | -2.5 |
ROA ROA% | -10.9 | -7.7 | 16.2 | 19.0 | 10.5 | 1.5 | 4.5 | -3.3 | -1.6 | -5.0 | -2.4 |