


| 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% | ||||||||||||
| 0 | 0 | 0 | 0 | 1 | 0 | 0 | 0 | 1 | 0 | 0 | 0 | |
| 0 | 0 | 0 | 0 | -1 | 0 | 0 | 0 | -1 | 0 | 0 | 0 | |
OPM OPM% | ||||||||||||
| 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% | -98.3 | -70.8 | 14.3 | -66.7 | -633.3 | 42.9 | 25.0 | 166.7 | -31.3 | -100.0 | -100.0 | -75.0 |
NPM NPM% | ||||||||||||
| 0.0 | 0.0 | 0.1 | 0.0 | -0.1 | 0.1 | 0.1 | 0.1 | -0.1 | 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 | 2 | 1 | 7 | 18 | 26 | 29 | 2 | 0 | 0 | 0 | 0 | 0 |
Growth Revenue Growth% | 69.1 | -49.9 | 531.4 | 167.9 | 44.0 | 12.6 | -93.6 | -100.0 | ||||
| 2 | 2 | 9 | 20 | 28 | 32 | 4 | 1 | 1 | 1 | 1 | 1 | |
| 0 | -1 | -2 | -2 | -2 | -2 | -2 | -1 | -1 | -1 | -1 | -1 | |
OPM OPM% | -9.1 | -113.5 | -32.4 | -11.1 | -7.6 | -7.9 | -125.2 | |||||
| 1 | 2 | 2 | 2 | 2 | 3 | 2 | 4 | 2 | 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 | 0 | 0 | 0 | 3 | 1 | 0 | 0 | 0 |
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 1 | 0 | 0 | 0 | 0 | |
PAT PATCr | 1 | 0 | 0 | 0 | 0 | 0 | 0 | 2 | 0 | 0 | 0 | 0 |
Growth PAT Growth% | 257.4 | -74.9 | -260.1 | 126.4 | -117.2 | 1,336.0 | -171.8 | 1,706.1 | -81.6 | -97.6 | 654.4 | -344.5 |
NPM NPM% | 42.7 | 21.4 | -5.4 | 0.5 | -0.1 | 0.7 | -7.8 | |||||
| 0.6 | 0.1 | -0.2 | 0.1 | 0.0 | 0.1 | -0.1 | 1.5 | 0.3 | 0.0 | 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 | Sep 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
Equity Capital Equity CapitalCr | 16 | 16 | 16 | 16 | 16 | 16 | 16 | 16 | 16 | 16 | 16 | 16 |
Reserves ReservesCr | 12 | 12 | 11 | 12 | 12 | 12 | 12 | 14 | 14 | 14 | 14 | 14 |
| 14 | 14 | 4 | 19 | 22 | 29 | 2 | 2 | 1 | 0 | 0 | 0 | |
| 0 | 0 | 13 | 0 | 0 | 7 | 7 | 1 | 0 | 0 | 0 | 0 | |
| 41 | 41 | 45 | 46 | 49 | 63 | 35 | 32 | 32 | 30 | 31 | 30 | |
| 2 | 1 | 5 | 14 | 17 | 29 | 3 | 2 | 2 | 1 | 6 | 1 | |
| 39 | 40 | 39 | 32 | 32 | 33 | 33 | 30 | 29 | 29 | 24 | 29 | |
| 41 | 41 | 45 | 46 | 49 | 63 | 35 | 32 | 32 | 30 | 31 | 30 |
| 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 | -2 | 3 | 8 | 3 | -2 | -3 | -5 | -1 | -1 | -1 | |
| 1 | 2 | 2 | -5 | 2 | 2 | 3 | 5 | 1 | 2 | 1 | |
| 0 | 0 | -5 | -2 | -6 | 0 | 0 | 0 | 0 | 0 | 0 | |
Net Cash Flow Net Cash FlowCr | 0 | 0 | 0 | 1 | -1 | 0 | 0 | 0 | 0 | 0 | 0 |
Free Cash Flow Free Cash FlowCr | -1 | -2 | 3 | 8 | 3 | -2 | -3 | -5 | -1 | -1 | -1 |
CFO To PAT CFO To PAT% | -129.5 | -868.5 | -704.9 | 7,719.2 | -20,068.3 | -771.4 | 1,812.6 | -210.7 | -299.9 | -10,816.5 | -1,207.8 |
CFO To EBITDA CFO To EBITDA% | 610.3 | 164.0 | -118.4 | -372.5 | -168.4 | 68.7 | 113.7 | 667.1 | 142.2 | 88.0 | 73.6 |
| 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 | 33 | 16 | 23 | 21 | 12 | 5 | 11 | 23 | 9 | 10 | 9 |
Price To Earnings Price To Earnings | 36.4 | 68.7 | 0.0 | 222.5 | 0.0 | 25.6 | 0.0 | 9.7 | 20.7 | 662.0 | 114.0 |
Price To Sales Price To Sales | 15.6 | 14.9 | 3.3 | 1.1 | 0.5 | 0.2 | 5.7 | ||||
Price To Book Price To Book | 1.2 | 0.6 | 0.8 | 0.8 | 0.4 | 0.2 | 0.4 | 0.8 | 0.3 | 0.3 | 0.3 |
EV To EBITDA EV To EBITDA | -169.1 | -12.9 | -10.2 | -9.8 | -5.8 | -2.1 | -4.4 | -30.4 | -9.4 | -7.5 | -6.1 |
GPM GPM% | 43.3 | 38.1 | 0.1 | 0.0 | 0.5 | -0.3 | -5.5 | ||||
OPM OPM% | -9.1 | -113.5 | -32.4 | -11.1 | -7.6 | -7.9 | -125.2 | ||||
NPM NPM% | 42.7 | 21.4 | -5.4 | 0.5 | -0.1 | 0.7 | -7.8 | ||||
ROCE ROCE% | 3.9 | 1.1 | -1.4 | 0.3 | -0.1 | 0.9 | -0.6 | 10.7 | 2.2 | 0.1 | 0.3 |
ROE ROE% | 3.4 | 0.8 | -1.4 | 0.4 | -0.1 | 0.8 | -0.6 | 8.1 | 1.5 | 0.0 | 0.3 |
ROA ROA% | 2.2 | 0.6 | -0.8 | 0.2 | 0.0 | 0.3 | -0.4 | 7.4 | 1.4 | 0.0 | 0.3 |