


| Quarter | Mar 2019 | Jun 2019 | Sep 2019 | Dec 2019 | Mar 2020 | Jun 2020 | Sep 2020 | Dec 2020 | Mar 2021 | Jun 2021 | Sep 2021 | Dec 2021 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| 16 | 0 | 0 | 4 | 2 | 13 | 9 | 0 | 2 | 0 | 0 | 0 | |
Growth YoY Revenue Growth YoY% | -98.6 | -98.8 | -72.3 | -84.9 | 9,630.8 | 6,166.7 | -100.0 | -36.2 | -100.0 | -100.0 | ||
| 1 | 0 | 0 | 2 | 0 | 8 | 9 | 0 | 17 | 0 | 0 | 0 | |
| 15 | 0 | 0 | 3 | 2 | 4 | 0 | 0 | -16 | 0 | 0 | 0 | |
OPM OPM% | 95.8 | 53.9 | 66.7 | 61.5 | 92.6 | 34.7 | 0.1 | -1,013.5 | ||||
| 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 | 15 | 0 | 0 | 3 | 2 | 4 | 0 | 0 | -16 | 0 | 0 | 0 |
| 4 | -1 | 0 | 1 | 1 | 1 | 0 | 0 | -2 | 0 | 0 | 0 | |
| 11 | 1 | 0 | 2 | 1 | 3 | 0 | 0 | -14 | 0 | 0 | 0 | |
Growth YoY PAT Growth YoY% | 3,554.8 | -85.2 | -103.2 | -86.3 | -88.3 | 134.8 | 28.9 | -104.3 | -1,168.4 | -108.2 | 88.9 | 14.3 |
NPM NPM% | 70.5 | 1,038.5 | -253.3 | 38.3 | 54.7 | 25.1 | -2.9 | -916.8 | ||||
| 0.2 | 0.0 | 0.0 | 0.0 | 0.0 | 0.1 | 0.0 | 0.0 | -0.3 | 0.0 | 0.0 | 0.0 |
| Financial Year | Mar 2012 | Mar 2013 | Mar 2014 | Mar 2015 | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | TTM |
|---|---|---|---|---|---|---|---|---|---|---|---|
Revenue RevenueCr | 115 | 219 | 140 | 293 | 116 | 3 | 0 | 53 | 7 | 24 | 2 |
Growth Revenue Growth% | 90.3 | -35.8 | 108.5 | -60.3 | -97.3 | -100.0 | -86.8 | 239.2 | -93.4 | ||
| 98 | 188 | 127 | 278 | 112 | 4 | 0 | 1 | 2 | 35 | 18 | |
| 17 | 30 | 14 | 15 | 4 | -1 | 0 | 52 | 5 | -11 | -16 | |
OPM OPM% | 14.9 | 13.9 | 9.8 | 5.0 | 3.3 | -37.8 | 97.7 | 72.4 | -48.3 | -1,036.1 | |
| 0 | 0 | 2 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | |
Interest Expense Interest ExpenseCr | 2 | 2 | 1 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Depreciation DepreciationCr | 9 | 14 | 14 | 14 | 12 | 12 | 5 | 0 | 0 | 0 | 0 |
PBT PBTCr | 6 | 15 | 1 | 1 | -8 | -13 | -6 | 52 | 5 | -11 | -16 |
| 1 | 6 | 0 | 0 | 1 | 1 | -4 | 7 | 1 | 0 | -2 | |
PAT PATCr | 5 | 9 | 1 | 0 | -9 | -14 | -1 | 44 | 4 | -11 | -15 |
Growth PAT Growth% | 78.1 | -93.0 | -38.8 | -2,383.3 | -53.7 | 92.4 | 4,296.7 | -91.1 | -390.1 | -27.9 | |
NPM NPM% | 4.5 | 4.2 | 0.5 | 0.1 | -7.8 | -444.4 | 83.8 | 56.4 | -48.3 | -939.4 | |
| 0.3 | 0.5 | 0.0 | 0.0 | -0.5 | -0.8 | -0.1 | 1.7 | 0.1 | -0.2 | -0.3 |
| Financial Year | Mar 2012 | Mar 2013 | Mar 2014 | Mar 2015 | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Sep 2021 |
|---|---|---|---|---|---|---|---|---|---|---|---|
Equity Capital Equity CapitalCr | 18 | 18 | 18 | 18 | 18 | 18 | 18 | 51 | 51 | 51 | 51 |
Reserves ReservesCr | 68 | 77 | 77 | 78 | 69 | 55 | 54 | 147 | 148 | 136 | 136 |
| 73 | 49 | 62 | 60 | 129 | 239 | 237 | 211 | 205 | 200 | 200 | |
| 116 | 114 | 115 | 115 | 117 | 12 | 5 | 1 | 1 | 1 | 1 | |
| 274 | 258 | 272 | 270 | 333 | 324 | 314 | 410 | 404 | 389 | 389 | |
| 97 | 64 | 88 | 97 | 171 | 186 | 181 | 193 | 188 | 196 | 196 | |
| 177 | 193 | 184 | 173 | 162 | 138 | 133 | 217 | 217 | 193 | 193 | |
| 274 | 258 | 272 | 270 | 333 | 324 | 314 | 410 | 404 | 389 | 389 |
| Financial Year | Mar 2012 | Mar 2013 | Mar 2014 | Mar 2015 | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 |
|---|---|---|---|---|---|---|---|---|---|---|
| 28 | 15 | 28 | 3 | -1 | 2 | -7 | 44 | 10 | -16 | |
| -16 | -30 | -5 | -3 | 0 | 0 | 5 | -83 | 0 | 24 | |
| 19 | -20 | -23 | 0 | 1 | 0 | 0 | 39 | -10 | -8 | |
Net Cash Flow Net Cash FlowCr | 32 | -34 | 0 | 0 | 0 | 2 | -2 | 0 | 0 | 0 |
Free Cash Flow Free Cash FlowCr | 13 | -15 | 23 | 0 | -1 | 2 | -2 | -39 | 10 | 8 |
CFO To PAT CFO To PAT% | 555.1 | 164.7 | 4,310.7 | 874.6 | 8.9 | -12.5 | 671.1 | 100.0 | 266.4 | 138.7 |
CFO To EBITDA CFO To EBITDA% | 165.8 | 49.4 | 201.7 | 23.4 | -20.7 | -146.8 | 1,466.2 | 85.8 | 207.7 | 138.7 |
| Financial Year | Mar 2012 | Mar 2013 | Mar 2014 | Mar 2015 | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 |
|---|---|---|---|---|---|---|---|---|---|---|
Market Cap Market CapitalizationCr | 59 | 22 | 15 | 15 | 11 | 11 | 19 | 590 | 334 | 120 |
Price To Earnings Price To Earnings | 11.6 | 2.4 | 22.6 | 38.1 | 0.0 | 0.0 | 0.0 | 13.4 | 82.5 | 0.0 |
Price To Sales Price To Sales | 0.5 | 0.1 | 0.1 | 0.1 | 0.1 | 3.4 | 11.2 | 48.0 | 5.1 | |
Price To Book Price To Book | 0.7 | 0.2 | 0.1 | 0.2 | 0.1 | 0.1 | 0.3 | 3.0 | 1.7 | 0.6 |
EV To EBITDA EV To EBITDA | 9.9 | 4.9 | 8.7 | 8.2 | 30.2 | -97.7 | -259.3 | 12.7 | 77.7 | -14.8 |
GPM GPM% | 20.8 | 17.7 | 12.8 | 6.2 | 4.4 | -13.0 | 100.0 | 100.0 | 5.2 | |
OPM OPM% | 14.9 | 13.9 | 9.8 | 5.0 | 3.3 | -37.8 | 97.7 | 72.4 | -48.3 | |
NPM NPM% | 4.5 | 4.2 | 0.5 | 0.1 | -7.8 | -444.4 | 83.8 | 56.4 | -48.3 | |
ROCE ROCE% | 3.6 | 7.8 | 0.9 | 0.4 | -4.0 | -7.1 | -3.1 | 19.7 | 2.0 | -4.8 |
ROE ROE% | 6.0 | 9.6 | 0.7 | 0.4 | -10.4 | -19.0 | -1.5 | 22.4 | 2.0 | -6.1 |
ROA ROA% | 1.9 | 3.5 | 0.2 | 0.1 | -2.7 | -4.3 | -0.3 | 10.8 | 1.0 | -2.9 |