

| 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 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| 4 | 1 | 1 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | |
Growth YoY Revenue Growth YoY% | 2,100.0 | -100.0 | -100.0 | -100.0 | -100.0 | |||||||
Interest Expended Interest ExpendedCr | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Expenses ExpensesCr | 21 | 0 | 10 | 0 | 0 | 0 | 0 | 0 | 5 | 0 | 19 | 0 |
| -17 | 1 | -9 | 0 | 0 | 0 | 0 | 0 | -5 | 0 | -19 | 0 | |
FPM FPM% | -477.9 | 68.5 | -843.6 | 18.2 | -1,91,000.0 | |||||||
| 1 | 1 | 3 | 0 | 1 | 1 | 0 | 0 | 0 | 0 | 15 | 0 | |
Depreciation DepreciationCr | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
PBT PBTCr | -17 | 1 | -7 | 0 | 1 | 1 | 0 | 0 | -5 | 0 | -4 | 0 |
| 0 | 5 | -5 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | |
| -17 | -4 | -2 | 0 | 1 | 1 | 0 | 0 | -5 | 0 | -5 | 0 | |
Growth YoY PAT Growth YoY% | -11,700.0 | -3,166.7 | 84.2 | -99.3 | 104.0 | 115.0 | 107.3 | -240.0 | -868.2 | -110.2 | -4,236.4 | -128.6 |
NPM NPM% | -462.8 | -426.1 | -136.4 | 45.5 | -45,500.0 | |||||||
| -19.8 | -4.7 | -1.8 | 0.1 | 0.8 | 0.7 | 0.1 | -0.1 | -6.1 | -0.1 | -5.5 | -0.2 |
| 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 | 13 | 29 | 30 | 35 | 38 | 0 | 3 | 0 | 4 | 2 | 0 | 0 |
Growth Revenue Growth% | 46.7 | 132.5 | 2.7 | 17.7 | 8.9 | -99.7 | 2,220.7 | -83.6 | 661.7 | -41.4 | -99.6 | 7.5 |
Interest Expended Interest ExpendedCr | 17 | 34 | 37 | 63 | 82 | 14 | 1 | 0 | 0 | 0 | 0 | 0 |
Expenses ExpensesCr | -29 | 2 | 8 | 3 | 5 | 16 | 22 | 32 | 31 | 11 | 5 | 24 |
| 25 | -7 | -15 | -31 | -49 | -30 | -20 | -32 | -27 | -9 | -5 | -24 | |
FPM FPM% | 199.2 | -23.1 | -50.1 | -88.1 | -127.0 | -24,891.7 | -689.3 | -6,778.7 | -756.4 | -411.8 | -53,700.0 | -2,43,700.0 |
| 0 | 0 | 0 | 2 | 1 | 7 | 0 | 11 | 9 | 4 | 1 | 15 | |
Depreciation DepreciationCr | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
PBT PBTCr | 25 | -6 | -15 | -30 | -47 | -23 | -20 | -20 | -19 | -5 | -4 | -10 |
| 0 | 0 | 0 | 0 | 1 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | |
PAT PATCr | 25 | -6 | -15 | -30 | -48 | -23 | -20 | -20 | -19 | -5 | -4 | -10 |
Growth PAT Growth% | 173.6 | -125.7 | -126.6 | -102.3 | -63.5 | 52.1 | 15.3 | -4.2 | 9.5 | 74.5 | 5.7 | -121.3 |
NPM NPM% | 200.3 | -22.1 | -48.8 | -83.8 | -126.0 | -18,579.4 | -677.9 | -4,306.3 | -511.7 | -222.6 | -47,821.5 | -98,400.0 |
| 30.1 | -7.7 | -17.5 | -35.4 | -57.9 | -27.7 | -23.5 | -24.5 | -22.1 | -5.6 | -5.3 | -11.8 |
| 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 | 8 | 8 | 8 | 8 | 8 | 8 | 8 | 8 | 8 | 8 | 8 | 8 |
Reserves ReservesCr | 43 | 37 | 22 | -7 | -148 | -312 | -308 | -334 | -356 | -356 | -370 | -375 |
Borrowings BorrowingsCr | 127 | 178 | 281 | 458 | 616 | 519 | 511 | 496 | 470 | 465 | 441 | 441 |
Other Liabilities Other LiabilitiesCr | 5 | 23 | 28 | 34 | 81 | 81 | 102 | 59 | 75 | 68 | 68 | 68 |
Total Liabilities Total LiabilitiesCr | 183 | 246 | 340 | 493 | 558 | 298 | 313 | 229 | 197 | 185 | 147 | 142 |
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | |
Cash Equivalents Cash EquivalentsCr | 0 | 1 | 1 | 1 | 1 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Other Assets Other AssetsCr | 183 | 245 | 338 | 491 | 557 | 298 | 313 | 229 | 197 | 185 | 147 | 142 |
Total Assets Total AssetsCr | 183 | 246 | 340 | 493 | 558 | 298 | 313 | 229 | 197 | 185 | 147 | 142 |
| Financial Year | Mar 2015 | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| -32 | -37 | 29 | -73 | -49 | 9 | -4 | 2 | 19 | 5 | 24 | |
| 0 | 2 | -100 | -50 | -109 | 111 | 14 | 13 | 7 | 0 | 0 | |
| 33 | 36 | 70 | 123 | 158 | -120 | -10 | -15 | -26 | -5 | -24 | |
Net Cash Flow Net Cash FlowCr | 0 | 1 | 0 | 0 | -1 | -1 | 0 | 0 | 0 | 0 | 0 |
Free Cash Flow Free Cash FlowCr | -32 | -37 | 29 | -73 | -49 | 9 | -4 | 2 | 19 | 5 | 24 |
CFO To EBITDA CFO To EBITDA% | -129.2 | 552.8 | -196.0 | 234.7 | 101.1 | -29.3 | 22.4 | -7.2 | -70.7 | -60.1 | -445.2 |
| 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 | 30 | 23 | 26 | 24 | 15 | 5 | 3 | 4 | 5 | 0 | 6 |
Price To Earnings Price To Earnings | 1.2 | 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 | 2.4 | 0.8 | 0.9 | 0.7 | 0.4 | 0.7 | 1.2 | 9.2 | 1.4 | 0.0 | 553.0 |
Price To Book Price To Book | 0.6 | 0.5 | 0.9 | 30.7 | -0.1 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 |
EV To EBITDA EV To EBITDA | 6.3 | -29.8 | -20.4 | -15.5 | -12.9 | -17.6 | -25.7 | -15.7 | -17.3 | -53.2 | -83.1 |
FPM FPM% | 199.2 | -23.1 | -50.1 | -88.1 | -127.0 | -23,930.9 | -690.2 | -6,709.6 | -757.0 | -411.9 | -57,776.3 |
NPM NPM% | 200.3 | -22.1 | -48.8 | -83.8 | -126.0 | -18,579.4 | -677.9 | -4,306.3 | -511.7 | -222.6 | -47,821.5 |
ROCE ROCE% | 23.4 | 12.2 | 7.3 | 7.3 | 7.3 | -4.4 | -8.8 | -12.0 | -15.0 | -3.9 | -5.6 |
ROE ROE% | 48.7 | -14.3 | -47.9 | -3,151.7 | 34.7 | 7.7 | 6.5 | 6.3 | 5.3 | 1.4 | 1.2 |
ROA ROA% | 13.7 | -2.6 | -4.3 | -6.0 | -8.7 | -7.8 | -6.3 | -8.9 | -9.4 | -2.5 | -3.0 |