

| Quarter | Mar 2024 | Jun 2024 | Sep 2024 | Dec 2024 | Mar 2025 | Jun 2025 | Sep 2025 | Dec 2025 |
|---|---|---|---|---|---|---|---|---|
| 523 | 361 | 584 | 635 | 676 | 645 | 899 | 954 | |
Growth YoY Revenue Growth YoY% | 29.2 | 78.8 | 54.0 | 50.2 | ||||
| 762 | 489 | 723 | 776 | 849 | 779 | 1,031 | 1,026 | |
| -239 | -128 | -139 | -141 | -172 | -134 | -133 | -72 | |
OPM OPM% | -45.6 | -35.6 | -23.9 | -22.2 | -25.5 | -20.8 | -14.7 | -7.5 |
| 12 | 8 | 15 | 15 | 12 | 28 | 42 | 37 | |
Interest Expense Interest ExpenseCr | 19 | 23 | 31 | 29 | 29 | 24 | 21 | 19 |
Depreciation DepreciationCr | 38 | 40 | 43 | 44 | 45 | 48 | 43 | 30 |
PBT PBTCr | -283 | -183 | -197 | -198 | -234 | -178 | -154 | -85 |
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | |
| -283 | -183 | -197 | -198 | -234 | -178 | -154 | -85 | |
Growth YoY PAT Growth YoY% | 17.3 | 2.6 | 21.9 | 57.2 | ||||
NPM NPM% | -54.1 | -50.7 | -33.8 | -31.1 | -34.7 | -27.6 | -17.1 | -8.9 |
| -11.0 | -61.0 | -8.0 | -8.0 | -9.0 | -5.0 | -4.1 | -2.2 |
| Financial Year | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | TTM |
|---|---|---|---|---|---|---|---|---|
Revenue RevenueCr | 4 | 35 | 80 | 409 | 1,781 | 1,754 | 2,255 | 3,173 |
Growth Revenue Growth% | 740.5 | 126.1 | 411.9 | 336.0 | -1.5 | 28.6 | 40.7 | |
| 101 | 220 | 259 | 670 | 2,489 | 2,439 | 2,836 | 3,684 | |
| -97 | -185 | -179 | -261 | -708 | -685 | -581 | -511 | |
OPM OPM% | -2,304.8 | -523.2 | -224.4 | -64.0 | -39.7 | -39.0 | -25.8 | -16.1 |
| 8 | 14 | 9 | 5 | 21 | -139 | 50 | 119 | |
Interest Expense Interest ExpenseCr | 8 | 24 | 28 | 40 | 65 | 89 | 111 | 93 |
Depreciation DepreciationCr | 10 | 25 | 35 | 48 | 113 | 147 | 171 | 166 |
PBT PBTCr | -108 | -220 | -233 | -344 | -865 | -1,060 | -812 | -651 |
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | |
PAT PATCr | -108 | -220 | -233 | -344 | -865 | -1,060 | -812 | -651 |
Growth PAT Growth% | -104.6 | -6.1 | -47.5 | -151.2 | -22.6 | 23.4 | 19.8 | |
NPM NPM% | -2,559.5 | -623.0 | -292.4 | -84.2 | -48.5 | -60.4 | -36.0 | -20.5 |
| -4,548.0 | -6,167.0 | -5,594.0 | -7,154.0 | -12,580.0 | -47.0 | -32.0 | -20.3 |
| Financial Year | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Sep 2025 |
|---|---|---|---|---|---|---|---|---|
Equity Capital Equity CapitalCr | 0 | 0 | 0 | 0 | 0 | 0 | 29 | 38 |
Reserves ReservesCr | 413 | 636 | 376 | 224 | 613 | 545 | 464 | 2,683 |
| 52 | 126 | 204 | 394 | 1,020 | 1,076 | 1,173 | 1,275 | |
| 70 | 142 | 161 | 200 | 344 | 291 | 434 | 447 | |
| 373 | 518 | 741 | 819 | 1,977 | 1,914 | 2,101 | 4,443 | |
| 138 | 192 | 259 | 293 | 1,308 | 1,229 | 1,157 | 3,357 | |
| 235 | 327 | 483 | 526 | 669 | 684 | 944 | 1,087 | |
| 373 | 518 | 741 | 819 | 1,977 | 1,914 | 2,101 | 4,443 |
| Financial Year | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 |
|---|---|---|---|---|---|---|---|
| -138 | -182 | -140 | -226 | -871 | -268 | -721 | |
| -29 | -123 | -143 | -6 | -135 | -228 | -378 | |
| 193 | 313 | 297 | 228 | 1,317 | 633 | 703 | |
Net Cash Flow Net Cash FlowCr | 26 | 8 | -16 | 52 | 311 | 138 | -396 |
Free Cash Flow Free Cash FlowCr | -210 | -298 | -227 | -297 | -1,001 | -267 | -721 |
CFO To PAT CFO To PAT% | 128.3 | 82.7 | 60.2 | 65.7 | 100.8 | 25.3 | 88.7 |
CFO To EBITDA CFO To EBITDA% | 142.5 | 98.4 | 78.4 | 86.6 | 123.1 | 39.1 | 124.1 |
| Financial Year | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 |
|---|---|---|---|---|---|---|---|
Market Cap Market CapitalizationCr | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Price To Earnings Price To Earnings | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 |
Price To Sales Price To Sales | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 |
Price To Book Price To Book | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 |
EV To EBITDA EV To EBITDA | -0.2 | -0.5 | -0.9 | -1.1 | -0.4 | 0.0 | -0.4 |
GPM GPM% | -671.4 | -131.4 | -14.9 | 4.1 | 10.4 | 7.0 | 16.8 |
OPM OPM% | -2,304.8 | -523.2 | -224.4 | -64.0 | -39.7 | -39.0 | -25.8 |
NPM NPM% | -2,559.5 | -623.0 | -292.4 | -84.2 | -48.5 | -60.4 | -36.0 |
ROCE ROCE% | -20.8 | -25.5 | -34.6 | -51.6 | -72.8 | -94.9 | -63.1 |
ROE ROE% | -26.0 | -34.6 | -62.1 | -153.5 | -141.0 | -194.4 | -164.8 |
ROA ROA% | -28.9 | -42.4 | -31.5 | -42.0 | -43.7 | -55.4 | -38.7 |