


| 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 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| 5 | 6 | 4 | 7 | 8 | 7 | 7 | 8 | 10 | 10 | 11 | 14 | |
Growth YoY Revenue Growth YoY% | 398.9 | 1.9 | -35.9 | 25.8 | 69.8 | 10.8 | 70.8 | 8.5 | 34.9 | 49.9 | 61.8 | 86.6 |
| 6 | 5 | 5 | 5 | 5 | 6 | 6 | 7 | 14 | 8 | 10 | 12 | |
| -2 | 1 | -1 | 2 | 2 | 1 | 1 | 1 | -4 | 1 | 1 | 2 | |
OPM OPM% | -38.1 | 14.5 | -19.6 | 33.8 | 28.8 | 9.6 | 11.7 | 12.4 | -39.0 | 13.6 | 11.0 | 14.4 |
| 0 | 0 | 0 | 0 | 1 | 0 | 0 | 0 | 5 | 1 | 1 | 1 | |
Interest Expense Interest ExpenseCr | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Depreciation DepreciationCr | 1 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 1 | 0 | 0 | 0 |
PBT PBTCr | -2 | 0 | -1 | 2 | 3 | 1 | 1 | 1 | 0 | 1 | 1 | 2 |
| -1 | 0 | -1 | 0 | 1 | 0 | 0 | 0 | 1 | 0 | 0 | 0 | |
| -2 | 0 | -1 | 2 | 2 | 0 | 0 | 1 | -1 | 1 | 1 | 2 | |
Growth YoY PAT Growth YoY% | -64.6 | -80.1 | -130.1 | 44.0 | 198.4 | 13.9 | 162.5 | -65.6 | -143.2 | 71.4 | 71.1 | 181.5 |
NPM NPM% | -41.0 | 7.3 | -17.4 | 22.2 | 23.7 | 7.5 | 6.4 | 7.0 | -7.6 | 8.6 | 6.7 | 10.6 |
| -0.6 | 0.1 | -0.2 | 0.5 | 0.8 | 0.2 | 0.2 | 0.2 | -0.2 | 0.2 | 0.1 | 0.3 |
| 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 | 19 | 18 | 53 | 38 | 16 | 8 | 6 | 6 | 22 | 25 | 32 | 46 |
Growth Revenue Growth% | 42,816.3 | -4.5 | 190.4 | -28.3 | -58.6 | -49.0 | -22.9 | 3.1 | 252.3 | 10.7 | 27.6 | 45.0 |
| 17 | 16 | 34 | 26 | 16 | 7 | 4 | 5 | 17 | 20 | 33 | 45 | |
| 2 | 2 | 19 | 12 | -1 | 1 | 2 | 2 | 5 | 5 | -2 | 1 | |
OPM OPM% | 11.8 | 10.5 | 36.6 | 30.9 | -3.5 | 7.1 | 29.6 | 28.5 | 24.1 | 19.0 | -5.0 | 1.3 |
| 0 | 1 | 0 | 0 | 0 | 0 | 1 | 0 | 0 | 1 | 6 | 7 | |
Interest Expense Interest ExpenseCr | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 1 | 2 |
Depreciation DepreciationCr | 1 | 0 | 0 | 0 | 1 | 0 | 1 | 1 | 2 | 2 | 2 | 2 |
PBT PBTCr | 1 | 2 | 19 | 11 | -1 | -31 | 0 | 1 | 4 | 4 | 2 | 4 |
| 0 | 0 | 3 | 1 | 0 | 0 | 0 | 0 | 0 | 1 | 1 | 2 | |
PAT PATCr | 0 | 2 | 16 | 10 | -1 | -31 | 0 | 1 | 4 | 3 | 1 | 2 |
Growth PAT Growth% | 191.0 | 1,398.5 | 684.7 | -32.9 | -109.8 | -2,933.3 | 100.0 | 12,751.8 | 511.5 | -20.8 | -77.0 | 240.0 |
NPM NPM% | 0.7 | 10.9 | 29.5 | 27.6 | -6.5 | -389.0 | -0.1 | 9.7 | 16.9 | 12.1 | 2.2 | 5.1 |
| 0.2 | 0.8 | 6.0 | 4.0 | -0.4 | -11.9 | 0.0 | 0.2 | 1.4 | 1.4 | 0.2 | 0.4 |
| Financial Year | Mar 2015 | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Sep 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
Equity Capital Equity CapitalCr | 17 | 17 | 18 | 18 | 18 | 18 | 18 | 18 | 20 | 30 | 54 | 54 |
Reserves ReservesCr | -1 | 2 | 20 | 26 | 19 | -13 | -13 | -11 | -6 | 4 | 19 | 22 |
| 3 | 2 | 8 | 11 | 14 | 11 | 4 | 9 | 8 | 6 | 20 | 26 | |
| 5 | 2 | 0 | 0 | 0 | 0 | 4 | 1 | 7 | 6 | 2 | 2 | |
| 25 | 25 | 46 | 56 | 51 | 17 | 14 | 18 | 34 | 48 | 96 | 104 | |
| 21 | 13 | 42 | 51 | 38 | 5 | 5 | 6 | 12 | 16 | 67 | 73 | |
| 4 | 12 | 4 | 5 | 13 | 12 | 9 | 12 | 22 | 32 | 29 | 31 | |
| 25 | 25 | 46 | 56 | 51 | 17 | 14 | 18 | 34 | 48 | 96 | 104 |
| Financial Year | Mar 2015 | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| 2 | 8 | 3 | -2 | 15 | 0 | -2 | 1 | 6 | 1 | -1 | |
| -3 | -7 | 3 | -1 | -9 | 0 | 2 | -1 | -14 | -11 | -36 | |
| 0 | -1 | 1 | -4 | -6 | 0 | 0 | 1 | 9 | 11 | 37 | |
Net Cash Flow Net Cash FlowCr | 0 | 0 | 7 | -7 | 0 | 0 | 0 | 0 | 1 | 1 | 0 |
Free Cash Flow Free Cash FlowCr | 0 | 8 | 2 | -3 | 6 | 0 | 0 | 0 | -8 | 0 | -9 |
CFO To PAT CFO To PAT% | 1,857.1 | 425.9 | 16.1 | -16.6 | -1,416.0 | -0.6 | 39,848.3 | 106.3 | 156.7 | 18.4 | -166.3 |
CFO To EBITDA CFO To EBITDA% | 108.8 | 442.1 | 13.0 | -14.8 | -2,651.8 | 33.5 | -106.3 | 36.2 | 109.4 | 11.7 | 72.3 |
| 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 | 62 | 71 | 114 | 55 | 34 | 8 | 18 | 21 | 41 | 39 | 61 |
Price To Earnings Price To Earnings | 443.1 | 35.8 | 7.3 | 5.3 | 0.0 | 0.0 | 0.0 | 34.1 | 10.7 | 15.1 | 85.9 |
Price To Sales Price To Sales | 3.2 | 3.9 | 2.2 | 1.4 | 2.1 | 1.0 | 2.9 | 3.3 | 1.8 | 1.6 | 1.9 |
Price To Book Price To Book | 3.7 | 3.7 | 3.0 | 1.3 | 0.9 | 1.4 | 3.1 | 3.1 | 2.8 | 1.4 | 0.8 |
EV To EBITDA EV To EBITDA | 29.1 | 38.1 | 5.5 | 4.7 | -62.2 | 15.0 | 10.4 | 15.2 | 7.9 | 8.6 | -47.3 |
GPM GPM% | 67.7 | 68.8 | 64.4 | 79.5 | 90.5 | 100.0 | 100.0 | 100.0 | 100.0 | 100.0 | 100.0 |
OPM OPM% | 11.8 | 10.5 | 36.6 | 30.9 | -3.5 | 7.1 | 29.6 | 28.5 | 24.1 | 19.0 | -5.0 |
NPM NPM% | 0.7 | 10.9 | 29.5 | 27.6 | -6.5 | -389.0 | -0.1 | 9.7 | 16.9 | 12.1 | 2.2 |
ROCE ROCE% | 3.1 | 10.3 | 50.1 | 25.5 | -2.4 | -516.1 | 3.0 | 5.8 | 23.4 | 11.1 | 2.8 |
ROE ROE% | 0.8 | 10.4 | 40.9 | 23.8 | -2.8 | -543.5 | -0.1 | 8.9 | 26.3 | 9.0 | 0.9 |
ROA ROA% | 0.5 | 8.1 | 33.6 | 18.7 | -2.0 | -180.0 | 0.0 | 3.5 | 11.1 | 6.3 | 0.7 |