


| Quarter | Mar 2013 | Jun 2013 | Jun 2018 | Sep 2018 | Dec 2018 | Mar 2019 | Jun 2019 | Sep 2019 | Dec 2019 | Mar 2020 | Jun 2020 | Sep 2020 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| 360 | 409 | 9 | 6 | 6 | 6 | 6 | 5 | 3 | 1 | 1 | 1 | |
Growth YoY Revenue Growth YoY% | 34.2 | 21.6 | -32.3 | -22.7 | -58.6 | -77.5 | -85.7 | -74.7 | ||||
| 352 | 398 | -9 | 73 | 8 | 8 | 7 | 5 | 4 | 49 | 1 | 373 | |
| 8 | 11 | 18 | -67 | -2 | -2 | -1 | -1 | -1 | -48 | 0 | -372 | |
OPM OPM% | 2.2 | 2.6 | 203.7 | -1,115.5 | -24.8 | -43.4 | -16.2 | -13.6 | -51.9 | -3,730.2 | 3.6 | -31,799.2 |
| 8 | 2 | 0 | 0 | 1 | 0 | 0 | 0 | 0 | 0 | 0 | 124 | |
Interest Expense Interest ExpenseCr | 3 | 1 | 0 | 1 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Depreciation DepreciationCr | 4 | 3 | 2 | 2 | 2 | 2 | 2 | 2 | 2 | 2 | 2 | 2 |
PBT PBTCr | 9 | 8 | 16 | -69 | -3 | -4 | -3 | -2 | -3 | -50 | -1 | -250 |
| 6 | 2 | 0 | 1 | 0 | -12 | 0 | 0 | -2 | -10 | 0 | -64 | |
| 4 | 5 | 16 | -70 | -3 | 7 | -3 | -3 | -1 | -40 | -2 | -186 | |
Growth YoY PAT Growth YoY% | -41.4 | -15.2 | -118.6 | 96.3 | 51.2 | -635.3 | 46.8 | -7,150.8 | ||||
NPM NPM% | 1.0 | 1.3 | 181.5 | -1,164.9 | -47.3 | 129.9 | -50.0 | -55.3 | -55.7 | -3,082.9 | -185.7 | -15,865.0 |
| 2.6 | 3.8 | 11.6 | -51.5 | -2.2 | 5.5 | -2.2 | -1.9 | -1.1 | -29.3 | -1.1 | -136.9 |
| Financial Year | Mar 2011 | Mar 2012 | Mar 2013 | Mar 2014 | Mar 2015 | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | TTM |
|---|---|---|---|---|---|---|---|---|---|---|---|
Revenue RevenueCr | 503 | 886 | 1,457 | 1,508 | 350 | 105 | 24 | 27 | 27 | 14 | 6 |
Growth Revenue Growth% | 76.2 | 64.5 | 3.5 | -76.8 | -70.0 | -77.0 | 10.1 | 0.5 | -46.1 | -58.8 | |
| 468 | 852 | 1,417 | 1,475 | 375 | 138 | 53 | 36 | 80 | 65 | 427 | |
| 35 | 34 | 41 | 33 | -26 | -33 | -29 | -10 | -53 | -51 | -422 | |
OPM OPM% | 6.9 | 3.8 | 2.8 | 2.2 | -7.3 | -31.7 | -121.0 | -35.9 | -199.2 | -354.4 | -7,096.1 |
| 1 | 12 | 16 | 14 | 14 | 13 | -69 | 3 | 1 | 0 | 124 | |
Interest Expense Interest ExpenseCr | 4 | 4 | 7 | 4 | 5 | 5 | 2 | 2 | 1 | 1 | 0 |
Depreciation DepreciationCr | 10 | 11 | 12 | 15 | 23 | 26 | 8 | 8 | 7 | 7 | 6 |
PBT PBTCr | 22 | 31 | 38 | 28 | -39 | -52 | -108 | -16 | -61 | -58 | -304 |
| 9 | 7 | 9 | 15 | -1 | 2 | -1 | 0 | -11 | -11 | -76 | |
PAT PATCr | 13 | 24 | 28 | 12 | -38 | -53 | -107 | -17 | -50 | -47 | -228 |
Growth PAT Growth% | 83.3 | 17.5 | -55.7 | -409.8 | -38.3 | -101.6 | 84.2 | -193.5 | 5.9 | -388.8 | |
NPM NPM% | 2.6 | 2.7 | 1.9 | 0.8 | -11.0 | -50.7 | -444.1 | -63.6 | -185.7 | -324.3 | -3,845.4 |
| 10.7 | 19.5 | 20.6 | 10.4 | -26.4 | -35.7 | -79.2 | -12.5 | -36.6 | -34.5 | -168.4 |
| Financial Year | Mar 2011 | Mar 2012 | Mar 2013 | Mar 2014 | Mar 2015 | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Sep 2020 |
|---|---|---|---|---|---|---|---|---|---|---|---|
Equity Capital Equity CapitalCr | 12 | 13 | 14 | 14 | 14 | 14 | 14 | 14 | 14 | 14 | 14 |
Reserves ReservesCr | 81 | 74 | 151 | 122 | 73 | 21 | -97 | -113 | -163 | -210 | -397 |
| 86 | 81 | 44 | 193 | 192 | 197 | 172 | 166 | 164 | 161 | 41 | |
| 187 | 326 | 325 | 812 | 737 | 758 | 747 | 756 | 759 | 768 | 765 | |
| 394 | 512 | 566 | 1,159 | 1,030 | 999 | 835 | 822 | 774 | 733 | 422 | |
| 86 | 150 | 104 | 658 | 548 | 554 | 489 | 486 | 438 | 391 | 20 | |
| 308 | 362 | 462 | 500 | 481 | 445 | 346 | 336 | 336 | 341 | 402 | |
| 394 | 512 | 566 | 1,159 | 1,030 | 999 | 835 | 822 | 774 | 733 | 422 |
| Financial Year | Mar 2011 | Mar 2012 | Mar 2013 | Mar 2014 | Mar 2015 | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 |
|---|---|---|---|---|---|---|---|---|---|---|
| 15 | 15 | 4 | -232 | 0 | -25 | -14 | -14 | -7 | -4 | |
| -65 | -50 | -98 | -45 | 0 | -2 | 5 | 4 | -3 | 0 | |
| 51 | 92 | 53 | 427 | 0 | 19 | 11 | 10 | 9 | 5 | |
Net Cash Flow Net Cash FlowCr | 1 | 57 | -40 | 150 | 0 | -8 | 1 | 0 | -1 | 0 |
Free Cash Flow Free Cash FlowCr | -48 | -64 | -110 | -289 | 0 | -18 | -9 | -14 | -7 | -4 |
CFO To PAT CFO To PAT% | 118.4 | 62.4 | 15.3 | -1,865.9 | 0.0 | 46.8 | 13.4 | 83.8 | 13.5 | 8.5 |
CFO To EBITDA CFO To EBITDA% | 44.3 | 43.9 | 10.5 | -698.1 | 0.0 | 74.9 | 49.3 | 148.2 | 12.6 | 7.8 |
| Financial Year | Mar 2011 | Mar 2012 | Mar 2013 | Mar 2014 | Mar 2015 | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 |
|---|---|---|---|---|---|---|---|---|---|---|
Market Cap Market CapitalizationCr | 279 | 91 | 59 | 53 | 38 | 27 | 31 | 11 | 3 | 1 |
Price To Earnings Price To Earnings | 22.1 | 3.9 | 2.2 | 3.8 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 |
Price To Sales Price To Sales | 0.6 | 0.1 | 0.0 | 0.0 | 0.1 | 0.3 | 1.3 | 0.4 | 0.1 | 0.1 |
Price To Book Price To Book | 3.0 | 1.0 | 0.4 | 0.4 | 0.4 | 0.8 | -0.4 | -0.1 | 0.0 | 0.0 |
EV To EBITDA EV To EBITDA | 12.5 | 9.5 | 7.9 | 19.4 | -28.6 | -22.6 | -26.2 | -79.2 | -14.3 | -15.0 |
GPM GPM% | 14.1 | 8.2 | 6.1 | 6.0 | 17.3 | 38.3 | 21.6 | 28.4 | 25.9 | 31.8 |
OPM OPM% | 6.9 | 3.8 | 2.8 | 2.2 | -7.3 | -31.7 | -121.0 | -35.9 | -199.2 | -354.4 |
NPM NPM% | 2.6 | 2.7 | 1.9 | 0.8 | -11.0 | -50.7 | -444.1 | -63.6 | -185.7 | -324.3 |
ROCE ROCE% | 9.7 | 8.8 | 9.6 | 3.5 | -4.3 | -6.1 | -16.2 | -2.3 | -9.7 | -10.1 |
ROE ROE% | 14.0 | 27.5 | 17.1 | 9.1 | -44.5 | -154.4 | 129.0 | 16.9 | 33.2 | 23.8 |
ROA ROA% | 3.3 | 4.7 | 5.0 | 1.1 | -3.7 | -5.3 | -12.8 | -2.1 | -6.4 | -6.4 |