


| Quarter | Mar 2022 | Jun 2023 | Sep 2023 | Dec 2023 | Mar 2024 | Jun 2024 | Sep 2024 | Dec 2024 | Mar 2025 | Jun 2025 | Sep 2025 | Dec 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| 59 | 53 | 3 | 6 | 79 | 8 | 5 | 2 | 1 | 3 | 4 | 1 | |
Growth YoY Revenue Growth YoY% | 53.8 | -85.3 | 57.1 | -65.3 | -99.0 | -64.7 | -24.1 | -64.1 | ||||
| 61 | 54 | 0 | 2 | 15 | 2 | 2 | 6 | 2 | 3 | 6 | 3 | |
| -3 | 0 | 3 | 4 | 63 | 6 | 3 | -4 | -1 | 0 | -2 | -2 | |
OPM OPM% | -4.5 | -0.7 | 95.5 | 67.4 | 80.5 | 75.0 | 64.2 | -179.3 | -146.9 | 2.9 | -54.1 | -253.8 |
| 37 | 0 | 0 | 0 | 1 | 1 | 1 | 1 | 1 | 1 | 2 | 7 | |
Interest Expense Interest ExpenseCr | 1 | 0 | 1 | 1 | 2 | 2 | 2 | 2 | 2 | 2 | 2 | 2 |
Depreciation DepreciationCr | 1 | 1 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
PBT PBTCr | 33 | -2 | 3 | 3 | 62 | 5 | 2 | -5 | -2 | -1 | -3 | 2 |
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | |
| 29 | -2 | -1 | 3 | 96 | 1 | -12 | -12 | 3 | -3 | -8 | -3 | |
Growth YoY PAT Growth YoY% | 3,355.3 | 186.0 | -838.6 | -435.8 | -96.6 | -287.4 | 32.2 | 76.3 | ||||
NPM NPM% | 50.1 | -2.9 | -37.8 | 55.0 | 121.8 | 17.2 | -225.8 | -532.3 | 401.2 | -91.3 | -201.5 | -351.3 |
| 1.5 | -0.1 | -0.1 | 0.2 | 5.0 | 0.1 | -0.6 | -0.6 | 0.2 | -0.1 | -0.4 | -0.1 |
| Financial Year | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2024 | Mar 2025 | TTM |
|---|---|---|---|---|---|---|---|
Revenue RevenueCr | 336 | 285 | 104 | 207 | 90 | 10 | 8 |
Growth Revenue Growth% | -15.0 | -63.6 | 99.8 | -88.3 | -20.1 | ||
| 340 | 289 | 107 | 215 | 18 | 6 | 14 | |
| -4 | -4 | -3 | -7 | 72 | 4 | -5 | |
OPM OPM% | -1.3 | -1.3 | -2.8 | -3.5 | 80.3 | 38.9 | -62.8 |
| 50 | 8 | 11 | 38 | 2 | 3 | 11 | |
Interest Expense Interest ExpenseCr | 8 | 2 | 2 | 2 | 4 | 7 | 8 |
Depreciation DepreciationCr | 6 | 5 | 3 | 3 | 1 | 1 | 0 |
PBT PBTCr | 33 | -3 | 3 | 26 | 69 | 0 | -3 |
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | |
PAT PATCr | 33 | -3 | 3 | 26 | 69 | 0 | -10 |
Growth PAT Growth% | -110.4 | 174.6 | 925.8 | -100.3 | -4,108.3 | ||
NPM NPM% | 9.7 | -1.2 | 2.4 | 12.5 | 77.0 | -2.3 | -120.7 |
| 1.7 | -0.2 | -0.6 | 0.9 | 5.0 | -1.0 | -0.5 |
| Financial Year | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2024 | Mar 2025 | Sep 2025 |
|---|---|---|---|---|---|---|---|
Equity Capital Equity CapitalCr | 93 | 192 | 192 | 192 | 192 | 192 | 192 |
Reserves ReservesCr | 132 | 29 | 18 | 35 | 125 | 107 | 96 |
| 69 | 53 | 41 | 76 | 105 | 82 | 114 | |
| 25 | 23 | 19 | 15 | 111 | 121 | 168 | |
| 319 | 296 | 269 | 318 | 533 | 502 | 569 | |
| 169 | 145 | 124 | 175 | 322 | 368 | 439 | |
| 151 | 151 | 145 | 143 | 210 | 134 | 130 | |
| 319 | 296 | 269 | 318 | 533 | 502 | 569 |
| Financial Year | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2024 | Mar 2025 |
|---|---|---|---|---|---|---|
| -26 | 4 | -8 | -26 | -39 | -20 | |
| 55 | 13 | -7 | 37 | -3 | 29 | |
| -24 | -20 | 13 | -6 | 86 | -10 | |
Net Cash Flow Net Cash FlowCr | 6 | -2 | -2 | 6 | 44 | 0 |
Free Cash Flow Free Cash FlowCr | 30 | 18 | 2 | -13 | -43 | -20 |
CFO To PAT CFO To PAT% | -78.2 | -115.7 | -319.1 | -102.1 | -55.8 | 8,275.0 |
CFO To EBITDA CFO To EBITDA% | 593.3 | -104.5 | 274.4 | 368.2 | -53.5 | -486.8 |
| Financial Year | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2024 | Mar 2025 |
|---|---|---|---|---|---|---|
Market Cap Market CapitalizationCr | 154 | 41 | 304 | 271 | 345 | 330 |
Price To Earnings Price To Earnings | 3.4 | 0.0 | 0.0 | 15.2 | 3.6 | 0.0 |
Price To Sales Price To Sales | 0.5 | 0.1 | 2.9 | 1.3 | 3.9 | 31.5 |
Price To Book Price To Book | 0.5 | 0.2 | 1.4 | 1.2 | 1.1 | 1.1 |
EV To EBITDA EV To EBITDA | -37.5 | -12.2 | -93.3 | -36.5 | 5.5 | 87.5 |
GPM GPM% | 47.5 | 46.1 | 45.6 | 42.6 | 200.5 | 909.5 |
OPM OPM% | -1.3 | -1.3 | -2.8 | -3.5 | 80.3 | 38.9 |
NPM NPM% | 9.7 | -1.2 | 2.4 | 12.5 | 77.0 | -2.3 |
ROCE ROCE% | 16.2 | -0.6 | 2.0 | 11.5 | 16.5 | 1.6 |
ROE ROE% | 14.5 | -1.5 | 1.2 | 11.4 | 21.8 | -0.1 |
ROA ROA% | 10.2 | -1.1 | 0.9 | 8.1 | 13.0 | -0.1 |