| Quarter | Sep 2023 | Dec 2023 | Mar 2024 | Jun 2024 | Sep 2024 | Dec 2024 | Mar 2025 | Jun 2025 | Sep 2025 | Dec 2025 | Mar 2026 | Jun 2026 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| 3 | 6 | 79 | 8 | 5 | 2 | 1 | 3 | 4 | 1 | 7 | 8 | |
Growth YoY Revenue Growth YoY% | -85.3 | 57.1 | -65.3 | -99.0 | -64.7 | -24.1 | -64.1 | 746.9 | 200.7 | |||
| 0 | 2 | 15 | 2 | 2 | 6 | 2 | 3 | 6 | 3 | 10 | 5 | |
| 3 | 4 | 63 | 6 | 3 | -4 | -1 | 0 | -2 | -2 | -3 | 3 | |
OPM OPM% | 95.5 | 67.4 | 80.5 | 75.0 | 64.2 | -179.3 | -146.9 | 2.9 | -54.1 | -253.8 | -39.2 | 39.7 |
| 0 | 0 | 1 | 1 | 1 | 1 | 1 | 1 | 2 | 7 | 0 | 2 | |
Interest Expense Interest ExpenseCr | 1 | 1 | 2 | 2 | 2 | 2 | 2 | 2 | 2 | 2 | 3 | 2 |
Depreciation DepreciationCr | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
PBT PBTCr | 3 | 3 | 62 | 5 | 2 | -5 | -2 | -1 | -3 | 2 | -5 | 3 |
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -2 | 0 | |
| -1 | 3 | 96 | 1 | -12 | -12 | 3 | -3 | -8 | -3 | -7 | 2 | |
Growth YoY PAT Growth YoY% | 186.0 | -838.6 | -435.8 | -96.6 | -287.4 | 32.2 | 76.3 | -313.5 | 176.3 | |||
NPM NPM% | -37.8 | 55.0 | 121.8 | 17.2 | -225.8 | -532.3 | 401.2 | -91.3 | -201.5 | -351.3 | -101.2 | 23.2 |
| -0.1 | 0.2 | 5.0 | 0.1 | -0.6 | -0.6 | 0.2 | -0.1 | -0.4 | -0.1 | -0.4 | 0.1 |
| Quarter | Sep 2023 | Dec 2023 | Mar 2024 | Jun 2024 | Sep 2024 | Dec 2024 | Mar 2025 | Jun 2025 | Sep 2025 | Dec 2025 | Mar 2026 | Jun 2026 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| 3 | 6 | 79 | 8 | 5 | 2 | 1 | 3 | 4 | 1 | 7 | 8 | |
Growth YoY Revenue Growth YoY% | -85.3 | 57.1 | -65.3 | -99.0 | -64.7 | -24.1 | -64.1 | 746.9 | 200.7 | |||
| 0 | 2 | 15 | 2 | 2 | 6 | 2 | 3 | 6 | 3 | 10 | 5 | |
| 3 | 4 | 63 | 6 | 3 | -4 | -1 | 0 | -2 | -2 | -3 | 3 | |
OPM OPM% | 95.5 | 67.4 | 80.5 | 75.0 | 64.2 | -179.3 | -146.9 | 2.9 | -54.1 | -253.8 | -39.2 | 39.7 |
| 0 | 0 | 1 | 1 | 1 | 1 | 1 | 1 | 2 | 7 | 0 | 2 | |
Interest Expense Interest ExpenseCr | 1 | 1 | 2 | 2 | 2 | 2 | 2 | 2 | 2 | 2 | 3 | 2 |
Depreciation DepreciationCr | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
PBT PBTCr | 3 | 3 | 62 | 5 | 2 | -5 | -2 | -1 | -3 | 2 | -5 | 3 |
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -2 | 0 | |
| -1 | 3 | 96 | 1 | -12 | -12 | 3 | -3 | -8 | -3 | -7 | 2 | |
Growth YoY PAT Growth YoY% | 186.0 | -838.6 | -435.8 | -96.6 | -287.4 | 32.2 | 76.3 | -313.5 | 176.3 | |||
NPM NPM% | -37.8 | 55.0 | 121.8 | 17.2 | -225.8 | -532.3 | 401.2 | -91.3 | -201.5 | -351.3 | -101.2 | 23.2 |
| -0.1 | 0.2 | 5.0 | 0.1 | -0.6 | -0.6 | 0.2 | -0.1 | -0.4 | -0.1 | -0.4 | 0.1 |
| Financial Year | Mar 2008 | Mar 2009 | Mar 2010 | Mar 2011 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2024 | Mar 2025 | Mar 2026 | TTM |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
Revenue RevenueCr | 223 | 208 | 225 | 259 | 336 | 285 | 104 | 207 | 90 | 10 | 12 | 20 |
Growth Revenue Growth% | -6.7 | 8.0 | 15.4 | -15.0 | -63.6 | 99.8 | -88.3 | 14.6 | 81.1 | |||
| 251 | 217 | 254 | 250 | 340 | 289 | 107 | 215 | 18 | 6 | 19 | 24 | |
| -27 | -8 | -29 | 9 | -4 | -4 | -3 | -7 | 72 | 4 | -7 | -4 | |
OPM OPM% | -12.3 | -4.0 | -12.8 | 3.6 | -1.3 | -1.3 | -2.8 | -3.5 | 80.3 | 38.8 | -56.5 | -17.7 |
| 3 | 1 | 2 | 1 | 50 | 8 | 11 | 38 | 2 | 3 | 10 | 10 | |
Interest Expense Interest ExpenseCr | 2 | 4 | 1 | 1 | 8 | 2 | 2 | 2 | 4 | 7 | 9 | 10 |
Depreciation DepreciationCr | 17 | 16 | 16 | 14 | 6 | 5 | 3 | 3 | 1 | 1 | 0 | 0 |
PBT PBTCr | -44 | -28 | -44 | -5 | 33 | -3 | 3 | 26 | 69 | 0 | -6 | -3 |
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -1 | -1 | |
PAT PATCr | -44 | -28 | -44 | -5 | 33 | -3 | 3 | 26 | 69 | 0 | -5 | -16 |
Growth PAT Growth% | 36.5 | -54.7 | 88.1 | -110.4 | 174.6 | 925.8 | -100.3 | -1,845.8 | 30.4 | |||
NPM NPM% | -19.9 | -13.6 | -19.4 | -2.0 | 9.7 | -1.2 | 2.4 | 12.5 | 77.0 | -2.3 | -38.9 | -79.2 |
| 0.0 | 0.0 | 0.0 | 0.0 | 1.7 | -0.2 | -0.6 | 0.9 | 5.0 | -1.0 | -1.1 | -0.8 |
| Financial Year | Mar 2008 | Mar 2009 | Mar 2010 | Mar 2011 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2024 | Mar 2025 | Mar 2026 | TTM |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
Revenue RevenueCr | 223 | 208 | 225 | 259 | 336 | 285 | 104 | 207 | 90 | 10 | 12 | 20 |
Growth Revenue Growth% | -6.7 | 8.0 | 15.4 | -15.0 | -63.6 | 99.8 | -88.3 | 14.6 | 81.1 | |||
| 251 | 217 | 254 | 250 | 340 | 289 | 107 | 215 | 18 | 6 | 19 | 24 | |
| -27 | -8 | -29 | 9 | -4 | -4 | -3 | -7 | 72 | 4 | -7 | -4 | |
OPM OPM% | -12.3 | -4.0 | -12.8 | 3.6 | -1.3 | -1.3 | -2.8 | -3.5 | 80.3 | 38.8 | -56.5 | -17.7 |
| 3 | 1 | 2 | 1 | 50 | 8 | 11 | 38 | 2 | 3 | 10 | 10 | |
Interest Expense Interest ExpenseCr | 2 | 4 | 1 | 1 | 8 | 2 | 2 | 2 | 4 | 7 | 9 | 10 |
Depreciation DepreciationCr | 17 | 16 | 16 | 14 | 6 | 5 | 3 | 3 | 1 | 1 | 0 | 0 |
PBT PBTCr | -44 | -28 | -44 | -5 | 33 | -3 | 3 | 26 | 69 | 0 | -6 | -3 |
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -1 | -1 | |
PAT PATCr | -44 | -28 | -44 | -5 | 33 | -3 | 3 | 26 | 69 | 0 | -5 | -16 |
Growth PAT Growth% | 36.5 | -54.7 | 88.1 | -110.4 | 174.6 | 925.8 | -100.3 | -1,845.8 | 30.4 | |||
NPM NPM% | -19.9 | -13.6 | -19.4 | -2.0 | 9.7 | -1.2 | 2.4 | 12.5 | 77.0 | -2.3 | -38.9 | -79.2 |
| 0.0 | 0.0 | 0.0 | 0.0 | 1.7 | -0.2 | -0.6 | 0.9 | 5.0 | -1.0 | -1.1 | -0.8 |
| Financial Year | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|---|---|---|
Equity Capital Equity CapitalCr | 93 | 192 | 192 | 192 | 192 | 192 | 192 |
Reserves ReservesCr | 132 | 29 | 18 | 35 | 125 | 107 | 85 |
| 69 | 53 | 41 | 76 | 105 | 82 | 116 | |
| 25 | 23 | 19 | 15 | 111 | 121 | 164 | |
| 319 | 296 | 269 | 318 | 533 | 502 | 557 | |
| 169 | 145 | 124 | 175 | 322 | 368 | 369 | |
| 151 | 151 | 145 | 143 | 210 | 134 | 188 | |
| 319 | 296 | 269 | 318 | 533 | 502 | 557 |
| Financial Year | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|---|---|---|
Equity Capital Equity CapitalCr | 93 | 192 | 192 | 192 | 192 | 192 | 192 |
Reserves ReservesCr | 132 | 29 | 18 | 35 | 125 | 107 | 85 |
| 69 | 53 | 41 | 76 | 105 | 82 | 116 | |
| 25 | 23 | 19 | 15 | 111 | 121 | 164 | |
| 319 | 296 | 269 | 318 | 533 | 502 | 557 | |
| 169 | 145 | 124 | 175 | 322 | 368 | 369 | |
| 151 | 151 | 145 | 143 | 210 | 134 | 188 | |
| 319 | 296 | 269 | 318 | 533 | 502 | 557 |
| Financial Year | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|---|---|---|
| -26 | 4 | -8 | -26 | -39 | -20 | -40 | |
| 55 | 13 | -7 | 37 | -3 | 29 | -41 | |
| -24 | -20 | 13 | -6 | 86 | -10 | 34 | |
Net Cash Flow Net Cash FlowCr | 6 | -2 | -2 | 6 | 44 | 0 | -48 |
Free Cash Flow Free Cash FlowCr | 30 | 18 | 2 | -13 | -43 | -20 | -35 |
CFO To PAT CFO To PAT% | -78.2 | -115.7 | -319.1 | -102.1 | -55.8 | 8,275.0 | 862.7 |
CFO To EBITDA CFO To EBITDA% | 593.3 | -104.5 | 274.4 | 368.2 | -53.5 | -488.0 | 594.3 |
| Financial Year | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|---|---|---|
| -26 | 4 | -8 | -26 | -39 | -20 | -40 | |
| 55 | 13 | -7 | 37 | -3 | 29 | -41 | |
| -24 | -20 | 13 | -6 | 86 | -10 | 34 | |
Net Cash Flow Net Cash FlowCr | 6 | -2 | -2 | 6 | 44 | 0 | -48 |
Free Cash Flow Free Cash FlowCr | 30 | 18 | 2 | -13 | -43 | -20 | -35 |
CFO To PAT CFO To PAT% | -78.2 | -115.7 | -319.1 | -102.1 | -55.8 | 8,275.0 | 862.7 |
CFO To EBITDA CFO To EBITDA% | 593.3 | -104.5 | 274.4 | 368.2 | -53.5 | -488.0 | 594.3 |
| Financial Year | Mar 2008 | Mar 2009 | Mar 2010 | Mar 2011 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2024 | Mar 2025 | Mar 2026 | Current |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
Market Cap Market CapitalizationCr | 24 | 8 | 16 | 17 | 154 | 41 | 304 | 271 | 345 | 330 | 227 | 306 |
Price To Earnings Price To Earnings | 3.4 | 15.2 | 3.6 | |||||||||
Price To Sales Price To Sales | 0.1 | 0.0 | 0.1 | 0.1 | 0.5 | 0.1 | 2.9 | 1.3 | 3.9 | 31.5 | 18.9 | 15.3 |
Price To Book Price To Book | 0.0 | -0.1 | -0.1 | 0.5 | 0.2 | 1.4 | 1.2 | 1.1 | 1.1 | 0.8 | 1.1 | |
EV To EBITDA EV To EBITDA | -37.5 | -12.2 | -93.3 | -36.5 | 5.5 | 87.7 | -53.5 | -122.4 | ||||
GPM GPM% | 19.8 | 20.2 | 23.5 | 19.7 | 89.9 | 104.8 | 75.7 | 75.7 | ||||
OPM OPM% | -12.3 | -4.0 | -12.8 | 3.6 | -1.3 | -1.3 | -2.8 | -3.5 | 80.3 | 38.8 | -56.5 | -17.7 |
NPM NPM% | -19.9 | -13.6 | -19.4 | -2.0 | 9.7 | -1.2 | 2.4 | 12.5 | 77.0 | -2.3 | -38.9 | -79.2 |
ROCE ROCE% | 16.2 | -0.6 | 2.0 | 11.5 | 16.5 | 1.6 | 0.6 | 0.6 | ||||
ROE ROE% | 14.5 | -1.5 | 1.2 | 11.4 | 21.8 | -0.1 | -1.7 | -1.7 | ||||
ROA ROA% | 10.2 | -1.1 | 0.9 | 8.1 | 13.0 | -0.1 | -0.8 | -0.8 | ||||
| Financial Year | Mar 2008 | Mar 2009 | Mar 2010 | Mar 2011 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2024 | Mar 2025 | Mar 2026 | Current |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
Market Cap Market CapitalizationCr | 24 | 8 | 16 | 17 | 154 | 41 | 304 | 271 | 345 | 330 | 227 | 306 |
Price To Earnings Price To Earnings | 3.4 | 15.2 | 3.6 | |||||||||
Price To Sales Price To Sales | 0.1 | 0.0 | 0.1 | 0.1 | 0.5 | 0.1 | 2.9 | 1.3 | 3.9 | 31.5 | 18.9 | 15.3 |
Price To Book Price To Book | 0.0 | -0.1 | -0.1 | 0.5 | 0.2 | 1.4 | 1.2 | 1.1 | 1.1 | 0.8 | 1.1 | |
EV To EBITDA EV To EBITDA | -37.5 | -12.2 | -93.3 | -36.5 | 5.5 | 87.7 | -53.5 | -122.4 | ||||
GPM GPM% | 19.8 | 20.2 | 23.5 | 19.7 | 89.9 | 104.8 | 75.7 | 75.7 | ||||
OPM OPM% | -12.3 | -4.0 | -12.8 | 3.6 | -1.3 | -1.3 | -2.8 | -3.5 | 80.3 | 38.8 | -56.5 | -17.7 |
NPM NPM% | -19.9 | -13.6 | -19.4 | -2.0 | 9.7 | -1.2 | 2.4 | 12.5 | 77.0 | -2.3 | -38.9 | -79.2 |
ROCE ROCE% | 16.2 | -0.6 | 2.0 | 11.5 | 16.5 | 1.6 | 0.6 | 0.6 | ||||
ROE ROE% | 14.5 | -1.5 | 1.2 | 11.4 | 21.8 | -0.1 | -1.7 | -1.7 | ||||
ROA ROA% | 10.2 | -1.1 | 0.9 | 8.1 | 13.0 | -0.1 | -0.8 | -0.8 | ||||
Documents — Ashima Ltd