


| Quarter | Mar 2019 | Jun 2019 | Sep 2019 | Dec 2019 | Mar 2020 | Jun 2020 | Sep 2020 | Dec 2020 | Mar 2021 | Jun 2021 | Sep 2021 | Dec 2021 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| 3 | 2 | 5 | 2 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | |
Growth YoY Revenue Growth YoY% | 60.5 | 175.6 | 89.5 | -19.7 | -93.2 | -100.0 | -100.0 | -100.0 | -100.0 | |||
| 4 | 3 | 6 | 2 | 9 | 0 | 0 | 0 | 59 | 0 | 0 | 0 | |
| 0 | 0 | 0 | 0 | -9 | 0 | 0 | 0 | -59 | 0 | 0 | 0 | |
OPM OPM% | -10.3 | -15.7 | -8.4 | -19.1 | -4,159.1 | |||||||
| 12 | 1 | 1 | 0 | -1 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | |
Interest Expense Interest ExpenseCr | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Depreciation DepreciationCr | 0 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 0 | 0 | 0 |
PBT PBTCr | 11 | -1 | -1 | -1 | -11 | -1 | -1 | -1 | -60 | 0 | 0 | 0 |
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | |
| 11 | -1 | -1 | -1 | -11 | -1 | -1 | -1 | -60 | 0 | 0 | 0 | |
Growth YoY PAT Growth YoY% | 214.5 | -57.9 | 75.9 | -144.4 | -195.5 | -27.8 | -15.3 | -10.6 | -447.6 | 81.7 | 73.5 | 93.9 |
NPM NPM% | 356.1 | -36.3 | -18.7 | -56.8 | -4,963.6 | |||||||
| 0.5 | 0.0 | -0.1 | -0.1 | -0.5 | -0.1 | -0.1 | -0.1 | -2.8 | 0.0 | 0.0 | 0.0 |
| Financial Year | Mar 2012 | Mar 2013 | Mar 2014 | Mar 2015 | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | TTM |
|---|---|---|---|---|---|---|---|---|---|---|---|
Revenue RevenueCr | 101 | 97 | 59 | 42 | 28 | 32 | 18 | 9 | 10 | 0 | 0 |
Growth Revenue Growth% | -4.3 | -39.6 | -28.4 | -34.4 | 15.3 | -42.0 | -50.3 | 6.8 | -100.0 | ||
| 98 | 96 | 61 | 42 | 28 | 31 | 28 | 10 | 20 | 59 | 59 | |
| 4 | 1 | -2 | 0 | 0 | 1 | -10 | -1 | -10 | -59 | -59 | |
OPM OPM% | 3.7 | 1.2 | -3.5 | 0.1 | -0.2 | 3.1 | -54.1 | -10.9 | -105.8 | ||
| 0 | 1 | -2 | 6 | 4 | 4 | 4 | 14 | 1 | 0 | 0 | |
Interest Expense Interest ExpenseCr | 9 | 10 | 11 | 1 | 1 | 1 | 1 | 0 | 0 | 0 | 0 |
Depreciation DepreciationCr | 3 | 3 | 3 | 5 | 4 | 4 | 5 | 3 | 4 | 4 | 1 |
PBT PBTCr | -7 | -11 | -18 | 1 | -1 | 0 | -11 | 9 | -14 | -63 | -60 |
| 0 | -5 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | |
PAT PATCr | -7 | -6 | -18 | 1 | -1 | 0 | -11 | 9 | -14 | -63 | -60 |
Growth PAT Growth% | 21.1 | -205.3 | 105.3 | -185.0 | 98.5 | -93,706.6 | 180.5 | -251.5 | -356.9 | 4.5 | |
NPM NPM% | -7.4 | -6.1 | -30.8 | 2.3 | -2.9 | 0.0 | -61.6 | 99.7 | -141.5 | ||
| -0.3 | -0.3 | -0.9 | 0.1 | 0.0 | 0.0 | -0.5 | 0.4 | -0.7 | -3.0 | -2.9 |
| Financial Year | Mar 2012 | Mar 2013 | Mar 2014 | Mar 2015 | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Sep 2021 |
|---|---|---|---|---|---|---|---|---|---|---|---|
Equity Capital Equity CapitalCr | 11 | 11 | 11 | 11 | 11 | 11 | 21 | 21 | 21 | 21 | 21 |
Reserves ReservesCr | 37 | 31 | 13 | 14 | 13 | 13 | -9 | 0 | -14 | -77 | -77 |
| 83 | 71 | 99 | 96 | 101 | 105 | 93 | 88 | 88 | 88 | 88 | |
| 17 | 32 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | |
| 148 | 145 | 122 | 120 | 125 | 128 | 105 | 110 | 96 | 32 | 32 | |
| 83 | 82 | 63 | 70 | 79 | 87 | 68 | 78 | 68 | 27 | 27 | |
| 65 | 62 | 59 | 50 | 46 | 42 | 37 | 31 | 27 | 5 | 5 | |
| 148 | 145 | 122 | 120 | 125 | 128 | 105 | 110 | 96 | 32 | 32 |
| Financial Year | Mar 2012 | Mar 2013 | Mar 2014 | Mar 2015 | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 |
|---|---|---|---|---|---|---|---|---|---|---|
| 19 | -7 | 0 | 15 | -3 | -6 | 4 | -3 | -10 | -4 | |
| -10 | -1 | -6 | -14 | 3 | 8 | -5 | 3 | 10 | 4 | |
| -6 | 7 | 4 | -1 | -1 | -1 | 0 | 0 | 0 | 0 | |
Net Cash Flow Net Cash FlowCr | 3 | -2 | -1 | 0 | 0 | 1 | -2 | 0 | 0 | 0 |
Free Cash Flow Free Cash FlowCr | 14 | -8 | 0 | 22 | -3 | -6 | 4 | -1 | -10 | -2 |
CFO To PAT CFO To PAT% | -256.9 | 122.8 | -0.1 | 1,583.1 | 313.5 | 53,516.5 | -35.1 | -32.5 | 73.0 | 5.9 |
CFO To EBITDA CFO To EBITDA% | 508.9 | -608.0 | -0.5 | 63,304.2 | 4,391.3 | -667.5 | -40.0 | 296.3 | 97.7 | 6.3 |
| Financial Year | Mar 2012 | Mar 2013 | Mar 2014 | Mar 2015 | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 |
|---|---|---|---|---|---|---|---|---|---|---|
Market Cap Market CapitalizationCr | 116 | 71 | 19 | 11 | 11 | 7 | 16 | 82 | 10 | 13 |
Price To Earnings Price To Earnings | 0.0 | 0.0 | 0.0 | 11.2 | 0.0 | 0.0 | 0.0 | 9.1 | 0.0 | 0.0 |
Price To Sales Price To Sales | 1.1 | 0.7 | 0.3 | 0.3 | 0.4 | 0.2 | 0.8 | 9.0 | 1.1 | |
Price To Book Price To Book | 2.4 | 1.7 | 0.8 | 0.4 | 0.5 | 0.3 | 1.3 | 3.9 | 1.4 | -0.2 |
EV To EBITDA EV To EBITDA | 41.9 | 114.3 | -48.8 | 3,816.9 | -1,574.1 | 87.8 | -9.6 | -161.6 | -8.7 | -1.6 |
GPM GPM% | 10.0 | 9.0 | 7.3 | 8.7 | 7.5 | 10.3 | 2.7 | 3.0 | -8.0 | |
OPM OPM% | 3.7 | 1.2 | -3.5 | 0.1 | -0.2 | 3.1 | -54.1 | -10.9 | -105.8 | |
NPM NPM% | -7.4 | -6.1 | -30.8 | 2.3 | -2.9 | 0.0 | -61.6 | 99.7 | -141.5 | |
ROCE ROCE% | 1.3 | -0.9 | -6.7 | 1.6 | -0.2 | 0.5 | -11.8 | 9.2 | -15.8 | -261.7 |
ROE ROE% | -15.7 | -14.2 | -76.4 | 3.9 | -3.4 | -0.1 | -92.7 | 42.7 | -183.4 | 113.5 |
ROA ROA% | -5.1 | -4.1 | -14.7 | 0.8 | -0.7 | 0.0 | -10.8 | 8.3 | -14.5 | -195.8 |