

| Quarter | Dec 2019 | Mar 2020 | Jun 2020 | Sep 2020 | Dec 2020 | Mar 2021 | Jun 2021 | Sep 2021 | Dec 2021 | Mar 2022 | Jun 2022 | Sep 2022 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| 130 | 90 | 10 | 20 | 20 | 30 | 16 | 22 | 19 | 721 | 14 | 7 | |
Growth YoY Revenue Growth YoY% | -30.9 | -53.3 | -93.7 | -81.6 | -84.7 | -67.0 | 61.4 | 9.0 | -5.8 | 2,331.7 | -13.0 | -66.7 |
| 570 | 537 | 72 | 145 | 145 | 139 | 82 | 91 | 85 | 926 | 47 | 24 | |
| -440 | -447 | -62 | -125 | -125 | -109 | -66 | -69 | -66 | -205 | -33 | -17 | |
OPM OPM% | -337.1 | -497.8 | -623.5 | -624.1 | -624.1 | -367.3 | -406.9 | -316.1 | -351.6 | -28.5 | -234.7 | -232.9 |
| -141 | 14 | 0 | -135 | -135 | 559 | 0 | 0 | -217 | -552 | -10 | -4 | |
Interest Expense Interest ExpenseCr | 111 | 126 | 117 | -69 | -69 | 35 | 22 | 22 | 23 | 86 | 4 | 1 |
Depreciation DepreciationCr | 36 | 27 | 31 | 32 | 32 | 13 | 17 | 17 | 17 | 66 | 16 | 15 |
PBT PBTCr | -728 | -587 | -210 | -223 | -223 | 403 | -104 | -108 | -323 | -909 | -63 | -37 |
| -125 | -329 | -58 | -60 | -60 | -172 | -2 | -9 | 0 | -117 | 0 | 0 | |
| -603 | -258 | -152 | -162 | -162 | 575 | -103 | -99 | -323 | -792 | -63 | -37 | |
Growth YoY PAT Growth YoY% | -4.4 | 55.2 | 70.0 | 64.9 | 73.0 | 323.0 | 32.5 | 38.9 | -98.7 | -237.8 | 38.7 | 63.1 |
NPM NPM% | -461.8 | -286.7 | -1,519.0 | -812.4 | -812.4 | 1,938.5 | -635.5 | -455.6 | -1,713.6 | -109.8 | -448.1 | -504.7 |
| -19.0 | -8.1 | -4.8 | -5.1 | -5.1 | 18.1 | -3.2 | -3.1 | -10.3 | -24.9 | -2.0 | -1.2 |
| Financial Year | Mar 2013 | Mar 2014 | Mar 2015 | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | TTM |
|---|---|---|---|---|---|---|---|---|---|---|---|
Revenue RevenueCr | 3,302 | 2,995 | 3,581 | 4,210 | 3,895 | 3,099 | 974 | 488 | 109 | 778 | 761 |
Growth Revenue Growth% | -9.3 | 19.6 | 17.5 | -7.5 | -20.4 | -68.6 | -49.8 | -77.7 | 614.9 | -2.1 | |
| 2,515 | 2,611 | 3,060 | 3,466 | 3,295 | 2,901 | 2,843 | 2,419 | 483 | 1,057 | 1,082 | |
| 787 | 384 | 521 | 744 | 600 | 198 | -1,870 | -1,931 | -375 | -280 | -321 | |
OPM OPM% | 23.8 | 12.8 | 14.6 | 17.7 | 15.4 | 6.4 | -192.0 | -395.3 | -344.3 | -36.0 | -42.2 |
| 20 | 14 | 40 | 103 | 22 | 22 | 48 | -310 | 145 | -894 | -783 | |
Interest Expense Interest ExpenseCr | 279 | 451 | 558 | 597 | 673 | 423 | 445 | 442 | 146 | 154 | 113 |
Depreciation DepreciationCr | 291 | 316 | 177 | 181 | 167 | 160 | 160 | 138 | 104 | 117 | 114 |
PBT PBTCr | 238 | -718 | -174 | 69 | -225 | -362 | -2,426 | -2,821 | -479 | -1,444 | -1,332 |
| 109 | -234 | -41 | 41 | -63 | -77 | -735 | -992 | -374 | -124 | -118 | |
PAT PATCr | 129 | -484 | -133 | 28 | -162 | -286 | -1,691 | -1,829 | -105 | -1,320 | -1,214 |
Growth PAT Growth% | -476.4 | 72.6 | 121.4 | -671.0 | -76.0 | -491.9 | -8.2 | 94.2 | -1,153.0 | 8.0 | |
NPM NPM% | 3.9 | -16.2 | -3.7 | 0.7 | -4.2 | -9.2 | -173.7 | -374.5 | -96.9 | -169.8 | -159.6 |
| 9.6 | -35.9 | -9.8 | 2.1 | -8.3 | -9.8 | -53.3 | -57.6 | -3.3 | -41.6 | -38.4 |
| Financial Year | Mar 2013 | Mar 2014 | Mar 2015 | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Sep 2022 |
|---|---|---|---|---|---|---|---|---|---|---|---|
Equity Capital Equity CapitalCr | 135 | 135 | 135 | 135 | 186 | 317 | 317 | 317 | 317 | 317 | 317 |
Reserves ReservesCr | 2,716 | 2,270 | 2,172 | 1,894 | 2,482 | 3,983 | 2,292 | 464 | 366 | -951 | -810 |
| 3,407 | 2,936 | 3,464 | 4,022 | 4,815 | 3,675 | 4,167 | 4,745 | 4,612 | 4,421 | 4,374 | |
| 1,741 | 2,797 | 2,751 | 2,850 | 1,819 | 1,313 | 1,123 | 1,053 | 791 | 1,370 | 1,341 | |
| 8,052 | 8,190 | 8,572 | 8,902 | 9,352 | 9,339 | 7,950 | 6,631 | 6,137 | 4,948 | 4,772 | |
| 3,626 | 4,010 | 4,669 | 4,994 | 5,620 | 5,813 | 4,011 | 2,338 | 1,944 | 834 | 817 | |
| 4,426 | 4,180 | 3,904 | 3,909 | 3,732 | 3,526 | 3,940 | 4,293 | 4,194 | 4,114 | 3,906 | |
| 8,052 | 8,190 | 8,572 | 8,902 | 9,352 | 9,339 | 7,950 | 6,631 | 6,137 | 4,948 | 4,772 |
| Financial Year | Mar 2013 | Mar 2014 | Mar 2015 | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 |
|---|---|---|---|---|---|---|---|---|---|---|
| 396 | -839 | 523 | 334 | -278 | -99 | 29 | -5 | 366 | -1,583 | |
| -336 | -1 | 69 | 91 | -6 | -3 | 37 | 147 | -343 | -120 | |
| -94 | 846 | -607 | -410 | 256 | 54 | -63 | -137 | -31 | 239 | |
Net Cash Flow Net Cash FlowCr | -34 | 6 | -14 | 15 | -28 | -49 | 3 | 5 | -9 | -1,463 |
Free Cash Flow Free Cash FlowCr | 42 | -883 | 515 | 360 | -293 | -110 | 68 | 141 | 635 | -1,685 |
CFO To PAT CFO To PAT% | 307.7 | 173.3 | -393.9 | 1,175.0 | 171.4 | 34.7 | -1.7 | 0.3 | -347.0 | 119.9 |
CFO To EBITDA CFO To EBITDA% | 50.3 | -218.7 | 100.4 | 44.9 | -46.4 | -50.0 | -1.6 | 0.2 | -97.6 | 565.9 |
| Financial Year | Mar 2013 | Mar 2014 | Mar 2015 | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 |
|---|---|---|---|---|---|---|---|---|---|---|
Market Cap Market CapitalizationCr | 3,339 | 2,919 | 2,002 | 1,964 | 2,345 | 1,373 | 285 | 92 | 215 | 201 |
Price To Earnings Price To Earnings | 25.8 | 0.0 | 0.0 | 68.8 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 |
Price To Sales Price To Sales | 1.0 | 1.0 | 0.6 | 0.5 | 0.6 | 0.4 | 0.3 | 0.2 | 2.0 | 0.3 |
Price To Book Price To Book | 1.2 | 1.2 | 0.9 | 1.0 | 0.9 | 0.3 | 0.1 | 0.1 | 0.3 | -0.3 |
EV To EBITDA EV To EBITDA | 8.7 | 19.1 | 13.5 | 9.7 | 12.6 | 26.3 | -2.3 | -2.2 | -12.8 | -16.7 |
GPM GPM% | 49.4 | 40.4 | 34.9 | 36.9 | 36.4 | 31.4 | -107.0 | -256.3 | -36.9 | 32.6 |
OPM OPM% | 23.8 | 12.8 | 14.6 | 17.7 | 15.4 | 6.4 | -192.0 | -395.3 | -344.3 | -36.0 |
NPM NPM% | 3.9 | -16.2 | -3.7 | 0.7 | -4.2 | -9.2 | -173.7 | -374.5 | -96.9 | -169.8 |
ROCE ROCE% | 8.0 | -3.9 | 5.2 | 9.0 | 5.6 | 0.7 | -30.1 | -47.1 | -6.3 | -33.6 |
ROE ROE% | 4.5 | -20.1 | -5.8 | 1.4 | -6.1 | -6.6 | -64.8 | -234.0 | -15.4 | 208.5 |
ROA ROA% | 1.6 | -5.9 | -1.6 | 0.3 | -1.7 | -3.1 | -21.3 | -27.6 | -1.7 | -26.7 |