

| Quarter | Mar 2023 | Jun 2023 | Sep 2023 | Dec 2023 | Mar 2024 | Jun 2024 | Sep 2024 | Dec 2024 | Mar 2025 | Jun 2025 | Sep 2025 | Dec 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| 13 | 7 | 18 | 12 | 15 | 10 | 12 | 11 | 3 | 2 | 2 | 1 | |
Growth YoY Revenue Growth YoY% | -82.6 | -77.5 | -39.0 | -8.1 | 14.4 | 48.5 | -32.1 | -10.3 | -83.4 | -82.4 | -81.9 | -92.4 |
| 15 | 13 | 31 | 32 | 18 | 19 | 21 | 25 | 4 | 6 | 13 | 21 | |
| -1 | -7 | -13 | -20 | -3 | -9 | -9 | -15 | -1 | -4 | -11 | -20 | |
OPM OPM% | -11.2 | -96.8 | -71.6 | -166.9 | -20.4 | -89.0 | -75.9 | -137.2 | -58.7 | -239.1 | -479.2 | -2,495.1 |
| 0 | 0 | 0 | -8 | 1 | 0 | -10 | -2 | -4 | -10 | 0 | 0 | |
Interest Expense Interest ExpenseCr | 3 | 2 | 2 | 2 | 1 | 2 | 2 | 2 | 2 | 2 | 2 | 2 |
Depreciation DepreciationCr | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
PBT PBTCr | -5 | -8 | -15 | -30 | -3 | -11 | -21 | -18 | -7 | -16 | -13 | -23 |
| -3 | 0 | 2 | 0 | -9 | 0 | 0 | -10 | 1 | -1 | -3 | -6 | |
| -2 | -8 | -16 | -30 | 6 | -11 | -21 | -8 | -8 | -14 | -10 | -17 | |
Growth YoY PAT Growth YoY% | -148.9 | -484.3 | -1,446.7 | -7,936.8 | 441.9 | -27.5 | -27.6 | 72.2 | -229.8 | -32.6 | 53.2 | -102.0 |
NPM NPM% | -13.1 | -121.8 | -90.1 | -248.6 | 39.1 | -104.5 | -169.3 | -77.2 | -306.4 | -787.7 | -436.6 | -2,042.7 |
| 0.0 | -0.8 | -1.4 | -2.7 | 0.5 | -1.0 | -1.8 | -0.7 | -0.7 | -1.3 | -0.9 | -1.5 |
| Financial Year | Mar 2015 | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | TTM |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
Revenue RevenueCr | 267 | 238 | 250 | 314 | 385 | 182 | 70 | 231 | 86 | 52 | 36 | 7 |
Growth Revenue Growth% | 105.0 | -11.0 | 5.2 | 25.4 | 22.7 | -52.8 | -61.6 | 230.4 | -62.7 | -39.7 | -31.5 | -79.4 |
| 261 | 236 | 237 | 272 | 343 | 149 | 61 | 189 | 76 | 90 | 70 | 44 | |
| 7 | 2 | 13 | 42 | 42 | 33 | 9 | 42 | 10 | -38 | -35 | -37 | |
OPM OPM% | 2.5 | 0.9 | 5.3 | 13.4 | 10.9 | 18.1 | 12.3 | 18.3 | 11.3 | -72.3 | -96.9 | -501.5 |
| 0 | 3 | 1 | 2 | -18 | -15 | 0 | 5 | 0 | -12 | -15 | -13 | |
Interest Expense Interest ExpenseCr | 3 | 3 | 1 | 2 | 4 | 3 | 4 | 6 | 10 | 6 | 6 | 7 |
Depreciation DepreciationCr | 1 | 1 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
PBT PBTCr | 3 | 2 | 13 | 42 | 20 | 14 | 4 | 40 | 0 | -56 | -57 | -58 |
| 0 | 0 | 1 | 7 | 14 | 2 | 3 | 13 | -2 | -7 | -9 | -9 | |
PAT PATCr | 2 | 2 | 12 | 35 | 6 | 12 | 1 | 27 | 3 | -48 | -47 | -48 |
Growth PAT Growth% | 27.5 | -29.4 | 643.4 | 184.6 | -83.2 | 110.1 | -89.9 | 2,121.0 | -90.8 | -2,022.1 | 2.2 | -2.0 |
NPM NPM% | 0.9 | 0.7 | 4.8 | 11.0 | 1.5 | 6.7 | 1.8 | 11.9 | 2.9 | -93.0 | -132.7 | -657.0 |
| 0.2 | 0.2 | 1.1 | 2.8 | 0.4 | 0.9 | 0.1 | 2.5 | 0.2 | -4.3 | -4.2 | -4.3 |
| Financial Year | Mar 2015 | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Sep 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
Equity Capital Equity CapitalCr | 84 | 96 | 109 | 120 | 121 | 121 | 121 | 112 | 112 | 112 | 112 | 112 |
Reserves ReservesCr | 49 | 52 | 66 | 131 | 147 | 173 | 171 | 146 | 148 | 100 | 53 | 29 |
| 61 | 17 | 155 | 102 | 190 | 146 | 85 | 169 | 140 | 142 | 96 | 94 | |
| 32 | 16 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 0 | 0 | 0 | |
| 231 | 181 | 332 | 363 | 466 | 448 | 384 | 425 | 399 | 352 | 258 | 233 | |
| 184 | 136 | 289 | 296 | 428 | 297 | 210 | 257 | 230 | 194 | 126 | 101 | |
| 47 | 45 | 43 | 67 | 38 | 151 | 174 | 168 | 170 | 158 | 132 | 131 | |
| 231 | 181 | 332 | 363 | 466 | 448 | 384 | 425 | 399 | 352 | 258 | 233 |
| Financial Year | Mar 2015 | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| -6 | 13 | 3 | -30 | -20 | -10 | -5 | -17 | -2 | 2 | 4 | |
| 0 | 1 | -3 | -14 | 13 | -66 | -6 | 0 | -1 | 3 | 1 | |
| 69 | -9 | -1 | 51 | 0 | 1 | -6 | 4 | 2 | -3 | -6 | |
Net Cash Flow Net Cash FlowCr | 63 | 5 | -1 | 4 | -1 | -61 | -21 | -14 | 0 | 2 | -1 |
Free Cash Flow Free Cash FlowCr | -6 | 15 | 0 | -30 | -20 | -79 | -11 | -18 | -2 | 4 | 4 |
CFO To PAT CFO To PAT% | -240.4 | 776.4 | 23.3 | -86.0 | -336.8 | -82.0 | -440.8 | -63.3 | -79.3 | -4.9 | -8.9 |
CFO To EBITDA CFO To EBITDA% | -84.6 | 595.9 | 21.4 | -70.7 | -46.6 | -30.3 | -63.1 | -41.0 | -20.4 | -6.3 | -12.2 |
| Financial Year | Mar 2015 | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|
Market Cap Market CapitalizationCr | 130 | 153 | 422 | 667 | 308 | 216 | 624 | 956 | 88 | 77 | 48 |
Price To Earnings Price To Earnings | 70.2 | 93.5 | 37.4 | 20.6 | 70.6 | 19.0 | 367.9 | 32.2 | 32.8 | 0.0 | 0.0 |
Price To Sales Price To Sales | 0.5 | 0.6 | 1.7 | 2.1 | 0.8 | 1.2 | 8.9 | 4.1 | 1.0 | 1.5 | 1.4 |
Price To Book Price To Book | 1.0 | 1.0 | 2.4 | 2.6 | 1.1 | 0.7 | 2.1 | 3.4 | 0.3 | 0.3 | 0.3 |
EV To EBITDA EV To EBITDA | 15.7 | 46.6 | 26.7 | 14.1 | 5.6 | 6.3 | 73.7 | 23.3 | 12.9 | -3.1 | -2.6 |
GPM GPM% | 8.2 | 8.6 | 12.8 | 21.6 | 19.5 | 29.0 | 36.3 | 25.5 | 28.5 | 9.6 | 20.2 |
OPM OPM% | 2.5 | 0.9 | 5.3 | 13.4 | 10.9 | 18.1 | 12.3 | 18.3 | 11.3 | -72.3 | -96.9 |
NPM NPM% | 0.9 | 0.7 | 4.8 | 11.0 | 1.5 | 6.7 | 1.8 | 11.9 | 2.9 | -93.0 | -132.7 |
ROCE ROCE% | 3.4 | 2.7 | 8.3 | 17.2 | 8.7 | 5.8 | 2.7 | 16.1 | 3.2 | -19.8 | -24.5 |
ROE ROE% | 1.7 | 1.1 | 7.0 | 13.8 | 2.2 | 4.1 | 0.4 | 10.6 | 1.0 | -22.8 | -28.7 |
ROA ROA% | 1.0 | 0.9 | 3.7 | 9.5 | 1.3 | 2.7 | 0.3 | 6.5 | 0.6 | -13.7 | -18.3 |