


| Quarter | Dec 2023 | Mar 2024 | Jun 2024 | Dec 2024 | Mar 2025 | Jun 2025 | Sep 2025 | Dec 2025 |
|---|---|---|---|---|---|---|---|---|
| 45 | 84 | 44 | 104 | 37 | 31 | 107 | 70 | |
Growth YoY Revenue Growth YoY% | 131.4 | -56.5 | -30.6 | -32.7 | ||||
| 15 | 35 | 18 | 33 | 23 | 25 | 31 | 37 | |
| 30 | 49 | 27 | 71 | 13 | 6 | 76 | 33 | |
OPM OPM% | 67.0 | 58.5 | 60.0 | 68.2 | 36.0 | 19.6 | 70.9 | 46.9 |
| 0 | 0 | 2 | 0 | 0 | 0 | 0 | 0 | |
Interest Expense Interest ExpenseCr | 0 | 0 | 0 | 0 | 1 | 2 | 2 | 2 |
Depreciation DepreciationCr | 2 | 2 | 2 | 1 | 3 | 3 | 4 | 4 |
PBT PBTCr | 28 | 48 | 27 | 69 | 9 | 0 | 70 | 27 |
| 7 | 15 | 4 | 18 | 1 | 0 | 18 | 7 | |
| 21 | 33 | 22 | 52 | 9 | 0 | 52 | 20 | |
Growth YoY PAT Growth YoY% | 144.2 | -74.3 | -99.0 | -61.1 | ||||
NPM NPM% | 46.9 | 39.2 | 49.8 | 49.5 | 23.2 | 0.8 | 48.7 | 28.7 |
| 14.9 | 23.4 | 3.1 | 7.3 | 1.2 | 0.0 | 7.4 | 2.8 |
| Financial Year | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | TTM |
|---|---|---|---|---|---|
Revenue RevenueCr | 93 | 85 | 180 | 248 | 244 |
Growth Revenue Growth% | -9.0 | 112.0 | 37.9 | -1.6 | |
| 60 | 67 | 79 | 104 | 117 | |
| 33 | 18 | 101 | 145 | 128 | |
OPM OPM% | 35.5 | 21.5 | 56.1 | 58.2 | 52.3 |
| 1 | 0 | 2 | 2 | 0 | |
Interest Expense Interest ExpenseCr | 1 | 1 | 1 | 2 | 8 |
Depreciation DepreciationCr | 5 | 5 | 6 | 7 | 13 |
PBT PBTCr | 28 | 12 | 95 | 137 | 107 |
| 6 | 3 | 25 | 33 | 26 | |
PAT PATCr | 22 | 9 | 71 | 104 | 81 |
Growth PAT Growth% | -60.4 | 713.0 | 47.2 | -22.0 | |
NPM NPM% | 23.4 | 10.2 | 39.2 | 41.8 | 33.1 |
| 3.1 | 1.2 | 10.0 | 14.7 | 11.4 |
| Financial Year | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Sep 2025 |
|---|---|---|---|---|---|
Equity Capital Equity CapitalCr | 14 | 14 | 14 | 14 | 14 |
Reserves ReservesCr | 74 | 81 | 148 | 250 | 296 |
| 77 | 1,103 | 47 | 133 | ||
| 1 | 3 | 5 | 4 | ||
| 167 | 1,201 | 215 | 401 | 483 | |
| 142 | 1,180 | 199 | 288 | ||
| 25 | 21 | 16 | 112 | ||
| 167 | 1,201 | 215 | 401 | 483 |
| Financial Year | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 |
|---|---|---|---|---|
| 37 | 679 | -595 | 96 | |
| -28 | -671 | 658 | -72 | |
| -3 | -4 | -4 | -10 | |
Net Cash Flow Net Cash FlowCr | 6 | 4 | 59 | 14 |
Free Cash Flow Free Cash FlowCr | 36 | 676 | -599 | 83 |
CFO To PAT CFO To PAT% | 171.0 | 7,832.6 | -843.7 | 92.2 |
CFO To EBITDA CFO To EBITDA% | 113.0 | 3,727.2 | -588.8 | 66.2 |
| Financial Year | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 |
|---|---|---|---|---|
Market Cap Market CapitalizationCr | 0 | 0 | 0 | 1,658 |
Price To Earnings Price To Earnings | 0.0 | 0.0 | 0.0 | 16.0 |
Price To Sales Price To Sales | 0.0 | 0.0 | 0.0 | 6.6 |
Price To Book Price To Book | 0.0 | 0.0 | 0.0 | 6.3 |
EV To EBITDA EV To EBITDA | -2.3 | -41.2 | -1.5 | 9.8 |
GPM GPM% | 100.0 | 100.0 | 100.0 | 100.0 |
OPM OPM% | 35.5 | 21.5 | 56.1 | 58.2 |
NPM NPM% | 23.4 | 10.2 | 39.2 | 41.8 |
ROCE ROCE% | 32.7 | 13.2 | 57.7 | 52.1 |
ROE ROE% | 24.9 | 9.1 | 43.4 | 39.3 |
ROA ROA% | 13.1 | 0.7 | 32.9 | 25.9 |