


| Quarter | Sep 2022 | Mar 2023 | Sep 2023 | Mar 2024 | Sep 2024 | Mar 2025 | Sep 2025 |
|---|---|---|---|---|---|---|---|
| 13 | 20 | 24 | 16 | 20 | 21 | 18 | |
Growth YoY Revenue Growth YoY% | 83.7 | -18.1 | -13.5 | 30.2 | -12.6 | ||
| 11 | 19 | 21 | 17 | 21 | 22 | 17 | |
| 2 | 1 | 3 | -1 | 0 | -1 | 1 | |
OPM OPM% | 18.0 | 7.1 | 11.5 | -5.1 | -0.6 | -2.6 | 4.5 |
| 0 | 0 | 0 | 0 | 1 | 0 | 0 | |
Interest Expense Interest ExpenseCr | 0 | 1 | 1 | 1 | 1 | 1 | 1 |
Depreciation DepreciationCr | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
PBT PBTCr | 2 | 1 | 2 | -2 | 0 | -1 | 0 |
| 1 | 0 | 1 | 0 | 0 | 0 | 0 | |
| 1 | 1 | 1 | -1 | -1 | -1 | 0 | |
Growth YoY PAT Growth YoY% | 1.5 | -291.8 | -138.2 | -17.9 | 82.7 | ||
NPM NPM% | 10.4 | 3.0 | 5.8 | -7.1 | -2.5 | -6.5 | -0.5 |
| 0.0 | 0.0 | 0.0 | -3.7 | -1.7 | -4.8 | -0.3 |
| Financial Year | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | TTM |
|---|---|---|---|---|---|---|---|
Revenue RevenueCr | 7 | 7 | 12 | 33 | 40 | 42 | 39 |
Growth Revenue Growth% | 2.4 | 75.0 | 164.7 | 21.7 | 4.4 | -6.2 | |
| 7 | 6 | 11 | 29 | 38 | 42 | 39 | |
| 0 | 1 | 2 | 4 | 2 | -1 | 0 | |
OPM OPM% | 5.7 | 12.2 | 15.2 | 11.4 | 4.7 | -1.6 | 0.6 |
| 0 | 0 | 0 | 0 | 0 | 1 | 0 | |
Interest Expense Interest ExpenseCr | 0 | 0 | 0 | 1 | 2 | 2 | 2 |
Depreciation DepreciationCr | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
PBT PBTCr | 0 | 1 | 2 | 3 | 0 | -2 | -1 |
| 0 | 0 | 1 | 1 | 0 | 0 | 0 | |
PAT PATCr | 0 | 1 | 1 | 2 | 0 | -2 | -1 |
Growth PAT Growth% | 63.8 | 66.6 | 111.3 | -90.4 | -1,180.2 | 27.5 | |
NPM NPM% | 4.9 | 7.8 | 7.4 | 5.9 | 0.5 | -4.8 | -3.8 |
| 1.9 | 3.1 | 5.2 | 9.1 | 0.6 | -6.5 | -5.1 |
| Financial Year | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 |
|---|---|---|---|---|---|---|
Equity Capital Equity CapitalCr | 0 | 0 | 0 | 2 | 3 | 3 |
Reserves ReservesCr | 0 | 0 | 1 | 1 | 7 | 5 |
| 2 | 4 | 5 | 9 | 15 | 29 | |
| 0 | 1 | 4 | 5 | 5 | 2 | |
| 2 | 6 | 10 | 17 | 30 | 39 | |
| 2 | 5 | 8 | 14 | 19 | 25 | |
| 0 | 0 | 2 | 3 | 11 | 14 | |
| 2 | 6 | 10 | 17 | 30 | 39 |
| Financial Year | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 |
|---|---|---|---|---|---|---|
| 0 | -1 | -2 | -1 | 5 | 7 | |
| 0 | 0 | -2 | -2 | -8 | -4 | |
| 0 | 1 | 3 | 3 | 6 | -4 | |
Net Cash Flow Net Cash FlowCr | 0 | 0 | 0 | 0 | 3 | -1 |
Free Cash Flow Free Cash FlowCr | 0 | -1 | -2 | -2 | -3 | 3 |
CFO To PAT CFO To PAT% | 50.8 | -90.0 | -222.3 | -42.8 | 2,403.4 | -329.7 |
CFO To EBITDA CFO To EBITDA% | 43.8 | -57.4 | -108.7 | -22.3 | 239.1 | -986.9 |
| Financial Year | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 |
|---|---|---|---|---|---|---|
Market Cap Market CapitalizationCr | 0 | 0 | 0 | 0 | 67 | 16 |
Price To Earnings Price To Earnings | 0.0 | 0.0 | 0.0 | 0.0 | 356.2 | 0.0 |
Price To Sales Price To Sales | 0.0 | 0.0 | 0.0 | 0.0 | 1.7 | 0.4 |
Price To Book Price To Book | 0.0 | 0.0 | 0.0 | 0.0 | 6.5 | 1.9 |
EV To EBITDA EV To EBITDA | -0.2 | 0.9 | 2.5 | 2.2 | 38.8 | -30.4 |
GPM GPM% | 41.6 | 74.8 | 85.3 | 95.3 | 97.3 | 120.4 |
OPM OPM% | 5.7 | 12.2 | 15.2 | 11.4 | 4.7 | -1.6 |
NPM NPM% | 4.9 | 7.8 | 7.4 | 5.9 | 0.5 | -4.8 |
ROCE ROCE% | -501.5 | 55.0 | 30.1 | 31.9 | 10.2 | -0.3 |
ROE ROE% | -383.4 | 118.9 | 66.5 | 56.1 | 1.8 | -24.3 |
ROA ROA% | 17.9 | 9.8 | 9.1 | 11.4 | 0.6 | -5.2 |