


| Quarter | Mar 2020 | Sep 2020 | Mar 2021 | Sep 2021 | Mar 2022 | Sep 2022 | Mar 2023 | Sep 2023 | Mar 2024 | Sep 2024 | Mar 2025 | Sep 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| 2 | 2 | 11 | 2 | 2 | 2 | 0 | 1 | 1 | 0 | 4 | 1 | |
Growth YoY Revenue Growth YoY% | -71.1 | -22.4 | 579.3 | -0.6 | -83.8 | 17.3 | -93.7 | -60.0 | 463.6 | -53.6 | 487.1 | 61.5 |
| 1 | 3 | 12 | 2 | 2 | 3 | 1 | 1 | 1 | 1 | 1 | 1 | |
| 1 | -1 | -1 | 0 | -1 | -1 | -1 | 0 | 0 | -1 | 2 | 0 | |
OPM OPM% | 54.7 | -70.6 | -8.0 | -1.1 | -33.7 | -24.3 | -863.6 | -53.6 | -41.9 | -246.2 | 63.7 | -49.2 |
| 0 | 0 | 0 | 0 | 1 | 0 | 1 | 1 | 2 | 1 | 1 | 1 | |
Interest Expense Interest ExpenseCr | 1 | 0 | 0 | 1 | 1 | 1 | 1 | 1 | 1 | 0 | 0 | 0 |
Depreciation DepreciationCr | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
PBT PBTCr | 0 | -1 | -1 | -1 | 0 | -1 | 0 | 0 | 2 | -1 | 3 | 0 |
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 1 | 0 | |
| 0 | -1 | 0 | -1 | 0 | -1 | 0 | 0 | 1 | -1 | 3 | 0 | |
Growth YoY PAT Growth YoY% | 102.8 | -16.4 | -900.0 | 41.4 | 212.5 | -8.0 | -105.6 | 65.4 | 6,600.0 | -125.0 | 106.2 | 128.6 |
NPM NPM% | 2.5 | -71.1 | -3.0 | -41.9 | 20.6 | -38.6 | -18.2 | -33.3 | 209.7 | -161.5 | 73.6 | 28.6 |
| 0.0 | 0.0 | 0.0 | -1.1 | 0.5 | -1.1 | 0.0 | -0.4 | 1.7 | -0.8 | 2.8 | 0.2 |
| Financial Year | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | TTM |
|---|---|---|---|---|---|---|---|---|---|---|
Revenue RevenueCr | 15 | 24 | 16 | 4 | 13 | 4 | 2 | 2 | 4 | 4 |
Growth Revenue Growth% | 58.0 | -33.1 | -76.1 | 222.8 | -71.9 | -37.6 | -5.9 | 93.7 | 5.9 | |
| 13 | 23 | 17 | 4 | 15 | 4 | 4 | 2 | 3 | 2 | |
| 2 | 2 | 0 | 0 | -2 | -1 | -1 | 0 | 1 | 2 | |
OPM OPM% | 14.8 | 7.4 | -1.3 | -7.0 | -16.9 | -17.1 | -65.7 | -3.9 | 33.8 | 47.1 |
| 0 | 0 | 0 | 0 | 0 | 1 | 2 | 3 | 2 | 2 | |
Interest Expense Interest ExpenseCr | 1 | 1 | 1 | 1 | 0 | 1 | 1 | 1 | 1 | 0 |
Depreciation DepreciationCr | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
PBT PBTCr | 1 | 1 | -2 | -1 | -2 | -1 | -1 | 1 | 3 | 4 |
| 0 | 0 | 0 | 0 | -1 | 0 | 0 | 0 | 1 | 1 | |
PAT PATCr | 1 | 0 | -1 | -1 | -2 | 0 | -1 | 1 | 2 | 3 |
Growth PAT Growth% | -50.0 | -417.5 | 9.1 | -49.5 | 75.2 | -111.4 | 222.0 | 100.7 | 39.8 | |
NPM NPM% | 4.8 | 1.5 | -7.2 | -27.3 | -12.7 | -11.2 | -37.8 | 49.0 | 50.7 | 67.0 |
| 1.1 | 0.5 | -1.7 | -1.5 | -2.3 | -0.6 | -1.1 | 1.4 | 2.6 | 3.0 |
| Financial Year | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 |
|---|---|---|---|---|---|---|---|---|---|
Equity Capital Equity CapitalCr | 4 | 7 | 7 | 7 | 7 | 7 | 8 | 8 | 8 |
Reserves ReservesCr | 7 | 4 | 3 | 2 | 0 | 0 | 0 | 1 | 3 |
| 34 | 24 | 15 | 16 | 13 | 13 | 12 | 11 | 10 | |
| 7 | 8 | 8 | 7 | 11 | 3 | 3 | 1 | 0 | |
| 52 | 44 | 33 | 32 | 31 | 23 | 22 | 21 | 21 | |
| 49 | 40 | 30 | 29 | 27 | 19 | 18 | 17 | 18 | |
| 3 | 4 | 4 | 4 | 4 | 4 | 4 | 4 | 4 | |
| 52 | 44 | 33 | 32 | 31 | 23 | 22 | 21 | 21 |
| Financial Year | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 |
|---|---|---|---|---|---|---|---|---|---|
| -4 | 3 | -1 | 1 | -4 | -1 | 0 | 2 | 0 | |
| -2 | -3 | 0 | 0 | 1 | 0 | 0 | 0 | 1 | |
| 6 | 2 | 0 | -1 | 4 | 1 | 0 | -2 | -1 | |
Net Cash Flow Net Cash FlowCr | 0 | 2 | -1 | 0 | 0 | 0 | 0 | 0 | 0 |
Free Cash Flow Free Cash FlowCr | -4 | 2 | -1 | 1 | -4 | -1 | 0 | 2 | 0 |
CFO To PAT CFO To PAT% | -566.4 | 798.0 | 122.8 | -50.1 | 271.3 | 257.2 | 24.1 | 202.7 | 16.6 |
CFO To EBITDA CFO To EBITDA% | -182.7 | 162.8 | 664.3 | -197.0 | 203.4 | 167.5 | 13.8 | -2,553.1 | 24.9 |
| Financial Year | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 |
|---|---|---|---|---|---|---|---|---|---|
Market Cap Market CapitalizationCr | 13 | 11 | 6 | 0 | 0 | 9 | 7 | 20 | 20 |
Price To Earnings Price To Earnings | 18.1 | 29.4 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 20.0 | 9.8 |
Price To Sales Price To Sales | 0.9 | 0.5 | 0.4 | 0.0 | 0.0 | 2.6 | 3.3 | 9.8 | 5.0 |
Price To Book Price To Book | 1.2 | 1.0 | 0.6 | 0.0 | 0.0 | 1.3 | 0.9 | 2.3 | 1.8 |
EV To EBITDA EV To EBITDA | 11.0 | 12.3 | -80.6 | -40.9 | -8.1 | -35.7 | -12.7 | -364.1 | 20.0 |
GPM GPM% | 114.1 | 65.2 | 49.3 | 104.6 | -7.8 | 18.8 | -2.4 | 38.1 | 60.9 |
OPM OPM% | 14.8 | 7.4 | -1.3 | -7.0 | -16.9 | -17.1 | -65.7 | -3.9 | 33.8 |
NPM NPM% | 4.8 | 1.5 | -7.2 | -27.3 | -12.7 | -11.2 | -37.8 | 49.0 | 50.7 |
ROCE ROCE% | 10.1 | 7.2 | -1.2 | -0.9 | -8.3 | 3.5 | -0.3 | 13.3 | 18.1 |
ROE ROE% | 6.8 | 3.3 | -11.6 | -11.8 | -21.4 | -5.6 | -10.5 | 11.3 | 18.5 |
ROA ROA% | 1.4 | 0.8 | -3.5 | -3.3 | -5.2 | -1.7 | -3.8 | 5.0 | 9.6 |