


| Quarter | Jun 2022 | Jun 2024 | Sep 2024 | Dec 2024 | Mar 2025 | Jun 2025 | Sep 2025 | Dec 2025 |
|---|---|---|---|---|---|---|---|---|
| 8 | 38 | 43 | 38 | 119 | 36 | 53 | 27 | |
Growth YoY Revenue Growth YoY% | -4.0 | 23.4 | -28.3 | |||||
| 5 | 30 | 42 | 35 | 116 | 33 | 51 | 24 | |
| 3 | 8 | 1 | 3 | 3 | 4 | 2 | 4 | |
OPM OPM% | 39.3 | 21.2 | 1.3 | 8.9 | 2.4 | 9.8 | 4.0 | 13.2 |
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | |
Interest Expense Interest ExpenseCr | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 |
Depreciation DepreciationCr | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 |
PBT PBTCr | 2 | 7 | -1 | 2 | 1 | 2 | 1 | 2 |
| 1 | 2 | 0 | 0 | 1 | 0 | 0 | 0 | |
| 2 | 5 | -1 | 2 | 0 | 2 | 0 | 2 | |
Growth YoY PAT Growth YoY% | -64.7 | 160.0 | -23.4 | |||||
NPM NPM% | 18.0 | 13.1 | -1.4 | 5.7 | 0.1 | 4.8 | 0.7 | 6.1 |
| 0.8 | 1.9 | -0.2 | 0.7 | 0.1 | 0.6 | 0.1 | 0.6 |
| Financial Year | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | TTM |
|---|---|---|---|---|---|---|---|---|
Revenue RevenueCr | 18 | 25 | 77 | 79 | 110 | 135 | 237 | 235 |
Growth Revenue Growth% | 37.5 | 205.2 | 2.9 | 39.1 | 22.7 | 75.2 | -0.9 | |
| 17 | 21 | 70 | 71 | 98 | 122 | 221 | 223 | |
| 2 | 4 | 7 | 9 | 13 | 14 | 16 | 12 | |
OPM OPM% | 9.3 | 17.6 | 8.7 | 11.1 | 11.6 | 10.3 | 6.9 | 5.1 |
| 0 | 1 | 1 | 0 | 0 | 0 | 0 | 0 | |
Interest Expense Interest ExpenseCr | 0 | 2 | 2 | 2 | 2 | 3 | 3 | 4 |
Depreciation DepreciationCr | 0 | 2 | 2 | 2 | 3 | 3 | 3 | 3 |
PBT PBTCr | 1 | 1 | 3 | 4 | 8 | 8 | 11 | 5 |
| 1 | 1 | 1 | 1 | 2 | 1 | 2 | 1 | |
PAT PATCr | 1 | 1 | 2 | 3 | 6 | 7 | 8 | 4 |
Growth PAT Growth% | -13.4 | 189.7 | 95.3 | 86.8 | 15.0 | 18.0 | -52.3 | |
NPM NPM% | 3.6 | 2.3 | 2.2 | 4.1 | 5.5 | 5.2 | 3.5 | 1.7 |
| 1.3 | 0.6 | 0.8 | 1.6 | 2.2 | 2.6 | 3.1 | 1.4 |
| Financial Year | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Sep 2025 |
|---|---|---|---|---|---|---|---|---|
Equity Capital Equity CapitalCr | 5 | 10 | 20 | 20 | 25 | 25 | 25 | 40 |
Reserves ReservesCr | 1 | 2 | 3 | 7 | 25 | 33 | 41 | 78 |
| 26 | 25 | 32 | 44 | 83 | 118 | 71 | 31 | |
| 39 | 52 | 49 | 43 | 36 | 95 | 146 | 150 | |
| 71 | 89 | 105 | 114 | 168 | 271 | 283 | 299 | |
| 25 | 36 | 56 | 70 | 125 | 189 | 166 | 123 | |
| 46 | 53 | 49 | 43 | 43 | 82 | 117 | 176 | |
| 71 | 89 | 105 | 114 | 168 | 271 | 283 | 299 |
| Financial Year | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 |
|---|---|---|---|---|---|---|
| -9 | 0 | 0 | -20 | -43 | -25 | |
| -8 | 0 | 0 | 3 | -7 | -47 | |
| 0 | 0 | 0 | 13 | 59 | 63 | |
Net Cash Flow Net Cash FlowCr | -2 | 0 | 0 | -5 | 9 | -9 |
Free Cash Flow Free Cash FlowCr | -18 | 0 | 0 | -23 | -47 | -29 |
CFO To PAT CFO To PAT% | -1,593.9 | 0.0 | 0.0 | -329.0 | -619.0 | -302.9 |
CFO To EBITDA CFO To EBITDA% | -207.3 | 0.0 | 0.0 | -156.7 | -310.8 | -153.7 |
| Financial Year | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 |
|---|---|---|---|---|---|---|---|
Market Cap Market CapitalizationCr | 0 | 0 | 0 | 0 | 65 | 91 | 82 |
Price To Earnings Price To Earnings | 0.0 | 0.0 | 0.0 | 0.0 | 10.7 | 13.0 | 9.9 |
Price To Sales Price To Sales | 0.0 | 0.0 | 0.0 | 0.0 | 0.6 | 0.7 | 0.3 |
Price To Book Price To Book | 0.0 | 0.0 | 0.0 | 0.0 | 1.3 | 1.6 | 1.2 |
EV To EBITDA EV To EBITDA | 4.7 | 12.1 | 7.1 | 4.0 | 8.0 | 13.0 | 15.0 |
GPM GPM% | 15.3 | 38.3 | 15.8 | 16.4 | 19.2 | 17.8 | 13.9 |
OPM OPM% | 9.3 | 17.6 | 8.7 | 11.1 | 11.6 | 10.3 | 6.9 |
NPM NPM% | 3.6 | 2.3 | 2.2 | 4.1 | 5.5 | 5.2 | 3.5 |
ROCE ROCE% | 9.8 | 5.0 | 6.5 | 10.0 | 11.8 | 7.1 | 6.0 |
ROE ROE% | 11.2 | 5.0 | 7.2 | 12.3 | 12.2 | 12.1 | 12.5 |
ROA ROA% | 0.9 | 0.7 | 1.6 | 2.9 | 3.6 | 2.6 | 2.9 |