

| Quarter | Jun 2013 | Sep 2013 | Dec 2013 | Mar 2014 | Jun 2014 | Sep 2014 | Dec 2014 | Mar 2015 | Jun 2015 | Sep 2015 | Dec 2015 | Mar 2016 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| 230 | 161 | 155 | 88 | 144 | 131 | 125 | 119 | 143 | 128 | 116 | 113 | |
Growth YoY Revenue Growth YoY% | -29.2 | -46.5 | -37.1 | -73.9 | -37.6 | -19.1 | -19.8 | 36.1 | -0.3 | -2.3 | -6.8 | -5.7 |
| 202 | 164 | 149 | 294 | 382 | 629 | 629 | 192 | 165 | 155 | 129 | 170 | |
| 29 | -3 | 6 | -206 | -239 | -499 | -505 | -72 | -22 | -27 | -13 | -57 | |
OPM OPM% | 12.4 | -1.6 | 3.8 | -234.9 | -166.1 | -381.8 | -405.0 | -60.5 | -15.3 | -21.3 | -11.3 | -50.6 |
| 47 | 11 | -2 | -118 | -247 | -447 | -471 | -24 | 0 | -4 | 27 | -27 | |
Interest Expense Interest ExpenseCr | 80 | 75 | 72 | 42 | 90 | 93 | 95 | 89 | 97 | 92 | 92 | 93 |
Depreciation DepreciationCr | 26 | 28 | 28 | 27 | 26 | 24 | 21 | 23 | 20 | 20 | 19 | 19 |
PBT PBTCr | -30 | -95 | -96 | -393 | -602 | -1,062 | -1,091 | -209 | -138 | -144 | -97 | -196 |
| -3 | -12 | 2 | -63 | -5 | 2 | 2 | -1 | -18 | 2 | 1 | 1 | |
| -25 | -83 | -88 | -190 | -347 | -597 | -592 | -163 | -92 | -132 | -85 | -160 | |
Growth YoY PAT Growth YoY% | -641.6 | -2,198.5 | -1,192.4 | -18.9 | -1,268.0 | -618.2 | -575.3 | 14.2 | 73.6 | 77.9 | 85.6 | 1.7 |
NPM NPM% | -11.0 | -51.5 | -56.4 | -216.3 | -241.9 | -457.1 | -474.9 | -136.3 | -64.0 | -103.3 | -73.2 | -142.2 |
| -2.0 | -6.8 | -7.0 | -13.7 | -28.1 | -46.3 | -47.2 | -12.5 | -7.0 | -10.5 | -6.7 | -12.3 |
| Financial Year | Mar 2014 | Mar 2015 | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
Revenue RevenueCr | 635 | 518 | 495 | 292 | 92 | 19 | 10 | 1 | 1 | 4 | 4 | 4 |
Growth Revenue Growth% | -47.6 | -18.4 | -4.5 | -40.9 | -68.6 | -78.9 | -50.0 | -90.0 | 43.0 | 188.3 | 3.9 | -12.5 |
| 665 | 567 | 711 | 360 | 2,496 | 122 | 147 | 47 | 43 | 80 | 34 | 30 | |
| -30 | -49 | -216 | -67 | -2,404 | -102 | -138 | -46 | -41 | -76 | -30 | -26 | |
OPM OPM% | -4.8 | -9.4 | -43.7 | -23.0 | -2,621.5 | -529.6 | -1,426.0 | -4,776.6 | -2,988.6 | -1,906.8 | -713.2 | -718.8 |
| -70 | -1,182 | 47 | -293 | -34 | -65 | 50 | 0 | 2 | 1 | 2 | -2 | |
Interest Expense Interest ExpenseCr | 252 | 367 | 401 | 375 | 137 | 5 | 6 | 4 | 4 | 5 | 6 | 7 |
Depreciation DepreciationCr | 108 | 95 | 69 | 45 | 31 | 12 | 3 | 1 | 0 | 0 | 0 | 1 |
PBT PBTCr | -462 | -1,700 | -640 | -781 | -2,606 | -184 | -97 | -51 | -44 | -80 | -33 | -36 |
| -76 | -1 | -14 | 1 | 2 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | |
PAT PATCr | -386 | -1,699 | -626 | -782 | -2,608 | -184 | -97 | -51 | -44 | -80 | -33 | -36 |
Growth PAT Growth% | -170.1 | -340.2 | 63.2 | -24.9 | -233.6 | 93.0 | 47.2 | 47.3 | 13.3 | -80.2 | 58.2 | -6.9 |
NPM NPM% | -60.8 | -327.8 | -126.5 | -267.3 | -2,843.4 | -951.5 | -1,005.4 | -5,298.9 | -3,214.0 | -2,008.8 | -807.0 | -985.8 |
| -29.5 | -134.1 | -45.6 | -27.4 | -207.7 | -15.0 | -7.8 | -4.2 | -3.6 | -6.5 | -2.7 | -2.9 |
| Financial Year | Mar 2014 | Mar 2015 | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
Equity Capital Equity CapitalCr | 24 | 24 | 24 | 24 | 24 | 24 | 24 | 24 | 24 | 24 | 24 | 24 |
Reserves ReservesCr | 2,201 | 553 | 442 | 140 | -2,417 | -2,874 | -2,968 | -2,970 | -3,014 | -3,094 | -3,128 | -3,164 |
| 689 | 1,213 | 3,294 | 3,409 | 3,952 | 3,099 | 3,161 | 3,139 | 3,168 | 3,236 | 3,249 | 3,270 | |
| 2,978 | 3,147 | 989 | 948 | 23 | 25 | 28 | 32 | 37 | 42 | 47 | 54 | |
| 6,138 | 5,127 | 4,258 | 3,564 | 1,717 | 330 | 300 | 279 | 268 | 262 | 247 | 239 | |
| 2,539 | 2,043 | 1,550 | 899 | 346 | 261 | 179 | 162 | 156 | 149 | 133 | 129 | |
| 3,599 | 3,084 | 2,709 | 2,665 | 1,371 | 69 | 121 | 117 | 112 | 112 | 115 | 110 | |
| 6,138 | 5,127 | 4,258 | 3,564 | 1,717 | 330 | 300 | 279 | 268 | 262 | 247 | 239 |
| Financial Year | Mar 2014 | Mar 2015 | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| -895 | -199 | 282 | 176 | 7 | -7 | 1 | -9 | -3 | -2 | -1 | -1 | |
| 46 | -24 | 88 | 59 | -46 | -10 | 1 | 0 | 2 | 1 | -1 | 0 | |
| 853 | 275 | -306 | -284 | -22 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | |
Net Cash Flow Net Cash FlowCr | 4 | 53 | 66 | -51 | -61 | -18 | 2 | -9 | 0 | -1 | -2 | -1 |
Free Cash Flow Free Cash FlowCr | -955 | -243 | 265 | 225 | 7 | -7 | 1 | -9 | -3 | -2 | -3 | -1 |
CFO To PAT CFO To PAT% | 232.0 | 11.7 | -45.1 | -22.5 | -0.3 | 3.9 | -1.4 | 18.2 | 5.9 | 2.2 | 2.1 | 2.1 |
CFO To EBITDA CFO To EBITDA% | 2,948.3 | 406.9 | -130.5 | -261.0 | -0.3 | 7.0 | -1.0 | 20.2 | 6.3 | 2.4 | 2.4 | 2.9 |
| Financial Year | Mar 2014 | 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 | 309 | 152 | 145 | 130 | 54 | 28 | 13 | 29 | 43 | 16 | 39 | 19 |
Price To Earnings Price To Earnings | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 |
Price To Sales Price To Sales | 0.5 | 0.3 | 0.3 | 0.5 | 0.6 | 1.4 | 1.3 | 29.6 | 31.2 | 4.0 | 9.4 | 5.4 |
Price To Book Price To Book | 0.1 | 0.3 | 0.3 | 0.8 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 |
EV To EBITDA EV To EBITDA | -110.2 | -66.6 | -5.0 | -16.3 | -0.1 | -1.7 | -1.1 | -3.7 | -63.5 | -35.0 | -91.4 | -103.8 |
GPM GPM% | 80.8 | 93.8 | 90.6 | 81.9 | 94.0 | 94.3 | 99.7 | 100.0 | 96.8 | 100.0 | 100.0 | 98.7 |
OPM OPM% | -4.8 | -9.4 | -43.7 | -23.0 | -2,621.5 | -529.6 | -1,426.0 | -4,776.6 | -2,988.6 | -1,906.8 | -713.2 | -718.8 |
NPM NPM% | -60.8 | -327.8 | -126.5 | -267.3 | -2,843.4 | -951.5 | -1,005.4 | -5,298.9 | -3,214.0 | -2,008.8 | -807.0 | -985.8 |
ROCE ROCE% | -3.9 | -34.8 | -15.7 | -33.1 | 110.3 | 6.7 | 3.3 | 1.7 | 10.3 | 18.2 | 6.4 | 6.6 |
ROE ROE% | -17.3 | -294.0 | -134.1 | -474.6 | 109.0 | 6.5 | 3.3 | 1.7 | 1.5 | 2.6 | 1.1 | 1.1 |
ROA ROA% | -6.3 | -33.1 | -14.7 | -21.9 | -151.8 | -55.8 | -32.4 | -18.3 | -16.6 | -30.6 | -13.5 | -14.9 |