


| Quarter | Sep 2022 | Mar 2023 | Sep 2023 | Mar 2024 | Sep 2024 | Mar 2025 | Sep 2025 |
|---|---|---|---|---|---|---|---|
| 19 | 100 | 21 | 127 | 18 | 153 | 53 | |
Growth YoY Revenue Growth YoY% | 12.0 | 26.9 | -14.6 | 20.5 | 190.0 | ||
| 19 | 88 | 19 | 107 | 18 | 127 | 45 | |
| 0 | 12 | 2 | 20 | 1 | 26 | 8 | |
OPM OPM% | -1.3 | 11.9 | 8.8 | 15.9 | 2.8 | 17.1 | 14.7 |
| 0 | 0 | 0 | 1 | 0 | 2 | 0 | |
Interest Expense Interest ExpenseCr | 0 | 1 | 0 | 1 | 0 | 0 | 1 |
Depreciation DepreciationCr | 0 | 1 | 0 | 1 | 1 | 1 | 1 |
PBT PBTCr | 0 | 11 | 2 | 20 | 1 | 28 | 7 |
| 0 | 2 | 1 | 5 | 0 | 7 | 2 | |
| -1 | 8 | 1 | 15 | 0 | 20 | 5 | |
Growth YoY PAT Growth YoY% | 194.8 | 81.7 | -65.8 | 36.2 | 1,924.0 | ||
NPM NPM% | -4.1 | 8.0 | 3.4 | 11.5 | 1.4 | 13.0 | 9.6 |
| 0.0 | 0.0 | 0.0 | 11.2 | 0.2 | 15.2 | 3.9 |
| Financial Year | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | TTM |
|---|---|---|---|---|---|---|---|---|
Revenue RevenueCr | 30 | 28 | 6 | 57 | 119 | 149 | 172 | 206 |
Growth Revenue Growth% | -6.3 | -78.2 | 810.8 | 110.7 | 24.6 | 15.5 | 20.1 | |
| 28 | 26 | 7 | 52 | 108 | 126 | 145 | 172 | |
| 2 | 2 | -1 | 4 | 12 | 22 | 27 | 34 | |
OPM OPM% | 7.5 | 7.6 | -19.9 | 7.4 | 9.8 | 14.9 | 15.6 | 16.5 |
| 1 | 0 | 4 | 0 | 0 | 1 | 2 | 2 | |
Interest Expense Interest ExpenseCr | 1 | 1 | 1 | 0 | 1 | 1 | 1 | 1 |
Depreciation DepreciationCr | 1 | 0 | 0 | 1 | 1 | 1 | 1 | 1 |
PBT PBTCr | 1 | 1 | 1 | 3 | 10 | 21 | 27 | 35 |
| 1 | 0 | 0 | 1 | 3 | 5 | 7 | 9 | |
PAT PATCr | 1 | 0 | 1 | 3 | 7 | 15 | 20 | 25 |
Growth PAT Growth% | -32.9 | 197.5 | 127.0 | 187.3 | 111.1 | 31.3 | 23.8 | |
NPM NPM% | 1.8 | 1.3 | 17.9 | 4.5 | 6.1 | 10.3 | 11.8 | 12.1 |
| 1.6 | 1.1 | 3.2 | 2.6 | 20.4 | 11.7 | 15.4 | 19.1 |
| Financial Year | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 |
|---|---|---|---|---|---|---|---|
Equity Capital Equity CapitalCr | 3 | 3 | 3 | 3 | 10 | 13 | 13 |
Reserves ReservesCr | -3 | -3 | -2 | 0 | 2 | 37 | 58 |
| 25 | 31 | 23 | 44 | 42 | 45 | 78 | |
| 4 | 1 | 2 | 2 | 4 | 1 | 2 | |
| 29 | 33 | 26 | 49 | 57 | 97 | 151 | |
| 15 | 19 | 13 | 38 | 46 | 85 | 138 | |
| 14 | 14 | 13 | 11 | 12 | 12 | 13 | |
| 29 | 33 | 26 | 49 | 57 | 97 | 151 |
| Financial Year | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 |
|---|---|---|---|---|---|---|---|
| -2 | 2 | -2 | 7 | 1 | 0 | -18 | |
| 0 | 0 | 3 | 0 | -3 | -17 | 2 | |
| 0 | -2 | -3 | -1 | 2 | 19 | 10 | |
Net Cash Flow Net Cash FlowCr | -2 | 0 | -1 | 6 | 1 | 3 | -5 |
Free Cash Flow Free Cash FlowCr | -2 | 2 | 2 | 7 | -1 | -1 | -18 |
CFO To PAT CFO To PAT% | -272.7 | 456.2 | -160.0 | 284.7 | 13.7 | 0.8 | -86.7 |
CFO To EBITDA CFO To EBITDA% | -66.9 | 78.9 | 144.1 | 171.3 | 8.5 | 0.6 | -65.6 |
| Financial Year | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 |
|---|---|---|---|---|---|---|---|
Market Cap Market CapitalizationCr | 0 | 0 | 0 | 0 | 0 | 185 | 192 |
Price To Earnings Price To Earnings | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 12.0 | 9.5 |
Price To Sales Price To Sales | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 1.2 | 1.1 |
Price To Book Price To Book | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 3.7 | 2.7 |
EV To EBITDA EV To EBITDA | 3.4 | 3.3 | -5.2 | -0.2 | 0.1 | 7.3 | 7.1 |
GPM GPM% | 100.0 | 100.0 | 100.0 | 100.0 | 100.0 | 100.0 | 100.0 |
OPM OPM% | 7.5 | 7.6 | -19.9 | 7.4 | 9.8 | 14.9 | 15.6 |
NPM NPM% | 1.8 | 1.3 | 17.9 | 4.5 | 6.1 | 10.3 | 11.8 |
ROCE ROCE% | 25.6 | 19.6 | 23.5 | 41.8 | 52.9 | 40.3 | 32.0 |
ROE ROE% | 408.6 | 64.2 | 60.5 | 72.5 | 63.0 | 30.5 | 28.5 |
ROA ROA% | 1.9 | 1.1 | 4.2 | 5.2 | 12.7 | 15.8 | 13.4 |