


| Quarter | Mar 2023 | Jun 2023 | Sep 2023 | Dec 2023 | Mar 2024 | Jun 2024 | Sep 2024 | Dec 2024 | Mar 2025 | Jun 2025 | Sep 2025 | Dec 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| 4 | 6 | 11 | 9 | 4 | 7 | 15 | 8 | 3 | 10 | 21 | 11 | |
Growth YoY Revenue Growth YoY% | -29.0 | -22.6 | -33.9 | -4.8 | 11.0 | 15.9 | 36.8 | -12.1 | -28.4 | 51.8 | 36.9 | 38.0 |
| 4 | 3 | 3 | 3 | 5 | 3 | 4 | 4 | 6 | 4 | 5 | 5 | |
| -1 | 3 | 8 | 6 | -1 | 4 | 11 | 4 | -3 | 6 | 15 | 6 | |
OPM OPM% | -21.1 | 53.2 | 70.3 | 69.4 | -25.4 | 59.3 | 72.8 | 51.9 | -109.2 | 60.0 | 74.4 | 55.3 |
| 1 | 0 | 0 | 0 | 1 | 0 | 0 | -76 | 1 | 0 | 0 | 0 | |
Interest Expense Interest ExpenseCr | 1 | 3 | 3 | 3 | 2 | 2 | 2 | 2 | 2 | 2 | 2 | 3 |
Depreciation DepreciationCr | 3 | 3 | 3 | 3 | 3 | 3 | 3 | 3 | 3 | 3 | 2 | 2 |
PBT PBTCr | -4 | -2 | 3 | 1 | -5 | -1 | 6 | -77 | -7 | 2 | 11 | 2 |
| 2 | 0 | 0 | 0 | 1 | 0 | 0 | 0 | 20 | 0 | 1 | 0 | |
| -5 | -2 | 3 | 2 | -5 | 0 | 7 | -76 | -27 | 2 | 11 | 1 | |
Growth YoY PAT Growth YoY% | -75.9 | -398.1 | -61.8 | 32.3 | 2.3 | 71.4 | 122.8 | -4,757.9 | -424.7 | 458.7 | 61.4 | 101.7 |
NPM NPM% | -148.2 | -27.5 | 26.6 | 17.9 | -130.5 | -6.8 | 43.4 | -946.6 | -956.4 | 16.0 | 51.2 | 11.7 |
| -1.1 | -0.3 | 0.6 | 0.3 | -1.1 | -0.1 | 1.4 | -16.1 | -5.7 | 0.3 | 2.2 | 0.3 |
| Financial Year | Mar 2015 | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | TTM |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
Revenue RevenueCr | 38 | 149 | 115 | 60 | 35 | 30 | 31 | 43 | 37 | 30 | 33 | 45 |
Growth Revenue Growth% | -22.5 | 291.7 | -22.8 | -48.1 | -41.7 | -14.3 | 4.5 | 37.4 | -12.9 | -19.9 | 9.2 | 37.1 |
| 11 | 134 | 107 | 40 | 20 | 18 | 15 | 12 | 13 | 14 | 17 | 20 | |
| 27 | 15 | 9 | 20 | 15 | 12 | 17 | 31 | 25 | 16 | 16 | 25 | |
OPM OPM% | 71.9 | 10.3 | 7.6 | 33.4 | 44.1 | 41.4 | 53.3 | 71.2 | 66.2 | 54.1 | 49.2 | 54.8 |
| 8 | 1 | 38 | 2 | 4 | 2 | 2 | 3 | 5 | 2 | -74 | 2 | |
Interest Expense Interest ExpenseCr | 37 | 20 | 30 | 21 | 20 | 18 | 19 | 15 | 14 | 10 | 10 | 10 |
Depreciation DepreciationCr | 12 | 11 | 11 | 12 | 11 | 10 | 10 | 10 | 10 | 10 | 10 | 9 |
PBT PBTCr | -13 | -15 | 5 | -10 | -12 | -14 | -10 | 8 | 5 | -2 | -78 | 7 |
| 1 | 1 | 1 | 3 | -5 | -10 | -4 | -2 | 1 | 0 | 19 | 21 | |
PAT PATCr | -14 | -15 | 4 | -13 | -7 | -4 | -6 | 10 | 4 | -2 | -97 | -13 |
Growth PAT Growth% | -35.5 | -8.4 | 126.3 | -429.7 | 46.2 | 36.6 | -41.3 | 251.1 | -55.9 | -151.4 | -4,386.1 | 86.2 |
NPM NPM% | -36.5 | -10.1 | 3.4 | -21.9 | -20.2 | -14.9 | -20.2 | 22.2 | 11.3 | -7.2 | -296.9 | -29.9 |
| -6.3 | -4.3 | 0.8 | -2.5 | -1.5 | -0.9 | -1.3 | 1.5 | 0.9 | -0.5 | -20.5 | -2.8 |
| Financial Year | Mar 2015 | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Sep 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
Equity Capital Equity CapitalCr | 28 | 48 | 48 | 48 | 48 | 48 | 48 | 48 | 48 | 48 | 48 | 48 |
Reserves ReservesCr | 77 | 102 | 75 | 61 | 53 | 47 | 42 | 52 | 56 | 54 | -44 | -31 |
| 32 | 83 | 128 | 96 | 88 | 97 | 103 | 161 | 165 | 166 | 109 | 106 | |
| 355 | 279 | 152 | 160 | 163 | 159 | 160 | 99 | 94 | 90 | 85 | 82 | |
| 491 | 512 | 403 | 362 | 347 | 346 | 346 | 353 | 356 | 350 | 192 | 198 | |
| 24 | 50 | 118 | 108 | 103 | 102 | 110 | 126 | 130 | 127 | 35 | 46 | |
| 467 | 462 | 284 | 253 | 244 | 244 | 236 | 227 | 226 | 223 | 156 | 151 | |
| 491 | 512 | 403 | 362 | 347 | 346 | 346 | 353 | 356 | 350 | 192 | 198 |
| Financial Year | Mar 2015 | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| 23 | 10 | 6 | 17 | 15 | 18 | 15 | 28 | 19 | 10 | 22 | |
| -14 | -26 | -5 | 9 | -2 | -2 | -4 | -11 | -5 | -1 | -3 | |
| -8 | 16 | -4 | -22 | -19 | -15 | -11 | -15 | -13 | -13 | -21 | |
Net Cash Flow Net Cash FlowCr | 2 | 1 | -3 | 4 | -5 | 2 | 0 | 3 | 1 | -4 | -2 |
Free Cash Flow Free Cash FlowCr | 2 | -1 | 2 | 25 | 15 | 18 | 15 | 28 | 19 | 10 | 17 |
CFO To PAT CFO To PAT% | -167.0 | -69.3 | 142.4 | -127.3 | -216.9 | -405.6 | -242.3 | 294.4 | 450.6 | -475.2 | -22.6 |
CFO To EBITDA CFO To EBITDA% | 84.8 | 67.9 | 64.8 | 83.4 | 99.3 | 146.4 | 91.8 | 91.8 | 76.6 | 63.5 | 136.4 |
| Financial Year | 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 | 43 | 328 | 156 | 85 | 32 | 21 | 42 | 100 | 74 | 105 | 79 |
Price To Earnings Price To Earnings | 0.0 | 0.0 | 33.4 | 0.0 | 0.0 | 0.0 | 0.0 | 10.4 | 17.6 | 0.0 | 0.0 |
Price To Sales Price To Sales | 1.1 | 2.2 | 1.4 | 1.4 | 0.9 | 0.7 | 1.4 | 2.3 | 2.0 | 3.5 | 2.4 |
Price To Book Price To Book | 0.4 | 2.2 | 1.3 | 0.8 | 0.3 | 0.2 | 0.5 | 1.0 | 0.7 | 1.0 | 19.9 |
EV To EBITDA EV To EBITDA | 6.2 | 28.8 | 35.2 | 11.9 | 12.5 | 14.0 | 12.1 | 7.9 | 8.6 | 14.8 | 13.0 |
GPM GPM% | 86.8 | 59.9 | 26.4 | 59.9 | 98.5 | 94.8 | 98.1 | 99.2 | 100.0 | 100.0 | 100.0 |
OPM OPM% | 71.9 | 10.3 | 7.6 | 33.4 | 44.1 | 41.4 | 53.3 | 71.2 | 66.2 | 54.1 | 49.2 |
NPM NPM% | -36.5 | -10.1 | 3.4 | -21.9 | -20.2 | -14.9 | -20.2 | 22.2 | 11.3 | -7.2 | -296.9 |
ROCE ROCE% | 9.7 | 1.9 | 12.6 | 3.8 | 3.1 | 1.6 | 3.4 | 8.8 | 7.3 | 3.0 | -45.5 |
ROE ROE% | -13.3 | -10.1 | 3.2 | -12.1 | -7.0 | -4.8 | -7.1 | 9.6 | 4.1 | -2.1 | -2,451.1 |
ROA ROA% | -2.8 | -3.0 | 1.0 | -3.6 | -2.0 | -1.3 | -1.8 | 2.7 | 1.2 | -0.6 | -50.8 |