

| 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 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| 85 | 15 | 17 | 15 | 25 | 7 | 7 | 5 | 49 | 1 | 11 | 2 | |
Growth YoY Revenue Growth YoY% | 4,577.5 | 38.5 | 45.4 | 104.1 | -71.1 | -51.0 | -58.6 | -67.5 | 97.8 | -79.9 | 54.4 | -65.1 |
| 164 | 32 | 74 | -53 | 604 | 42 | -24 | 141 | -29 | 4 | 6 | 4 | |
| -79 | -17 | -57 | 69 | -580 | -35 | 31 | -136 | 78 | -2 | 4 | -2 | |
OPM OPM% | -92.5 | -115.2 | -334.4 | 448.1 | -2,357.9 | -476.9 | 437.9 | -2,734.5 | 160.6 | -156.8 | 40.9 | -134.5 |
| 377 | -14 | 1 | 52 | 94 | 7 | 92 | -91 | 26 | 127 | 6 | 3 | |
Interest Expense Interest ExpenseCr | 228 | 276 | 286 | 293 | 275 | 288 | 296 | 304 | 306 | 318 | 327 | 346 |
Depreciation DepreciationCr | 0 | 0 | 0 | 0 | 1 | 1 | 1 | 1 | 1 | 0 | 0 | 0 |
PBT PBTCr | 70 | -307 | -343 | -173 | -761 | -316 | -174 | -532 | -203 | -194 | -317 | -346 |
| -13 | 0 | 0 | 0 | 385 | 0 | 0 | 0 | -32 | 0 | 0 | 0 | |
| 83 | -307 | -343 | -173 | -1,146 | -316 | -174 | -532 | -171 | -194 | -317 | -346 | |
Growth YoY PAT Growth YoY% | 117.9 | 6.4 | -0.1 | 44.1 | -1,484.7 | -2.9 | 49.3 | -207.4 | 85.1 | 38.7 | -82.5 | 34.9 |
NPM NPM% | 97.2 | -2,070.7 | -2,016.5 | -1,128.2 | -4,661.2 | -4,350.1 | -2,466.8 | -10,675.7 | -352.2 | -13,262.3 | -2,915.5 | -19,877.6 |
| 5.4 | -7.7 | -9.2 | -4.6 | -31.4 | -8.6 | -4.7 | -14.4 | -4.2 | -5.2 | -8.6 | -9.4 |
| Financial Year | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | TTM |
|---|---|---|---|---|---|---|---|---|---|---|---|
Revenue RevenueCr | 7,982 | 1,668 | 727 | 984 | 86 | 55 | 28 | 115 | 72 | 68 | 63 |
Growth Revenue Growth% | -79.1 | -56.4 | 35.5 | -91.2 | -36.9 | -48.9 | 313.1 | -37.6 | -5.4 | -7.7 | |
| 6,611 | 1,642 | 585 | 1,130 | 146 | 174 | 347 | 218 | 657 | 130 | -15 | |
| 1,371 | 26 | 142 | -146 | -59 | -119 | -319 | -103 | -585 | -62 | 78 | |
OPM OPM% | 17.2 | 1.5 | 19.6 | -14.8 | -68.6 | -218.4 | -1,145.6 | -89.2 | -815.2 | -91.2 | 124.2 |
| 40 | -197 | -918 | -444 | 134 | 85 | 14 | 163 | 133 | 34 | 162 | |
Interest Expense Interest ExpenseCr | 1,757 | 875 | 783 | 684 | 694 | 752 | 871 | 965 | 1,129 | 1,194 | 1,297 |
Depreciation DepreciationCr | 378 | 90 | 46 | 13 | 11 | 9 | 4 | 2 | 2 | 2 | 2 |
PBT PBTCr | -723 | -1,137 | -1,605 | -1,288 | -631 | -795 | -1,179 | -908 | -1,583 | -1,224 | -1,059 |
| 161 | 17 | -6 | 9 | 0 | -1 | 1 | -10 | 386 | -31 | -31 | |
PAT PATCr | -884 | -1,154 | -1,599 | -1,296 | -631 | -795 | -1,181 | -897 | -1,969 | -1,192 | -1,028 |
Growth PAT Growth% | -30.5 | -38.6 | 18.9 | 51.3 | -26.0 | -48.5 | 24.0 | -119.4 | 39.4 | 13.8 | |
NPM NPM% | -11.1 | -69.2 | -220.1 | -131.7 | -730.3 | -1,457.7 | -4,238.8 | -779.8 | -2,744.0 | -1,756.3 | -1,639.5 |
| -47.3 | -29.5 | -42.1 | -32.8 | -17.1 | -21.1 | -31.7 | -25.1 | -53.3 | -32.1 | -27.5 |
| Financial Year | 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 | 73 | 74 | 74 | 74 | 74 | 74 | 74 | 74 | 74 | 74 | 74 |
Reserves ReservesCr | 147 | -474 | -2,241 | -3,449 | -4,386 | -5,248 | -6,571 | -8,242 | -10,355 | -11,608 | -12,358 |
| 6,439 | 4,611 | 7,575 | 7,677 | 8,466 | 9,192 | 10,063 | 10,679 | 11,480 | 12,654 | 13,417 | |
| 7,711 | 7,353 | 489 | 379 | 383 | 316 | 319 | 433 | 148 | 120 | 121 | |
| 14,680 | 11,808 | 5,809 | 4,564 | 4,420 | 4,199 | 3,739 | 2,827 | 1,233 | 1,119 | 1,135 | |
| 5,331 | 3,476 | 2,222 | 1,371 | 1,293 | 1,200 | 1,192 | 669 | 146 | 104 | 129 | |
| 9,348 | 8,331 | 3,588 | 3,193 | 3,127 | 2,999 | 2,548 | 2,158 | 1,088 | 1,015 | 1,006 | |
| 14,680 | 11,808 | 5,809 | 4,564 | 4,420 | 4,199 | 3,739 | 2,827 | 1,233 | 1,119 | 1,135 |
| Financial Year | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 |
|---|---|---|---|---|---|---|---|---|---|---|
| 2,080 | 169 | 210 | 363 | -9 | 8 | -2 | -23 | -1 | 23 | |
| -236 | 6 | 104 | 142 | 6 | 7 | 0 | 12 | -1 | 2 | |
| -1,830 | -283 | -353 | -521 | 1 | -10 | 1 | 12 | 0 | -25 | |
Net Cash Flow Net Cash FlowCr | 13 | -107 | -39 | -17 | -2 | 4 | -1 | 1 | -2 | 0 |
Free Cash Flow Free Cash FlowCr | 1,797 | -34 | 197 | 377 | -5 | 12 | 1 | -21 | -1 | 23 |
CFO To PAT CFO To PAT% | -235.3 | -14.7 | -13.1 | -28.0 | 1.5 | -1.0 | 0.1 | 2.6 | 0.0 | -1.9 |
CFO To EBITDA CFO To EBITDA% | 151.7 | 658.4 | 147.6 | -248.4 | 15.6 | -6.5 | 0.5 | 22.6 | 0.1 | -37.5 |
| Financial Year | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 |
|---|---|---|---|---|---|---|---|---|---|---|
Market Cap Market CapitalizationCr | 455 | 357 | 155 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
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 |
Price To Sales Price To Sales | 0.1 | 0.2 | 0.2 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 |
Price To Book Price To Book | 2.1 | -0.9 | -0.1 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 |
EV To EBITDA EV To EBITDA | 6.0 | 280.6 | 6.6 | -4.5 | -10.9 | -4.7 | -1.7 | -2.4 | -0.2 | -1.1 |
GPM GPM% | 68.0 | 73.0 | 66.5 | 86.8 | 75.2 | 73.7 | 59.0 | 55.0 | 42.9 | 18.4 |
OPM OPM% | 17.2 | 1.5 | 19.6 | -14.8 | -68.6 | -218.4 | -1,145.6 | -89.2 | -815.2 | -91.2 |
NPM NPM% | -11.1 | -69.2 | -220.1 | -131.7 | -730.3 | -1,457.7 | -4,238.8 | -779.8 | -2,744.0 | -1,756.3 |
ROCE ROCE% | 12.1 | -4.0 | 60.9 | 22.3 | -1.7 | 0.9 | 5.2 | -0.7 | 4.5 | 0.3 |
ROE ROE% | -400.6 | 288.8 | 73.8 | 38.4 | 14.6 | 15.4 | 18.2 | 11.0 | 19.1 | 10.3 |
ROA ROA% | -6.0 | -9.8 | -27.5 | -28.4 | -14.3 | -18.9 | -31.6 | -31.7 | -159.6 | -106.5 |