

| 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 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| 1 | 0 | 0 | 0 | 1 | 2 | 1 | 2 | 1 | 0 | 0 | 0 | |
Growth YoY Revenue Growth YoY% | 12.1 | -99.3 | -93.7 | -90.4 | -20.3 | 833.3 | 261.1 | 1,111.1 | 0.0 | -100.0 | -100.0 | -100.0 |
| 2 | 0 | 0 | 1 | 7 | 1 | 1 | 5 | 3 | 0 | 2 | 0 | |
| 0 | 0 | 0 | -1 | -6 | 1 | -1 | -3 | -2 | 0 | -2 | 0 | |
OPM OPM% | -32.4 | -44.4 | -27.8 | -666.7 | -511.0 | 65.5 | -89.2 | -144.5 | -176.3 | |||
| 181 | 1 | 1 | 1 | -97 | 1 | 16 | 3 | 1 | 36 | 1 | 1 | |
Interest Expense Interest ExpenseCr | 5 | 5 | 5 | 5 | -1 | 4 | 4 | 4 | 4 | 4 | 4 | 4 |
Depreciation DepreciationCr | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
PBT PBTCr | 175 | -5 | -5 | -6 | -102 | -2 | 11 | -4 | -5 | 32 | -5 | -4 |
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | |
| 120 | -90 | -94 | -76 | -162 | -71 | -61 | -75 | 1,333 | 32 | -5 | -4 | |
Growth YoY PAT Growth YoY% | 254.6 | -26.9 | -21.9 | 15.8 | -235.7 | 20.8 | 34.9 | 0.9 | 921.4 | 144.4 | 91.7 | 95.3 |
NPM NPM% | 8,083.1 | -49,855.6 | -52,016.7 | -42,116.7 | -13,752.5 | -4,229.2 | -9,383.1 | -3,446.3 | 1,12,955.9 | |||
| 4.8 | -4.1 | -4.1 | -3.2 | -7.0 | -3.1 | -1.9 | -4.1 | 56.2 | -0.1 | -0.1 | -0.1 |
| 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 | 0 | 0 | 86 | 75 | 70 | 81 | 6 | 8 | 2 | 6 | 1 |
Growth Revenue Growth% | -13.2 | -7.0 | 17.1 | -92.3 | 21.1 | -77.4 | 230.8 | -79.3 | |||
| 0 | 676 | 215 | 25 | 20 | 17 | 4 | 8 | 9 | 10 | 6 | |
| 0 | -676 | -128 | 50 | 50 | 65 | 3 | -1 | -7 | -5 | -4 | |
OPM OPM% | -149.2 | 66.4 | 71.7 | 79.5 | 43.4 | -7.3 | -428.0 | -83.0 | -377.1 | ||
| 0 | 676 | 203 | 9 | 8 | 10 | 3 | 193 | -95 | 20 | 38 | |
Interest Expense Interest ExpenseCr | 0 | 0 | 247 | 129 | 131 | 135 | 21 | 21 | 15 | 15 | 15 |
Depreciation DepreciationCr | 0 | 0 | 12 | 10 | 18 | 21 | 0 | 0 | 0 | 0 | 0 |
PBT PBTCr | 0 | 0 | -185 | -80 | -91 | -82 | -16 | 171 | -117 | 0 | 18 |
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | |
PAT PATCr | 0 | 0 | -185 | -80 | -91 | -82 | -16 | 171 | -118 | 0 | 1,356 |
Growth PAT Growth% | -1,109.3 | -4,74,295.6 | 56.6 | -14.3 | 10.8 | 80.3 | 1,165.9 | -168.7 | 100.3 | 4,59,022.9 | |
NPM NPM% | -214.3 | -107.1 | -131.5 | -100.2 | -254.8 | 2,243.9 | -6,833.9 | 5.2 | 1,14,897.5 | ||
| -1.6 | -11.9 | -7.7 | -12.0 | -11.7 | -14.4 | -5.9 | -5.8 | -18.4 | 47.1 | 55.9 |
| 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 | 0 | 48 | 48 | 48 | 48 | 48 | 48 | 48 | 48 | 48 | 48 |
Reserves ReservesCr | 0 | -33 | -166 | -454 | -735 | -1,081 | -1,222 | -1,362 | -1,803 | -674 | -679 |
| 0 | 125 | 229 | 504 | 2,170 | 2,097 | 2,697 | 2,911 | 2,874 | 755 | 734 | |
| 0 | 2,687 | 2,724 | 2,647 | 1,199 | 1,225 | 783 | 840 | 855 | 871 | 878 | |
| 0 | 2,828 | 2,970 | 2,924 | 2,861 | 2,469 | 2,485 | 2,437 | 1,974 | 1,000 | 981 | |
| 0 | 73 | 55 | 43 | 1,816 | 1,471 | 1,367 | 2,093 | 1,765 | 788 | 921 | |
| 0 | 2,755 | 2,915 | 2,881 | 1,045 | 997 | 1,119 | 344 | 209 | 212 | 60 | |
| 0 | 2,828 | 2,970 | 2,924 | 2,861 | 2,469 | 2,485 | 2,437 | 1,974 | 1,000 | 981 |
| Financial Year | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 |
|---|---|---|---|---|---|---|---|---|---|---|
| 0 | 225 | 250 | 132 | 1,712 | 467 | 813 | 93 | 312 | 175 | |
| 0 | -2,617 | -76 | -126 | 7 | 15 | -164 | 22 | 20 | -3 | |
| 0 | 2,434 | -195 | -21 | -1,723 | -481 | -647 | -114 | -328 | -161 | |
Net Cash Flow Net Cash FlowCr | 0 | 43 | -22 | -15 | -4 | 1 | 2 | 2 | 3 | 10 |
Free Cash Flow Free Cash FlowCr | 0 | -2,316 | 145 | 143 | 1,698 | 467 | 813 | 93 | 312 | 175 |
CFO To PAT CFO To PAT% | 100.0 | -5,79,486.0 | -135.2 | -165.3 | -1,872.5 | -572.3 | -5,066.0 | 54.6 | -265.2 | 59,253.7 |
CFO To EBITDA CFO To EBITDA% | 100.0 | -33.3 | -194.2 | 266.6 | 3,437.3 | 721.9 | 29,729.4 | -16,697.8 | -4,234.7 | -3,706.2 |
| 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 | 0 | 0 | 0 | 20 | 5 | 15 | 26 | 18 | 27 | 30 |
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 | 0.0 | 0.3 | 0.1 | 0.2 | 4.1 | 2.3 | 15.9 | 5.3 | ||
Price To Book Price To Book | 0.0 | 0.0 | 0.0 | -0.1 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | -0.1 |
EV To EBITDA EV To EBITDA | -3.3 | -3.5 | -18.6 | 48.3 | 18.7 | 14.2 | 152.7 | -743.8 | -57.5 | -91.2 |
GPM GPM% | 100.0 | 100.0 | 100.0 | 100.0 | 100.0 | 100.0 | 100.0 | 100.0 | ||
OPM OPM% | -149.2 | 66.4 | 71.7 | 79.5 | 43.4 | -7.3 | -428.0 | -83.0 | ||
NPM NPM% | -214.3 | -107.1 | -131.5 | -100.2 | -254.8 | 2,243.9 | -6,833.9 | 5.2 | ||
ROCE ROCE% | -13.5 | 0.0 | 2.7 | 2.5 | 16.6 | -43.5 | -0.7 | -21.1 | 7.6 | -7.5 |
ROE ROE% | -24.8 | -0.3 | 156.4 | 19.7 | 13.3 | 7.9 | 1.4 | -13.0 | 6.7 | -0.1 |
ROA ROA% | -13.3 | 0.0 | -6.2 | -2.7 | -3.2 | -3.3 | -0.7 | 7.0 | -6.0 | 0.0 |