

| Quarter | Sep 2021 | Mar 2022 | Sep 2022 | Mar 2023 | Sep 2023 | Mar 2024 | Sep 2024 | Mar 2025 | Sep 2025 |
|---|---|---|---|---|---|---|---|---|---|
| 3 | 23 | 6 | 20 | 10 | 14 | 11 | 6 | 8 | |
Growth YoY Revenue Growth YoY% | 81.6 | -13.0 | 81.4 | -31.8 | 4.7 | -53.9 | -25.1 | ||
| 3 | 21 | 5 | 18 | 9 | 13 | 9 | 9 | 8 | |
| 1 | 2 | 1 | 2 | 1 | 1 | 1 | -3 | 0 | |
OPM OPM% | 17.4 | 8.0 | 17.1 | 12.1 | 12.8 | 8.1 | 13.3 | -40.3 | -1.3 |
| 0 | 0 | 0 | 0 | 0 | 1 | 0 | 0 | 0 | |
Interest Expense Interest ExpenseCr | 0 | 0 | 0 | 0 | 0 | 1 | 1 | 0 | 0 |
Depreciation DepreciationCr | 0 | 0 | 0 | 0 | 1 | 1 | 0 | 0 | 0 |
PBT PBTCr | 0 | 2 | 1 | 2 | 1 | 2 | 1 | -3 | -1 |
| 0 | 0 | 0 | 1 | 0 | 0 | 0 | 0 | 0 | |
| 0 | 1 | 0 | 1 | 0 | 1 | 0 | -3 | -1 | |
Growth YoY PAT Growth YoY% | 254.6 | 41.6 | -46.1 | -36.5 | 14.3 | -488.8 | -470.8 | ||
NPM NPM% | 3.6 | 3.8 | 7.0 | 6.2 | 2.1 | 5.8 | 2.3 | -48.8 | -11.3 |
| 0.0 | 0.0 | 0.4 | 1.4 | 0.2 | 0.8 | 0.1 | -2.3 | -0.6 |
| Financial Year | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | TTM |
|---|---|---|---|---|---|---|---|---|
Revenue RevenueCr | 10 | 19 | 19 | 26 | 26 | 24 | 17 | 14 |
Growth Revenue Growth% | 93.4 | -1.6 | 39.7 | -2.0 | -7.5 | -29.2 | -15.7 | |
| 9 | 18 | 17 | 24 | 22 | 21 | 18 | 17 | |
| 1 | 1 | 2 | 2 | 3 | 2 | -1 | -3 | |
OPM OPM% | 10.5 | 6.0 | 9.7 | 9.1 | 13.2 | 10.1 | -6.9 | -18.7 |
| 1 | 0 | 0 | 0 | 0 | 1 | 0 | 0 | |
Interest Expense Interest ExpenseCr | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 |
Depreciation DepreciationCr | 0 | 0 | 0 | 0 | 1 | 1 | 1 | 1 |
PBT PBTCr | 1 | 0 | 1 | 2 | 2 | 1 | -3 | -3 |
| 0 | 0 | 0 | 1 | 1 | 0 | 0 | 0 | |
PAT PATCr | 1 | 0 | 1 | 1 | 2 | 1 | -3 | -4 |
Growth PAT Growth% | -80.9 | 535.1 | 33.2 | 65.8 | -39.0 | -383.9 | -39.3 | |
NPM NPM% | 6.2 | 0.6 | 4.0 | 3.8 | 6.4 | 4.2 | -17.0 | -28.1 |
| 1.6 | 0.2 | 1.5 | 1.9 | 1.8 | 1.0 | -1.8 | -2.9 |
| Financial Year | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 |
|---|---|---|---|---|---|---|---|
Equity Capital Equity CapitalCr | 4 | 5 | 5 | 6 | 9 | 9 | 16 |
Reserves ReservesCr | 1 | 1 | 2 | 4 | 11 | 12 | 30 |
| 11 | 15 | 20 | 27 | 17 | 11 | 15 | |
| 0 | 1 | 2 | 3 | 2 | 3 | 1 | |
| 16 | 22 | 30 | 40 | 39 | 35 | 61 | |
| 9 | 10 | 13 | 27 | 25 | 20 | 47 | |
| 7 | 13 | 17 | 12 | 14 | 14 | 14 | |
| 16 | 22 | 30 | 40 | 39 | 35 | 61 |
| Financial Year | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 |
|---|---|---|---|---|---|---|---|
| -3 | -1 | 4 | -6 | -5 | 2 | -24 | |
| 0 | 0 | -4 | 0 | -2 | -1 | 0 | |
| 3 | 1 | -1 | 6 | 8 | -2 | 24 | |
Net Cash Flow Net Cash FlowCr | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Free Cash Flow Free Cash FlowCr | -3 | -1 | 1 | -6 | -8 | 2 | -24 |
CFO To PAT CFO To PAT% | -507.8 | -811.3 | 580.7 | -550.8 | -329.6 | 204.8 | 838.2 |
CFO To EBITDA CFO To EBITDA% | -300.7 | -83.2 | 238.1 | -229.2 | -160.2 | 85.7 | 2,070.8 |
| Financial Year | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 |
|---|---|---|---|---|---|---|---|
Market Cap Market CapitalizationCr | 0 | 0 | 0 | 0 | 104 | 36 | 22 |
Price To Earnings Price To Earnings | 0.0 | 0.0 | 0.0 | 0.0 | 62.5 | 35.7 | 0.0 |
Price To Sales Price To Sales | 0.0 | 0.0 | 0.0 | 0.0 | 4.0 | 1.5 | 1.3 |
Price To Book Price To Book | 0.0 | 0.0 | 0.0 | 0.0 | 5.1 | 1.7 | 0.5 |
EV To EBITDA EV To EBITDA | 1.0 | 1.8 | 4.2 | 3.1 | 32.3 | 18.5 | -24.7 |
GPM GPM% | 34.9 | 18.1 | 21.2 | 15.8 | 24.3 | 27.4 | 22.9 |
OPM OPM% | 10.5 | 6.0 | 9.7 | 9.1 | 13.2 | 10.1 | -6.9 |
NPM NPM% | 6.2 | 0.6 | 4.0 | 3.8 | 6.4 | 4.2 | -17.0 |
ROCE ROCE% | 25.0 | 13.8 | 12.3 | 12.7 | 10.8 | 8.3 | -3.8 |
ROE ROE% | 13.2 | 1.8 | 10.1 | 10.1 | 8.2 | 4.8 | -6.3 |
ROA ROA% | 3.9 | 0.5 | 2.5 | 2.5 | 4.3 | 2.9 | -4.7 |