| Quarter | Mar 2021 | Jun 2021 | Sep 2021 | Dec 2021 | Mar 2022 | Jun 2022 | Sep 2022 | Dec 2022 | Mar 2023 | Jun 2025 | Mar 2026 | Jun 2026 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | |
Growth YoY Revenue Growth YoY% | ||||||||||||
| 0 | 0 | 0 | 0 | 0 | 1 | 0 | 0 | 0 | 0 | 0 | 0 | |
| 0 | 0 | 0 | 0 | 0 | -1 | 0 | 0 | 0 | 0 | 0 | 0 | |
OPM OPM% | ||||||||||||
| 0 | 0 | 0 | 2 | 9 | 0 | 0 | 0 | -1,363 | 0 | 0 | 0 | |
Interest Expense Interest ExpenseCr | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Depreciation DepreciationCr | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 0 | 0 | 0 | 0 |
PBT PBTCr | -1 | -1 | -1 | 1 | 8 | -1 | -1 | -1 | -1,363 | 0 | 0 | 0 |
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | |
| -1 | -1 | -1 | 1 | 8 | -1 | -1 | -1 | -1,363 | 0 | 0 | 0 | |
Growth YoY PAT Growth YoY% | 84.9 | 44.5 | 36.8 | 165.1 | 653.5 | -33.7 | 29.1 | -178.1 | -17,202.6 | |||
NPM NPM% | ||||||||||||
| -1.5 | -0.9 | -0.9 | 0.9 | 8.3 | -37.1 | -0.6 | -0.7 | -3.7 | 0.0 | 0.0 | 0.0 |
| Quarter | Mar 2021 | Jun 2021 | Sep 2021 | Dec 2021 | Mar 2022 | Jun 2022 | Sep 2022 | Dec 2022 | Mar 2023 | Jun 2025 | Mar 2026 | Jun 2026 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | |
Growth YoY Revenue Growth YoY% | ||||||||||||
| 0 | 0 | 0 | 0 | 0 | 1 | 0 | 0 | 0 | 0 | 0 | 0 | |
| 0 | 0 | 0 | 0 | 0 | -1 | 0 | 0 | 0 | 0 | 0 | 0 | |
OPM OPM% | ||||||||||||
| 0 | 0 | 0 | 2 | 9 | 0 | 0 | 0 | -1,363 | 0 | 0 | 0 | |
Interest Expense Interest ExpenseCr | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Depreciation DepreciationCr | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 0 | 0 | 0 | 0 |
PBT PBTCr | -1 | -1 | -1 | 1 | 8 | -1 | -1 | -1 | -1,363 | 0 | 0 | 0 |
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | |
| -1 | -1 | -1 | 1 | 8 | -1 | -1 | -1 | -1,363 | 0 | 0 | 0 | |
Growth YoY PAT Growth YoY% | 84.9 | 44.5 | 36.8 | 165.1 | 653.5 | -33.7 | 29.1 | -178.1 | -17,202.6 | |||
NPM NPM% | ||||||||||||
| -1.5 | -0.9 | -0.9 | 0.9 | 8.3 | -37.1 | -0.6 | -0.7 | -3.7 | 0.0 | 0.0 | 0.0 |
| Financial Year | Jun 2013 | Jun 2014 | Mar 2015 | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2026 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
Revenue RevenueCr | 420 | 57 | 24 | 5 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Growth Revenue Growth% | -86.4 | -80.6 | -100.0 | |||||||||
| 1,065 | 663 | 355 | 15 | 1 | 132 | 0 | 56 | 1 | 0 | 1 | 0 | |
| -645 | -606 | -331 | -10 | -1 | -132 | 0 | -56 | -1 | 0 | -1 | 0 | |
OPM OPM% | -153.5 | -1,057.0 | -1,407.7 | -218.1 | ||||||||
| 0 | 0 | 0 | 0 | 3 | 1 | |||||||
Interest Expense Interest ExpenseCr | 141 | 2 | 0 | 0 | 0 | 0 | 0 | 2 | 0 | 0 | 0 | 0 |
Depreciation DepreciationCr | 35 | 13 | 12 | 11 | 11 | 10 | 8 | 7 | 5 | 3 | 2 | 0 |
PBT PBTCr | -821 | -620 | -343 | -21 | -9 | -142 | -8 | -65 | -6 | 7 | -1,365 | 0 |
| 3 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | |
PAT PATCr | -823 | -620 | -343 | -21 | -9 | -142 | -8 | -65 | -6 | 7 | -1,365 | 0 |
Growth PAT Growth% | 24.7 | 93.9 | 57.9 | -1,516.0 | 94.5 | -732.1 | 91.4 | 226.0 | -19,386.3 | |||
NPM NPM% | -196.0 | -1,083.0 | -1,457.3 | -455.8 | ||||||||
| -171.1 | -128.9 | -71.3 | -4.3 | -1.8 | -29.4 | -8.1 | -67.8 |
| Financial Year | Jun 2013 | Jun 2014 | Mar 2015 | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2026 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
Revenue RevenueCr | 420 | 57 | 24 | 5 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Growth Revenue Growth% | -86.4 | -80.6 | -100.0 | |||||||||
| 1,065 | 663 | 355 | 15 | 1 | 132 | 0 | 56 | 1 | 0 | 1 | 0 | |
| -645 | -606 | -331 | -10 | -1 | -132 | 0 | -56 | -1 | 0 | -1 | 0 | |
OPM OPM% | -153.5 | -1,057.0 | -1,407.7 | -218.1 | ||||||||
| 0 | 0 | 0 | 0 | 3 | 1 | |||||||
Interest Expense Interest ExpenseCr | 141 | 2 | 0 | 0 | 0 | 0 | 0 | 2 | 0 | 0 | 0 | 0 |
Depreciation DepreciationCr | 35 | 13 | 12 | 11 | 11 | 10 | 8 | 7 | 5 | 3 | 2 | 0 |
PBT PBTCr | -821 | -620 | -343 | -21 | -9 | -142 | -8 | -65 | -6 | 7 | -1,365 | 0 |
| 3 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | |
PAT PATCr | -823 | -620 | -343 | -21 | -9 | -142 | -8 | -65 | -6 | 7 | -1,365 | 0 |
Growth PAT Growth% | 24.7 | 93.9 | 57.9 | -1,516.0 | 94.5 | -732.1 | 91.4 | 226.0 | -19,386.3 | |||
NPM NPM% | -196.0 | -1,083.0 | -1,457.3 | -455.8 | ||||||||
| -171.1 | -128.9 | -71.3 | -4.3 | -1.8 | -29.4 | -8.1 | -67.8 |
| Financial Year | Jun 2013 | Jun 2014 | Mar 2015 | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 |
|---|---|---|---|---|---|---|---|---|---|---|---|
Equity Capital Equity CapitalCr | 10 | 10 | 10 | 10 | 10 | 10 | 10 | 10 | 10 | 10 | 0 |
Reserves ReservesCr | -158 | -784 | -1,127 | -1,148 | -1,157 | -1,298 | -1,306 | -1,372 | -1,377 | -1,370 | 0 |
| 1,307 | 1,520 | 1,489 | 1,482 | 1,092 | 1,082 | 1,082 | 1,083 | 1,083 | 1,073 | 0 | |
| 515 | 25 | 25 | 25 | 427 | 426 | 426 | 428 | 428 | 427 | 0 | |
| 1,674 | 771 | 397 | 369 | 372 | 219 | 212 | 149 | 143 | 140 | 0 | |
| 1,240 | 494 | 204 | 203 | 218 | 96 | 96 | 94 | 93 | 94 | 0 | |
| 434 | 277 | 192 | 165 | 153 | 123 | 116 | 55 | 50 | 46 | 0 | |
| 1,674 | 771 | 397 | 369 | 372 | 219 | 212 | 149 | 143 | 140 | 0 |
| Financial Year | Jun 2013 | Jun 2014 | Mar 2015 | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 |
|---|---|---|---|---|---|---|---|---|---|---|---|
Equity Capital Equity CapitalCr | 10 | 10 | 10 | 10 | 10 | 10 | 10 | 10 | 10 | 10 | 0 |
Reserves ReservesCr | -158 | -784 | -1,127 | -1,148 | -1,157 | -1,298 | -1,306 | -1,372 | -1,377 | -1,370 | 0 |
| 1,307 | 1,520 | 1,489 | 1,482 | 1,092 | 1,082 | 1,082 | 1,083 | 1,083 | 1,073 | 0 | |
| 515 | 25 | 25 | 25 | 427 | 426 | 426 | 428 | 428 | 427 | 0 | |
| 1,674 | 771 | 397 | 369 | 372 | 219 | 212 | 149 | 143 | 140 | 0 | |
| 1,240 | 494 | 204 | 203 | 218 | 96 | 96 | 94 | 93 | 94 | 0 | |
| 434 | 277 | 192 | 165 | 153 | 123 | 116 | 55 | 50 | 46 | 0 | |
| 1,674 | 771 | 397 | 369 | 372 | 219 | 212 | 149 | 143 | 140 | 0 |
| Financial Year | Jun 2013 | Jun 2014 | Mar 2015 | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| 62 | 429 | -1 | -4 | -14 | -8 | 0 | -31 | -1 | 2 | -283 | |
| 0 | 2 | 0 | 0 | 2 | 19 | 0 | 29 | 0 | 9 | 6 | |
| -64 | -432 | 2 | 2 | 12 | -11 | 0 | 0 | 0 | -10 | -1,086 | |
Net Cash Flow Net Cash FlowCr | -1 | 0 | 1 | -1 | 0 | 0 | 0 | -2 | 0 | 0 | -1,363 |
Free Cash Flow Free Cash FlowCr | 62 | 429 | -1 | -4 | -14 | 5 | |||||
CFO To PAT CFO To PAT% | -7.6 | -69.2 | 0.2 | 17.5 | 160.2 | 5.6 | 3.6 | 47.4 | 11.2 | 22.2 | 20.7 |
CFO To EBITDA CFO To EBITDA% | -9.7 | -70.9 | 0.2 | 36.6 | 1,416.1 | 6.0 | 100.0 | 55.1 | 96.9 | -1,207.7 | 40,982.6 |
| Financial Year | Jun 2013 | Jun 2014 | Mar 2015 | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| 62 | 429 | -1 | -4 | -14 | -8 | 0 | -31 | -1 | 2 | -283 | |
| 0 | 2 | 0 | 0 | 2 | 19 | 0 | 29 | 0 | 9 | 6 | |
| -64 | -432 | 2 | 2 | 12 | -11 | 0 | 0 | 0 | -10 | -1,086 | |
Net Cash Flow Net Cash FlowCr | -1 | 0 | 1 | -1 | 0 | 0 | 0 | -2 | 0 | 0 | -1,363 |
Free Cash Flow Free Cash FlowCr | 62 | 429 | -1 | -4 | -14 | 5 | |||||
CFO To PAT CFO To PAT% | -7.6 | -69.2 | 0.2 | 17.5 | 160.2 | 5.6 | 3.6 | 47.4 | 11.2 | 22.2 | 20.7 |
CFO To EBITDA CFO To EBITDA% | -9.7 | -70.9 | 0.2 | 36.6 | 1,416.1 | 6.0 | 100.0 | 55.1 | 96.9 | -1,207.7 | 40,982.6 |
| Financial Year | Jun 2013 | Jun 2014 | Mar 2015 | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2026 | Current |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Market Cap Market CapitalizationCr | 20 | 34 | 15 | 10 | 14 | 12 | 8 | 1 | 1 | ||||
Price To Earnings Price To Earnings | -1.1 | 0.0 | |||||||||||
Price To Sales Price To Sales | 0.1 | 0.6 | 0.7 | 2.2 | |||||||||
Price To Book Price To Book | -0.1 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | ||||
EV To EBITDA EV To EBITDA | -1.8 | -1.2 | -2.1 | -70.2 | -1,079.6 | -8.1 | -3,771.2 | -18.7 | |||||
GPM GPM% | -48.1 | -146.9 | -419.0 | 86.2 | |||||||||
OPM OPM% | -153.5 | -1,057.0 | -1,407.7 | -218.1 | |||||||||
NPM NPM% | -196.0 | -1,083.0 | -1,457.3 | -455.8 | |||||||||
ROCE ROCE% | -70.7 | 704.9 | 80.0 | 4.6 | 9.7 | 59.1 | 3.2 | 20.4 | 1.8 | -2.2 | |||
ROE ROE% | 555.8 | 80.1 | 30.7 | 1.8 | 0.8 | 11.0 | 0.6 | 4.8 | 0.4 | -0.5 | |||
ROA ROA% | -49.2 | -80.5 | -86.5 | -5.6 | -2.4 | -64.5 | -3.7 | -43.9 | -3.9 | 5.1 | |||
| Financial Year | Jun 2013 | Jun 2014 | Mar 2015 | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2026 | Current |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Market Cap Market CapitalizationCr | 20 | 34 | 15 | 10 | 14 | 12 | 8 | 1 | 1 | ||||
Price To Earnings Price To Earnings | -1.1 | 0.0 | |||||||||||
Price To Sales Price To Sales | 0.1 | 0.6 | 0.7 | 2.2 | |||||||||
Price To Book Price To Book | -0.1 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | ||||
EV To EBITDA EV To EBITDA | -1.8 | -1.2 | -2.1 | -70.2 | -1,079.6 | -8.1 | -3,771.2 | -18.7 | |||||
GPM GPM% | -48.1 | -146.9 | -419.0 | 86.2 | |||||||||
OPM OPM% | -153.5 | -1,057.0 | -1,407.7 | -218.1 | |||||||||
NPM NPM% | -196.0 | -1,083.0 | -1,457.3 | -455.8 | |||||||||
ROCE ROCE% | -70.7 | 704.9 | 80.0 | 4.6 | 9.7 | 59.1 | 3.2 | 20.4 | 1.8 | -2.2 | |||
ROE ROE% | 555.8 | 80.1 | 30.7 | 1.8 | 0.8 | 11.0 | 0.6 | 4.8 | 0.4 | -0.5 | |||
ROA ROA% | -49.2 | -80.5 | -86.5 | -5.6 | -2.4 | -64.5 | -3.7 | -43.9 | -3.9 | 5.1 | |||
Documents — ICSA (India) Ltd