


| Quarter | Dec 2016 | Mar 2017 | Jun 2017 | Sep 2017 | Dec 2017 | Mar 2018 | Jun 2018 | Sep 2018 | Dec 2018 | Mar 2019 | Jun 2019 | Sep 2019 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| 2 | 3 | 1 | 1 | 1 | 1 | 0 | 0 | 0 | 0 | 0 | 0 | |
Growth YoY Revenue Growth YoY% | -4.8 | -43.5 | -28.9 | -65.1 | -60.7 | -78.7 | -93.2 | -97.0 | -100.0 | -100.0 | -100.0 | -100.0 |
| 2 | 2 | 1 | 1 | 2 | 1 | 0 | 0 | 0 | 0 | 0 | 0 | |
| 0 | 1 | 0 | 0 | -1 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | |
OPM OPM% | 4.5 | 23.7 | -11.9 | -46.4 | -114.8 | -6.6 | -487.5 | -1,750.0 | ||||
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | |
Interest Expense Interest ExpenseCr | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Depreciation DepreciationCr | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
PBT PBTCr | 0 | 1 | 0 | -1 | -1 | 0 | 0 | -1 | 0 | -1 | 0 | 0 |
| 0 | -1 | 0 | 0 | 0 | -1 | 0 | 0 | 0 | -1 | 0 | 0 | |
| 0 | 1 | 0 | -1 | -1 | 1 | 0 | -1 | 0 | 0 | 0 | 0 | |
Growth YoY PAT Growth YoY% | 77.0 | -2.1 | 23.3 | -26.8 | -614.3 | -54.6 | -36.4 | 0.0 | 57.0 | -68.8 | 0.0 | 17.3 |
NPM NPM% | -7.9 | 49.3 | -28.0 | -77.6 | -142.9 | 104.9 | -562.5 | -2,600.0 | ||||
| -0.1 | 0.2 | -0.1 | -0.2 | -0.3 | -0.1 | -0.2 | -0.2 | -0.1 | -0.2 | -0.2 | -0.1 |
| Financial Year | Mar 2011 | Mar 2012 | Mar 2013 | Mar 2014 | Mar 2015 | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2023 | Mar 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|
Revenue RevenueCr | 11 | 12 | 18 | 24 | 23 | 10 | 8 | 3 | 0 | 0 | 0 |
Growth Revenue Growth% | 12.4 | 43.4 | 35.5 | -4.6 | -55.7 | -19.5 | -61.6 | -96.4 | |||
| 18 | 15 | 18 | 23 | 23 | 10 | 8 | 4 | 2 | 6 | 0 | |
| -7 | -3 | 0 | 1 | 0 | 0 | 0 | -1 | -1 | -6 | 0 | |
OPM OPM% | -59.4 | -21.6 | 0.8 | 4.5 | 2.0 | -0.5 | 1.4 | -41.1 | -1,221.3 | ||
| 10 | 0 | 1 | 1 | 0 | -1 | 0 | 0 | 0 | 0 | 0 | |
Interest Expense Interest ExpenseCr | 3 | 1 | 1 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Depreciation DepreciationCr | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 0 | 0 |
PBT PBTCr | 0 | -5 | -1 | 1 | 0 | -2 | 0 | -2 | -2 | -6 | 0 |
| -1 | -2 | 0 | 1 | 1 | -1 | -1 | -1 | -1 | 0 | 0 | |
PAT PATCr | 1 | -3 | -1 | 1 | -2 | -1 | 0 | -1 | -1 | -6 | 0 |
Growth PAT Growth% | -736.5 | 58.5 | 137.6 | -473.8 | 55.1 | 150.8 | -370.1 | -2.0 | 97.7 | ||
NPM NPM% | 4.6 | -26.1 | -7.6 | 2.1 | -8.2 | -8.3 | 5.3 | -37.1 | -1,042.9 | ||
| 0.4 | -2.1 | -0.5 | 0.2 | -0.4 | -0.3 | -0.2 | -0.7 | -0.7 | -1,124.8 | -25.7 |
| Financial Year | Mar 2011 | Mar 2012 | Mar 2013 | Mar 2014 | Mar 2015 | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2023 | Mar 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|
Equity Capital Equity CapitalCr | 14 | 14 | 25 | 29 | 29 | 29 | 29 | 29 | 29 | 0 | 0 |
Reserves ReservesCr | 13 | 10 | 10 | 12 | 10 | 9 | 9 | 8 | 7 | -4 | -4 |
| 8 | 7 | 13 | 18 | 31 | 35 | 36 | 34 | 33 | 10 | 22 | |
| 16 | 12 | 5 | 1 | 1 | 1 | 0 | 0 | 1 | 0 | 0 | |
| 51 | 52 | 57 | 59 | 70 | 74 | 74 | 72 | 69 | 5 | 17 | |
| 17 | 16 | 22 | 26 | 40 | 44 | 52 | 50 | 48 | 0 | 8 | |
| 34 | 36 | 34 | 33 | 31 | 30 | 22 | 21 | 21 | 5 | 9 | |
| 51 | 52 | 57 | 59 | 70 | 74 | 74 | 72 | 69 | 5 | 17 |
| Financial Year | Mar 2011 | Mar 2012 | Mar 2013 | Mar 2014 | Mar 2015 | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2023 | Mar 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| 10 | -3 | 0 | 3 | 0 | 0 | 0 | 0 | -3 | -12 | 7 | |
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -4 | |
| -13 | 3 | 0 | -3 | 0 | 0 | 0 | 0 | 0 | 12 | -3 | |
Net Cash Flow Net Cash FlowCr | -2 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -3 | 0 | 0 |
Free Cash Flow Free Cash FlowCr | 10 | -3 | 0 | 3 | 0 | 0 | 0 | 0 | -3 | -12 | 3 |
CFO To PAT CFO To PAT% | 1,977.5 | 102.3 | -16.4 | 564.0 | -24.6 | 26.7 | 93.4 | -34.6 | 233.8 | 206.8 | -5,610.4 |
CFO To EBITDA CFO To EBITDA% | -153.8 | 123.7 | 161.7 | 265.0 | 98.6 | 411.5 | 357.3 | -31.2 | 199.6 | 210.5 | -6,214.9 |
| Financial Year | Mar 2011 | Mar 2012 | Mar 2013 | Mar 2014 | Mar 2015 | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2023 | Mar 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|
Market Cap Market CapitalizationCr | 14 | 12 | 12 | 12 | 13 | 13 | 16 | 9 | 10 | 0 | 0 |
Price To Earnings Price To Earnings | 27.4 | 0.0 | 0.0 | 23.3 | 0.0 | 0.0 | 37.2 | 0.0 | 0.0 | 0.0 | 0.0 |
Price To Sales Price To Sales | 1.2 | 0.9 | 0.7 | 0.5 | 0.6 | 1.3 | 1.9 | 2.9 | 91.3 | ||
Price To Book Price To Book | 0.6 | 0.6 | 0.4 | 0.3 | 0.4 | 0.4 | 0.5 | 0.3 | 0.3 | 0.0 | 0.0 |
EV To EBITDA EV To EBITDA | -4.3 | -8.1 | 112.2 | 11.0 | 27.5 | -235.9 | 135.7 | -6.8 | -7.1 | -1.7 | -53.5 |
GPM GPM% | 87.8 | 100.0 | 100.0 | 100.0 | 100.0 | 100.0 | 100.0 | 100.0 | 100.0 | ||
OPM OPM% | -59.4 | -21.6 | 0.8 | 4.5 | 2.0 | -0.5 | 1.4 | -41.1 | -1,221.3 | ||
NPM NPM% | 4.6 | -26.1 | -7.6 | 2.1 | -8.2 | -8.3 | 5.3 | -37.1 | -1,042.9 | ||
ROCE ROCE% | 6.2 | -10.8 | -0.8 | 2.7 | -0.8 | -4.4 | -1.1 | -5.5 | -5.7 | -106.6 | -2.1 |
ROE ROE% | 1.9 | -13.5 | -3.8 | 1.3 | -4.9 | -2.3 | 1.1 | -3.2 | -3.4 | 130.7 | 2.9 |
ROA ROA% | 1.0 | -6.3 | -2.4 | 0.9 | -2.7 | -1.1 | 0.6 | -1.6 | -1.7 | -107.1 | -0.8 |