


| 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 | 1 | 2 | 2 | 1 | 1 | 0 | 1 | 0 | 1 | 0 | 1 | |
Growth YoY Revenue Growth YoY% | -58.4 | -55.1 | -15.8 | -3.5 | 0.0 | -43.4 | -71.2 | -71.7 | -59.5 | -16.7 | -2.0 | -8.1 |
| 2 | 1 | 1 | 3 | 2 | 1 | 1 | 0 | 1 | 0 | 0 | 0 | |
| -1 | 0 | 0 | -1 | -1 | 0 | 0 | 0 | -1 | 0 | 0 | 0 | |
OPM OPM% | -189.2 | -34.0 | 22.4 | -27.4 | -131.1 | -23.3 | -12.2 | 33.9 | -320.0 | 6.0 | 4.2 | 19.3 |
| 3 | 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 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 0 | 0 | 0 |
PBT PBTCr | 0 | -1 | 0 | -1 | -2 | -1 | -1 | 0 | -1 | 0 | 0 | 0 |
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | |
| 0 | -1 | 0 | -1 | -2 | -1 | -1 | 0 | -1 | 0 | 0 | 0 | |
Growth YoY PAT Growth YoY% | 103.4 | 40.0 | 90.1 | 6.3 | -966.7 | 30.2 | -114.8 | 79.0 | 27.5 | 37.3 | 25.9 | -12.9 |
NPM NPM% | 28.4 | -90.6 | -15.9 | -67.6 | -245.9 | -111.7 | -118.4 | -50.0 | -440.0 | -84.0 | -89.6 | -61.4 |
| 0.0 | 0.0 | 0.0 | -0.1 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 |
| Financial Year | Mar 2013 | Mar 2014 | Mar 2015 | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2025 | TTM |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
Revenue RevenueCr | 110 | 60 | 65 | 45 | 36 | 40 | 45 | 46 | 3 | 4 | 2 | 2 |
Growth Revenue Growth% | -45.6 | 9.2 | -31.6 | -18.7 | 9.9 | 11.3 | 3.3 | -93.7 | 54.0 | -7.5 | ||
| 102 | 77 | 53 | 38 | 33 | 40 | 41 | 39 | 10 | 8 | 3 | 3 | |
| 8 | -17 | 12 | 6 | 3 | 0 | 4 | 7 | -7 | -4 | -1 | -1 | |
OPM OPM% | 7.7 | -29.0 | 18.3 | 14.4 | 9.2 | 0.0 | 8.7 | 15.7 | -244.6 | -89.5 | -48.0 | -43.2 |
| 1 | 5 | -1 | 1 | 4 | -430 | -40 | 1 | 1 | -31 | 0 | 0 | |
Interest Expense Interest ExpenseCr | 0 | -4 | 0 | 0 | 1 | 1 | 2 | 2 | 1 | 2 | 0 | 0 |
Depreciation DepreciationCr | 7 | 7 | 7 | 8 | 9 | 6 | 7 | 7 | 6 | 4 | 2 | 2 |
PBT PBTCr | 2 | -16 | 4 | -1 | -2 | -437 | -44 | -1 | -13 | -40 | -3 | -3 |
| -4 | -1 | -2 | -1 | 1 | 0 | 1 | 0 | 0 | 0 | 0 | 0 | |
PAT PATCr | 6 | -15 | 5 | 0 | -3 | -437 | -45 | -1 | -14 | -40 | -3 | -3 |
Growth PAT Growth% | -355.6 | 133.9 | -103.5 | -1,478.0 | -15,024.3 | 89.7 | 97.6 | -1,162.7 | -196.4 | 12.8 | ||
NPM NPM% | 5.5 | -25.7 | 8.0 | -0.4 | -7.9 | -1,092.2 | -101.0 | -2.4 | -469.3 | -903.6 | -144.5 | -136.2 |
| 0.3 | -0.7 | 0.2 | 0.0 | 0.0 | -2.0 | -0.2 | 0.0 | -0.6 | -0.2 | -0.1 |
| Financial Year | Mar 2013 | Mar 2014 | Mar 2015 | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2025 | Sep 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
Equity Capital Equity CapitalCr | 208 | 208 | 214 | 214 | 214 | 214 | 214 | 214 | 214 | 214 | 214 | 214 |
Reserves ReservesCr | 373 | 368 | 389 | 397 | 332 | -68 | -110 | -174 | -187 | -200 | -212 | -212 |
| 21 | 14 | 14 | 30 | 54 | 50 | 57 | 60 | 65 | 50 | 51 | 59 | |
| 34 | 26 | 18 | 25 | 4 | 7 | 12 | 14 | 19 | 37 | 31 | 23 | |
| 648 | 620 | 638 | 669 | 605 | 203 | 174 | 114 | 111 | 100 | 84 | 83 | |
| 265 | 271 | 289 | 323 | 379 | 38 | 38 | 56 | 53 | 60 | 51 | 43 | |
| 383 | 350 | 350 | 346 | 226 | 165 | 135 | 58 | 58 | 41 | 33 | 40 | |
| 648 | 620 | 638 | 669 | 605 | 203 | 174 | 114 | 111 | 100 | 84 | 83 |
| Financial Year | Mar 2013 | Mar 2014 | Mar 2015 | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| -1 | 7 | 7 | -1 | -2 | 6 | -38 | -2 | -2 | -29 | 9 | |
| 0 | -2 | -6 | -3 | 4 | -3 | 32 | 5 | -5 | 13 | 0 | |
| 0 | -7 | -1 | 3 | -4 | -5 | 7 | -2 | 4 | 16 | -9 | |
Net Cash Flow Net Cash FlowCr | -1 | -2 | 0 | -1 | -1 | -2 | 1 | 1 | -3 | 0 | 0 |
Free Cash Flow Free Cash FlowCr | -2 | -1 | 1 | -15 | 3 | 3 | -46 | -12 | -4 | -15 | |
CFO To PAT CFO To PAT% | -10.1 | -46.1 | 126.3 | 608.9 | 57.9 | -1.3 | 84.7 | 196.2 | 15.0 | 71.9 | -294.5 |
CFO To EBITDA CFO To EBITDA% | -7.2 | -40.9 | 55.1 | -17.3 | -50.1 | -2,90,365.0 | -984.5 | -29.4 | 28.7 | 726.2 | -886.5 |
| Financial Year | Mar 2013 | Mar 2014 | Mar 2015 | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|
Market Cap Market CapitalizationCr | 155 | 250 | 85 | 45 | 36 | 43 | 41 | 41 | 41 | 0 | |
Price To Earnings Price To Earnings | 25.7 | 0.0 | 1.7 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | |
Price To Sales Price To Sales | 1.4 | 4.2 | 1.3 | 1.0 | 1.0 | 1.1 | 0.9 | 0.9 | 13.9 | 0.0 | |
Price To Book Price To Book | 0.3 | 0.4 | 0.0 | 0.1 | 0.1 | 0.3 | 0.4 | 1.0 | 1.5 | 0.0 | |
EV To EBITDA EV To EBITDA | 20.7 | -15.6 | 8.2 | 9.6 | 15.0 | -25,881.5 | 14.9 | 8.9 | -10.4 | -10.1 | |
GPM GPM% | 100.0 | 100.0 | 100.0 | 100.0 | 68.9 | 69.2 | 80.3 | 94.4 | 56.0 | 94.3 | 41.5 |
OPM OPM% | 7.7 | -29.0 | 18.3 | 14.4 | 9.2 | 0.0 | 8.7 | 15.7 | -244.6 | -89.5 | -48.0 |
NPM NPM% | 5.5 | -25.7 | 8.0 | -0.4 | -7.9 | -1,092.2 | -101.0 | -2.4 | -469.3 | -903.6 | -144.5 |
ROCE ROCE% | 0.4 | -3.3 | 0.6 | -0.1 | -0.3 | -280.2 | -34.5 | 1.5 | -20.1 | -70.1 | -6.4 |
ROE ROE% | 1.0 | -2.7 | 0.9 | 0.0 | -0.5 | -299.9 | -43.3 | -2.7 | -51.0 | -295.2 | -188.9 |
ROA ROA% | 0.9 | -2.5 | 0.8 | 0.0 | -0.5 | -215.2 | -25.9 | -0.9 | -12.3 | -40.3 | -3.4 |