


| Quarter | Dec 2024 | Sep 2025 | Dec 2025 |
|---|---|---|---|
| 197 | 246 | 260 | |
Growth YoY Revenue Growth YoY% | 31.7 | ||
| 153 | 182 | 199 | |
| 44 | 64 | 61 | |
OPM OPM% | 22.4 | 26.0 | 23.4 |
| 5 | 4 | 3 | |
Interest Expense Interest ExpenseCr | 5 | 45 | 6 |
Depreciation DepreciationCr | 18 | 23 | 22 |
PBT PBTCr | 26 | -1 | 36 |
| 6 | 9 | 4 | |
| 20 | -9 | 32 | |
Growth YoY PAT Growth YoY% | 60.3 | ||
NPM NPM% | 10.2 | -3.9 | 12.4 |
| 2.5 | -1.1 | 3.4 |
| Financial Year | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 |
|---|---|---|---|---|---|
Revenue RevenueCr | 286 | 318 | 437 | 566 | 756 |
Growth Revenue Growth% | 11.2 | 37.7 | 29.5 | 33.5 | |
| 248 | 302 | 389 | 465 | 589 | |
| 37 | 16 | 49 | 101 | 167 | |
OPM OPM% | 13.1 | 5.1 | 11.1 | 17.8 | 22.1 |
| 5 | 10 | 6 | 9 | 14 | |
Interest Expense Interest ExpenseCr | 7 | 10 | 16 | 20 | 21 |
Depreciation DepreciationCr | 34 | 43 | 47 | 56 | 72 |
PBT PBTCr | 1 | -27 | -9 | 33 | 87 |
| 0 | -6 | 3 | -2 | 20 | |
PAT PATCr | 1 | -21 | -12 | 35 | 67 |
Growth PAT Growth% | -3,585.3 | 44.7 | 398.0 | 91.0 | |
NPM NPM% | 0.2 | -6.7 | -2.7 | 6.2 | 8.9 |
| 5.1 | -131.0 | -68.0 | 4.5 | 8.3 |
| Financial Year | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 |
|---|---|---|---|---|---|
Equity Capital Equity CapitalCr | 2 | 2 | 2 | 2 | 2 |
Reserves ReservesCr | 245 | 387 | 384 | 409 | 579 |
| 94 | 94 | 175 | 243 | 284 | |
| 75 | 81 | 103 | 150 | 128 | |
| 428 | 571 | 666 | 806 | 996 | |
| 178 | 285 | 324 | 390 | 545 | |
| 250 | 286 | 342 | 416 | 451 | |
| 428 | 571 | 666 | 806 | 996 |
| Financial Year | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 |
|---|---|---|---|---|---|
| 32 | 14 | 11 | 72 | 135 | |
| -61 | -129 | -78 | -51 | -125 | |
| 36 | 121 | 60 | 27 | 54 | |
Net Cash Flow Net Cash FlowCr | 5 | 6 | -4 | 48 | 65 |
Free Cash Flow Free Cash FlowCr | -18 | -64 | -60 | -5 | 36 |
CFO To PAT CFO To PAT% | 5,154.0 | -67.3 | -95.6 | 205.7 | 201.7 |
CFO To EBITDA CFO To EBITDA% | 84.3 | 89.0 | 23.2 | 71.7 | 81.2 |
| Financial Year | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 |
|---|---|---|---|---|---|
Market Cap Market CapitalizationCr | 0 | 0 | 0 | 0 | 0 |
Price To Earnings Price To Earnings | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 |
Price To Sales Price To Sales | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 |
Price To Book Price To Book | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 |
EV To EBITDA EV To EBITDA | 1.9 | -1.7 | 1.4 | 2.0 | 0.6 |
GPM GPM% | 68.4 | 66.7 | 67.4 | 70.2 | 74.3 |
OPM OPM% | 13.1 | 5.1 | 11.1 | 17.8 | 22.1 |
NPM NPM% | 0.2 | -6.7 | -2.7 | 6.2 | 8.9 |
ROCE ROCE% | 2.1 | -3.3 | 1.3 | 7.9 | 12.9 |
ROE ROE% | 0.3 | -5.5 | -3.1 | 8.6 | 11.6 |
ROA ROA% | 0.1 | -3.7 | -1.8 | 4.4 | 6.7 |