


| Quarter | Jun 2018 | Sep 2018 | Dec 2018 | Jun 2019 | Sep 2019 | Dec 2019 | Mar 2020 | Jun 2020 | Sep 2020 | Dec 2020 | Mar 2021 | Jun 2021 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| 31 | 32 | 25 | 21 | 23 | 21 | 21 | 18 | 19 | 16 | 15 | 10 | |
Growth YoY Revenue Growth YoY% | -32.1 | -27.3 | -15.8 | -14.7 | -18.1 | -23.8 | -28.9 | -42.4 | ||||
| 32 | 36 | 23 | 26 | 26 | 22 | 23 | 16 | 17 | 17 | 17 | 14 | |
| -1 | -4 | 2 | -5 | -3 | -1 | -2 | 3 | 2 | -1 | -3 | -3 | |
OPM OPM% | -2.6 | -13.8 | 7.8 | -24.3 | -13.2 | -5.0 | -11.9 | 13.8 | 9.1 | -4.7 | -17.1 | -31.0 |
| 1 | 1 | 1 | 1 | 1 | 1 | 0 | 1 | 0 | 1 | 1 | 0 | |
Interest Expense Interest ExpenseCr | 7 | 7 | 8 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Depreciation DepreciationCr | 7 | 7 | 7 | 7 | 7 | 7 | 7 | 6 | 6 | 6 | 6 | 6 |
PBT PBTCr | -13 | -18 | -13 | -11 | -9 | -7 | -9 | -2 | -5 | -6 | -8 | -9 |
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | |
| -13 | -18 | -13 | -11 | -9 | -7 | -9 | -2 | -5 | -6 | -8 | -9 | |
Growth YoY PAT Growth YoY% | 18.6 | 51.7 | 45.8 | 77.6 | 43.0 | 7.7 | 2.6 | -278.5 | ||||
NPM NPM% | -43.0 | -55.8 | -49.9 | -51.5 | -37.1 | -32.1 | -41.2 | -13.5 | -25.8 | -38.9 | -56.5 | -88.9 |
| -4.1 | -5.3 | -3.8 | -3.4 | -5.5 | -2.1 | -2.5 | -0.8 | -1.5 | -1.9 | -2.5 | -2.8 |
| Financial Year | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | TTM |
|---|---|---|---|---|---|
Revenue RevenueCr | 184 | 111 | 87 | 68 | 60 |
Growth Revenue Growth% | -39.9 | -21.2 | -22.0 | -11.3 | |
| 146 | 117 | 98 | 67 | 65 | |
| 38 | -7 | -11 | 1 | -5 | |
OPM OPM% | 20.5 | -5.9 | -12.4 | 1.4 | -8.0 |
| -77 | 4 | 2 | 3 | 1 | |
Interest Expense Interest ExpenseCr | 29 | 21 | 0 | 0 | 0 |
Depreciation DepreciationCr | 27 | 28 | 26 | 26 | 25 |
PBT PBTCr | -95 | -51 | -35 | -22 | -29 |
| 0 | 0 | 0 | 0 | 0 | |
PAT PATCr | -95 | -51 | -35 | -22 | -29 |
Growth PAT Growth% | 46.3 | 31.9 | 37.0 | -31.1 | |
NPM NPM% | -51.8 | -46.3 | -40.0 | -32.3 | -47.8 |
| -31.3 | -15.7 | -10.6 | -6.7 | -8.7 |
| Financial Year | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 |
|---|---|---|---|---|
Equity Capital Equity CapitalCr | 30 | 33 | 33 | 33 |
Reserves ReservesCr | -10 | -53 | -88 | -110 |
| 324 | 303 | 305 | 300 | |
| 127 | 162 | 154 | 143 | |
| 471 | 445 | 404 | 366 | |
| 55 | 47 | 40 | 41 | |
| 415 | 397 | 364 | 325 | |
| 471 | 445 | 404 | 366 |
| Financial Year | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 |
|---|---|---|---|---|
| 38 | 27 | 3 | 3 | |
| -41 | -14 | -4 | -3 | |
| 3 | -12 | 0 | 0 | |
Net Cash Flow Net Cash FlowCr | 0 | 1 | 0 | 0 |
Free Cash Flow Free Cash FlowCr | 1 | 18 | 9 | 8 |
CFO To PAT CFO To PAT% | -39.7 | -53.5 | -9.5 | -12.3 |
CFO To EBITDA CFO To EBITDA% | 100.4 | -418.0 | -30.5 | 289.6 |
| Financial Year | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 |
|---|---|---|---|---|
Market Cap Market CapitalizationCr | 61 | 12 | 2 | 3 |
Price To Earnings Price To Earnings | 0.0 | 0.0 | 0.0 | 0.0 |
Price To Sales Price To Sales | 0.3 | 0.1 | 0.0 | 0.0 |
Price To Book Price To Book | 3.0 | -0.6 | 0.0 | 0.0 |
EV To EBITDA EV To EBITDA | 5.0 | -27.0 | -15.9 | 186.3 |
GPM GPM% | 100.0 | 100.0 | 100.0 | 100.0 |
OPM OPM% | 20.5 | -5.9 | -12.4 | 1.4 |
NPM NPM% | -51.8 | -46.3 | -40.0 | -32.3 |
ROCE ROCE% | -43.3 | -19.4 | -29.0 | -22.4 |
ROE ROE% | -461.7 | 250.9 | 63.1 | 28.4 |
ROA ROA% | -20.2 | -11.5 | -8.6 | -6.0 |