

| Quarter | Sep 2022 | Mar 2023 | Sep 2023 | Mar 2024 | Sep 2024 | Mar 2025 | Sep 2025 |
|---|---|---|---|---|---|---|---|
| 0 | 12 | 19 | 19 | 24 | 24 | 35 | |
Growth YoY Revenue Growth YoY% | 59.7 | 28.9 | 26.4 | 45.9 | |||
| 0 | 10 | 18 | 17 | 22 | 22 | 34 | |
| 0 | 1 | 1 | 2 | 2 | 2 | 2 | |
OPM OPM% | 11.9 | 6.0 | 10.9 | 8.7 | 6.5 | 5.2 | |
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | |
Interest Expense Interest ExpenseCr | 0 | 1 | 0 | 1 | 1 | 1 | 1 |
Depreciation DepreciationCr | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
PBT PBTCr | 0 | 1 | 1 | 1 | 1 | 1 | 1 |
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | |
| 0 | 0 | 0 | 1 | 1 | 0 | 1 | |
Growth YoY PAT Growth YoY% | 106.1 | 123.3 | -74.3 | -8.3 | |||
NPM NPM% | 4.2 | 2.3 | 5.4 | 4.0 | 1.1 | 2.5 | |
| 0.0 | 0.0 | 0.6 | 1.3 | 1.2 | 0.3 | 0.9 |
| Financial Year | Nov 2021 | Nov 2022 | Mar 2023 | Mar 2024 | Mar 2025 | TTM |
|---|---|---|---|---|---|---|
Revenue RevenueCr | 18 | 11 | 12 | 38 | 48 | 59 |
Growth Revenue Growth% | -38.3 | 219.7 | 27.6 | 23.1 | ||
| 17 | 11 | 10 | 35 | 44 | 56 | |
| 1 | 1 | 1 | 3 | 4 | 3 | |
OPM OPM% | 5.0 | 5.9 | 11.9 | 8.5 | 7.6 | 5.8 |
| 0 | 0 | 0 | 0 | 0 | 0 | |
Interest Expense Interest ExpenseCr | 1 | 0 | 1 | 1 | 2 | 2 |
Depreciation DepreciationCr | 0 | 0 | 0 | 0 | 0 | 0 |
PBT PBTCr | 0 | 0 | 1 | 2 | 2 | 2 |
| 0 | 0 | 0 | 0 | 1 | 0 | |
PAT PATCr | 0 | 0 | 0 | 1 | 1 | 1 |
Growth PAT Growth% | 1,797.4 | 196.3 | -15.0 | -7.0 | ||
NPM NPM% | -0.1 | 1.7 | 4.1 | 3.8 | 2.5 | 1.9 |
| 0.0 | 0.4 | 0.0 | 1.9 | 1.6 | 1.3 |
| Financial Year | Nov 2021 | Nov 2022 | Mar 2023 | Mar 2024 | Mar 2025 |
|---|---|---|---|---|---|
Equity Capital Equity CapitalCr | 3 | 5 | 5 | 8 | 8 |
Reserves ReservesCr | 0 | 0 | 0 | 12 | 13 |
| 5 | 10 | 12 | 9 | 14 | |
| 6 | 11 | 7 | 7 | 6 | |
| 14 | 27 | 24 | 36 | 41 | |
| 8 | 11 | 9 | 20 | 25 | |
| 6 | 16 | 15 | 16 | 17 | |
| 14 | 27 | 24 | 36 | 41 |
| Financial Year | Nov 2021 | Nov 2022 | Mar 2023 | Mar 2024 | Mar 2025 |
|---|---|---|---|---|---|
| 1 | -2 | 0 | -10 | -4 | |
| -3 | 0 | -16 | -1 | -2 | |
| 2 | 2 | 16 | 11 | 6 | |
Net Cash Flow Net Cash FlowCr | 0 | 0 | 0 | 0 | 0 |
Free Cash Flow Free Cash FlowCr | -2 | -2 | -15 | -11 | -6 |
CFO To PAT CFO To PAT% | -9,845.7 | -932.0 | 14.9 | -706.0 | -355.2 |
CFO To EBITDA CFO To EBITDA% | 125.0 | -274.4 | 5.2 | -318.1 | -118.4 |
| Financial Year | Nov 2021 | Nov 2022 | Mar 2023 | Mar 2024 | Mar 2025 |
|---|---|---|---|---|---|
Market Cap Market CapitalizationCr | 0 | 0 | 0 | 44 | 52 |
Price To Earnings Price To Earnings | 0.0 | 0.0 | 0.0 | 30.5 | 42.3 |
Price To Sales Price To Sales | 0.0 | 0.0 | 0.0 | 1.2 | 1.1 |
Price To Book Price To Book | 0.0 | 0.0 | 0.0 | 2.3 | 2.5 |
EV To EBITDA EV To EBITDA | 10.7 | 25.4 | 7.7 | 17.1 | 19.2 |
GPM GPM% | 8.5 | 7.0 | 15.2 | 13.0 | 11.2 |
OPM OPM% | 5.0 | 5.9 | 11.9 | 8.5 | 7.6 |
NPM NPM% | -0.1 | 1.7 | 4.1 | 3.8 | 2.5 |
ROCE ROCE% | 4.9 | 2.8 | 7.2 | 9.9 | 8.8 |
ROE ROE% | -0.4 | 3.5 | 8.3 | 7.5 | 6.0 |
ROA ROA% | -0.1 | 0.7 | 2.0 | 4.1 | 3.0 |