

| Quarter | Jun 2019 | Sep 2019 | Dec 2019 | Mar 2020 | Jun 2020 | Sep 2020 | Dec 2020 | Mar 2021 | Jun 2021 | Sep 2021 | Dec 2021 | Mar 2022 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| 9 | 7 | 7 | 9 | 3 | 5 | 2 | 3 | 3 | 2 | 1 | 2 | |
Growth YoY Revenue Growth YoY% | -82.2 | -17.4 | -28.9 | 259.0 | -66.5 | -36.8 | -71.8 | -70.0 | 0.3 | -49.4 | -29.4 | -31.1 |
| 13 | 11 | 10 | 13 | 9 | 11 | 5 | -1 | 6 | 6 | 5 | 8 | |
| -4 | -4 | -3 | -4 | -6 | -6 | -3 | 3 | -3 | -3 | -3 | -6 | |
OPM OPM% | -45.5 | -50.0 | -40.9 | -47.5 | -199.3 | -139.2 | -140.2 | 131.9 | -90.1 | -139.2 | -224.3 | -332.8 |
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 52 | |
Interest Expense Interest ExpenseCr | 26 | 27 | 28 | 29 | 30 | 31 | 32 | 32 | 34 | 35 | 37 | 0 |
Depreciation DepreciationCr | 4 | 4 | 4 | 4 | 4 | 4 | 4 | 4 | 4 | 4 | 4 | 27 |
PBT PBTCr | -34 | -35 | -35 | -37 | -40 | -42 | -39 | -33 | -41 | -43 | -44 | 19 |
| -7 | -7 | -9 | -5 | -8 | -8 | -8 | -9 | -9 | -9 | -10 | -5 | |
| -28 | -28 | -26 | -32 | -32 | -34 | -31 | -25 | -32 | -34 | -35 | 24 | |
Growth YoY PAT Growth YoY% | -12.7 | -5.4 | -3.5 | 55.6 | -16.4 | -18.9 | -18.5 | 22.2 | 0.6 | 0.2 | -11.5 | 195.8 |
NPM NPM% | -317.6 | -385.7 | -361.1 | -372.1 | -1,103.4 | -725.6 | -1,518.1 | -966.9 | -1,093.5 | -1,430.2 | -2,397.2 | 1,345.2 |
| -9.3 | -9.5 | -8.8 | -10.7 | -10.8 | -11.3 | -10.4 | -8.3 | -10.7 | -11.3 | -11.6 | 8.0 |
| Financial Year | Mar 2012 | Mar 2013 | Mar 2014 | Mar 2015 | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 |
|---|---|---|---|---|---|---|---|---|---|---|---|
Revenue RevenueCr | 333 | 327 | 274 | 263 | 260 | 230 | 224 | 32 | 32 | 12 | 9 |
Growth Revenue Growth% | -1.5 | -16.4 | -4.0 | -0.9 | -11.7 | -2.5 | -85.7 | -0.4 | -61.8 | -30.1 | |
| 319 | 341 | 350 | 248 | 296 | 249 | 225 | 50 | 47 | 24 | 24 | |
| 14 | -14 | -76 | 14 | -36 | -19 | -1 | -18 | -15 | -12 | -15 | |
OPM OPM% | 4.2 | -4.3 | -27.7 | 5.5 | -13.7 | -8.4 | -0.5 | -55.2 | -46.1 | -96.8 | -176.6 |
| 0 | 0 | 61 | 1 | 2 | 3 | 2 | 1 | 0 | 0 | 52 | |
Interest Expense Interest ExpenseCr | 48 | 56 | 60 | 70 | 70 | 86 | 98 | 96 | 110 | 125 | 106 |
Depreciation DepreciationCr | 14 | 23 | 19 | 31 | 23 | 25 | 24 | 69 | 17 | 17 | 40 |
PBT PBTCr | -49 | -93 | -47 | -86 | -127 | -127 | -121 | -181 | -142 | -154 | -109 |
| 5 | 15 | -1 | -19 | -10 | -10 | -10 | -33 | -28 | -33 | -33 | |
PAT PATCr | -53 | -108 | -45 | -68 | -117 | -118 | -112 | -148 | -114 | -122 | -76 |
Growth PAT Growth% | -102.1 | 58.1 | -49.8 | -72.3 | -1.1 | 5.1 | -32.3 | 22.9 | -6.7 | 37.3 | |
NPM NPM% | -16.1 | -32.9 | -16.5 | -25.8 | -44.8 | -51.3 | -49.9 | -462.0 | -357.9 | -1,000.3 | -898.4 |
| -20.6 | -41.7 | -15.2 | -22.7 | -39.1 | -39.5 | -39.9 | -49.6 | -38.3 | -40.8 | -25.6 |
| Financial Year | Mar 2012 | Mar 2013 | Mar 2014 | Mar 2015 | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 |
|---|---|---|---|---|---|---|---|---|---|---|---|
Equity Capital Equity CapitalCr | 26 | 26 | 30 | 30 | 30 | 30 | 30 | 30 | 30 | 30 | 30 |
Reserves ReservesCr | 272 | 192 | 157 | 82 | 278 | -90 | -209 | -511 | -626 | -747 | -854 |
| 254 | 162 | 166 | 230 | 300 | 428 | 593 | 878 | 1,006 | 1,144 | 1,201 | |
| 246 | 427 | 456 | 427 | 440 | 503 | 434 | 110 | 107 | 107 | 107 | |
| 850 | 835 | 825 | 785 | 1,066 | 914 | 890 | 541 | 552 | 568 | 484 | |
| 201 | 192 | 200 | 235 | 163 | 122 | 99 | 67 | 67 | 68 | 67 | |
| 648 | 643 | 625 | 550 | 903 | 792 | 791 | 473 | 484 | 500 | 417 | |
| 850 | 835 | 825 | 785 | 1,066 | 914 | 890 | 541 | 552 | 568 | 484 |
| Financial Year | Mar 2012 | Mar 2013 | Mar 2014 | Mar 2015 | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| 20 | -168 | -60 | 2 | 58 | 134 | 167 | 477 | 112 | 125 | 0 | |
| -147 | -18 | 33 | 3 | -110 | -1 | -1 | 97 | 0 | 0 | 65 | |
| 133 | 182 | 25 | -10 | 54 | -134 | -167 | -574 | -112 | -125 | -64 | |
Net Cash Flow Net Cash FlowCr | 5 | -3 | -2 | -5 | 1 | 0 | 0 | 0 | 0 | 0 | 0 |
Free Cash Flow Free Cash FlowCr | -127 | -188 | -38 | -3 | -52 | 134 | 166 | 576 | 112 | 125 | |
CFO To PAT CFO To PAT% | -36.8 | 155.3 | 133.3 | -2.5 | -49.7 | -114.1 | -149.3 | -322.5 | -98.5 | -103.0 | 0.6 |
CFO To EBITDA CFO To EBITDA% | 141.1 | 1,194.8 | 79.3 | 11.6 | -162.2 | -692.0 | -14,217.7 | -2,701.4 | -765.1 | -1,064.5 | 3.2 |
| Financial Year | Mar 2012 | Mar 2013 | Mar 2014 | Mar 2015 | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 |
|---|---|---|---|---|---|---|---|---|---|---|---|
Market Cap Market CapitalizationCr | 257 | 228 | 89 | 55 | 121 | 81 | 48 | 26 | 7 | 9 | 15 |
Price To Earnings Price To Earnings | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | -0.2 |
Price To Sales Price To Sales | 0.8 | 0.7 | 0.3 | 0.2 | 0.5 | 0.3 | 0.2 | 0.8 | 0.2 | 0.8 | 1.8 |
Price To Book Price To Book | 0.9 | 1.1 | 0.5 | 0.5 | 2.8 | -0.3 | -0.1 | -0.1 | 0.0 | 0.0 | 0.0 |
EV To EBITDA EV To EBITDA | 45.0 | -49.3 | -7.6 | 39.5 | -19.7 | -37.8 | -537.7 | -7.7 | -7.8 | -9.9 | -8.1 |
GPM GPM% | 45.6 | 40.7 | 39.8 | 51.9 | 29.4 | 33.0 | 35.7 | 79.8 | 80.2 | 53.5 | 35.6 |
OPM OPM% | 4.2 | -4.3 | -27.7 | 5.5 | -13.7 | -8.4 | -0.5 | -55.2 | -46.1 | -96.8 | -176.6 |
NPM NPM% | -16.1 | -32.9 | -16.5 | -25.8 | -44.8 | -51.3 | -49.9 | -462.0 | -357.9 | -1,000.3 | -898.4 |
ROCE ROCE% | 0.0 | -5.3 | 2.0 | -2.6 | -6.4 | -7.0 | -5.8 | 22.9 | 6.5 | 4.8 | 0.4 |
ROE ROE% | -17.9 | -49.5 | -24.2 | -60.6 | -37.9 | 196.7 | 62.5 | 30.7 | 19.1 | 17.0 | 9.3 |
ROA ROA% | -6.3 | -12.9 | -5.5 | -8.6 | -10.9 | -12.9 | -12.6 | -27.4 | -20.7 | -21.4 | -15.8 |