


| Quarter | Sep 2024 | Dec 2024 | Mar 2025 | Jun 2025 | Sep 2025 | Dec 2025 |
|---|---|---|---|---|---|---|
| 98 | 76 | 82 | 55 | 66 | 160 | |
Growth YoY Revenue Growth YoY% | -33.1 | 110.2 | ||||
| 78 | 65 | 71 | 51 | 55 | 140 | |
| 21 | 11 | 11 | 4 | 11 | 20 | |
OPM OPM% | 20.9 | 14.6 | 13.7 | 7.1 | 17.0 | 12.6 |
| 0 | 1 | 0 | 1 | 2 | 1 | |
Interest Expense Interest ExpenseCr | 2 | 1 | 1 | 2 | 1 | 1 |
Depreciation DepreciationCr | 1 | 1 | 1 | 1 | 1 | 1 |
PBT PBTCr | 19 | 10 | 9 | 3 | 11 | 20 |
| 5 | 3 | 3 | 1 | 3 | 5 | |
| 14 | 7 | 7 | 2 | 8 | 15 | |
Growth YoY PAT Growth YoY% | -40.5 | 100.1 | ||||
NPM NPM% | 14.1 | 9.8 | 8.3 | 3.3 | 12.6 | 9.3 |
| 4.3 | 1.8 | 1.6 | 0.4 | 1.5 | 2.7 |
| Financial Year | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | TTM |
|---|---|---|---|---|---|
Revenue RevenueCr | 171 | 230 | 258 | 351 | 363 |
Growth Revenue Growth% | 34.5 | 11.9 | 36.0 | 3.6 | |
| 155 | 203 | 223 | 305 | 317 | |
| 16 | 27 | 35 | 46 | 47 | |
OPM OPM% | 9.2 | 11.8 | 13.7 | 13.0 | 12.8 |
| 1 | 2 | 1 | 2 | 4 | |
Interest Expense Interest ExpenseCr | 1 | 1 | 4 | 5 | 5 |
Depreciation DepreciationCr | 1 | 2 | 2 | 3 | 3 |
PBT PBTCr | 15 | 26 | 31 | 39 | 43 |
| 4 | 7 | 8 | 10 | 11 | |
PAT PATCr | 11 | 19 | 23 | 29 | 32 |
Growth PAT Growth% | 78.0 | 18.0 | 26.4 | 10.2 | |
NPM NPM% | 6.3 | 8.4 | 8.8 | 8.2 | 8.8 |
| 2.7 | 4.7 | 5.4 | 6.9 | 6.2 |
| Financial Year | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Sep 2025 |
|---|---|---|---|---|---|
Equity Capital Equity CapitalCr | 9 | 43 | 43 | 43 | 59 |
Reserves ReservesCr | 32 | 18 | 41 | 61 | 205 |
| 51 | 85 | 111 | 129 | 71 | |
| 3 | 8 | 6 | 5 | 3 | |
| 98 | 155 | 203 | 238 | 338 | |
| 82 | 121 | 162 | 194 | 254 | |
| 16 | 34 | 41 | 44 | 84 | |
| 98 | 155 | 203 | 238 | 338 |
| Financial Year | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 |
|---|---|---|---|---|
| 4 | -14 | -8 | -5 | |
| -9 | -8 | -8 | -13 | |
| 6 | 21 | 15 | 19 | |
Net Cash Flow Net Cash FlowCr | 1 | -1 | 0 | 0 |
Free Cash Flow Free Cash FlowCr | 2 | -16 | -12 | -17 |
CFO To PAT CFO To PAT% | 38.3 | -69.8 | -34.2 | -18.9 |
CFO To EBITDA CFO To EBITDA% | 26.3 | -49.7 | -22.1 | -12.0 |
| Financial Year | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 |
|---|---|---|---|---|
Market Cap Market CapitalizationCr | 0 | 0 | 0 | 0 |
Price To Earnings Price To Earnings | 0.0 | 0.0 | 0.0 | 0.0 |
Price To Sales Price To Sales | 0.0 | 0.0 | 0.0 | 0.0 |
Price To Book Price To Book | 0.0 | 0.0 | 0.0 | 0.0 |
EV To EBITDA EV To EBITDA | 0.1 | 0.9 | 1.2 | 1.4 |
GPM GPM% | 24.5 | 27.8 | 30.0 | 28.4 |
OPM OPM% | 9.2 | 11.8 | 13.7 | 13.0 |
NPM NPM% | 6.3 | 8.4 | 8.8 | 8.2 |
ROCE ROCE% | 35.4 | 32.0 | 27.1 | 25.9 |
ROE ROE% | 26.6 | 31.7 | 27.1 | 27.8 |
ROA ROA% | 11.1 | 12.4 | 11.2 | 12.2 |