


| Quarter | Dec 2023 | Mar 2024 | Jun 2024 | Sep 2024 | Dec 2024 | Mar 2025 | Jun 2025 | Sep 2025 | Dec 2025 |
|---|---|---|---|---|---|---|---|---|---|
| 4 | 4 | 3 | 4 | 5 | 5 | 4 | 4 | 5 | |
Growth YoY Revenue Growth YoY% | 36.5 | 33.7 | 18.3 | -5.0 | -4.6 | ||||
| 4 | 2 | 2 | 2 | 3 | 3 | 3 | 3 | 3 | |
| -1 | 1 | 1 | 2 | 2 | 1 | 0 | 1 | 2 | |
OPM OPM% | -16.1 | 40.5 | 32.1 | 54.3 | 33.8 | 31.4 | 9.2 | 35.2 | 37.8 |
| 0 | 4 | 0 | 0 | 1 | 0 | 1 | 1 | 1 | |
Interest Expense Interest ExpenseCr | 0 | 0 | 0 | 0 | 0 | 0 | 1 | 1 | 1 |
Depreciation DepreciationCr | 0 | 1 | 0 | 0 | 0 | 0 | 1 | 1 | 1 |
PBT PBTCr | -1 | 4 | 1 | 2 | 2 | 1 | 0 | 1 | 2 |
| 0 | 0 | 0 | 0 | 1 | 0 | 0 | 0 | 1 | |
| -1 | 4 | 0 | 1 | 1 | 1 | 0 | 1 | 1 | |
Growth YoY PAT Growth YoY% | 240.0 | -77.6 | -81.8 | -43.6 | -14.3 | ||||
NPM NPM% | -24.1 | 113.9 | 10.6 | 35.8 | 24.7 | 19.1 | 1.6 | 21.3 | 22.2 |
| -0.7 | 0.3 | 0.2 | 0.0 | 0.7 | 0.6 | 0.1 | 0.5 | 0.6 |
| Financial Year | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | TTM |
|---|---|---|---|---|---|---|
Revenue RevenueCr | 8 | 13 | 13 | 14 | 17 | 17 |
Growth Revenue Growth% | 59.3 | -0.9 | 12.1 | 17.9 | 0.8 | |
| 6 | 9 | 9 | 8 | 10 | 12 | |
| 2 | 4 | 3 | 7 | 6 | 5 | |
OPM OPM% | 22.2 | 32.1 | 25.4 | 45.8 | 37.8 | 29.2 |
| 0 | 0 | 4 | 0 | 1 | 3 | |
Interest Expense Interest ExpenseCr | 1 | 1 | 0 | 0 | 0 | 2 |
Depreciation DepreciationCr | 2 | 1 | 2 | 2 | 2 | 2 |
PBT PBTCr | -1 | 2 | 4 | 5 | 6 | 4 |
| 0 | 1 | 1 | 1 | 2 | 1 | |
PAT PATCr | -1 | 1 | 4 | 3 | 4 | 3 |
Growth PAT Growth% | 220.0 | 146.6 | -3.1 | 13.7 | -28.1 | |
NPM NPM% | -14.9 | 11.2 | 28.0 | 24.2 | 23.3 | 16.6 |
| -1.0 | 1.2 | 3.0 | 2.9 | 2.7 | 1.8 |
| Financial Year | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Sep 2025 |
|---|---|---|---|---|---|---|
Equity Capital Equity CapitalCr | 2 | 2 | 2 | 12 | 16 | 16 |
Reserves ReservesCr | 17 | 80 | 83 | 77 | 101 | 102 |
| 11 | 12 | 11 | 7 | 5 | 6 | |
| 2 | 2 | 2 | 2 | 2 | 19 | |
| 33 | 96 | 99 | 98 | 124 | 143 | |
| 3 | 3 | 3 | 3 | 24 | 40 | |
| 30 | 94 | 96 | 95 | 101 | 102 | |
| 33 | 96 | 99 | 98 | 124 | 143 |
| Financial Year | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 |
|---|---|---|---|---|---|
| 5 | 3 | 8 | 5 | 5 | |
| -1 | -4 | -6 | -1 | -9 | |
| -3 | 1 | -2 | -3 | 21 | |
Net Cash Flow Net Cash FlowCr | 1 | -1 | 0 | 1 | 17 |
Free Cash Flow Free Cash FlowCr | 4 | -1 | 1 | 4 | |
CFO To PAT CFO To PAT% | -394.6 | 230.5 | 215.6 | 137.8 | 119.6 |
CFO To EBITDA CFO To EBITDA% | 265.0 | 80.7 | 237.9 | 72.8 | 73.7 |
| Financial Year | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 |
|---|---|---|---|---|---|
Market Cap Market CapitalizationCr | 0 | 0 | 0 | 0 | 120 |
Price To Earnings Price To Earnings | 0.0 | 0.0 | 0.0 | 0.0 | 30.5 |
Price To Sales Price To Sales | 0.0 | 0.0 | 0.0 | 0.0 | 7.1 |
Price To Book Price To Book | 0.0 | 0.0 | 0.0 | 0.0 | 1.0 |
EV To EBITDA EV To EBITDA | 4.8 | 2.5 | 1.9 | 0.3 | 16.1 |
GPM GPM% | 81.6 | 83.0 | 85.8 | 91.6 | 90.1 |
OPM OPM% | 22.2 | 32.1 | 25.4 | 45.8 | 37.8 |
NPM NPM% | -14.9 | 11.2 | 28.0 | 24.2 | 23.3 |
ROCE ROCE% | 1.2 | 2.9 | 5.1 | 5.1 | 5.0 |
ROE ROE% | -6.0 | 1.8 | 4.2 | 3.9 | 3.4 |
ROA ROA% | -3.7 | 1.5 | 3.6 | 3.5 | 3.1 |