

| Quarter | Sep 2020 | Dec 2020 | Jun 2021 | Dec 2021 | Jun 2022 | Jun 2023 | Mar 2024 | Jun 2024 | Dec 2024 | Mar 2025 | Jun 2025 | Dec 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | |
Growth YoY Revenue Growth YoY% | -100.0 | -100.0 | -100.0 | -3.7 | 0.0 | 3.9 | ||||||
| 3 | 0 | 0 | 1 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | |
| -2 | 0 | 0 | -1 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | |
OPM OPM% | -488.4 | 14.8 | 29.6 | 7.7 | -7.7 | 33.3 | 96.3 | |||||
| 1 | 0 | 0 | 1 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | |
Interest Expense Interest ExpenseCr | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Depreciation DepreciationCr | 4 | 2 | 2 | 6 | 2 | 1 | 1 | 1 | 1 | 1 | 1 | 1 |
PBT PBTCr | -5 | -2 | -2 | -6 | -2 | -2 | -1 | -1 | -1 | -1 | -1 | -1 |
| 0 | 0 | 0 | 0 | 0 | 0 | -1 | 0 | 0 | 0 | 0 | 0 | |
| -5 | -2 | -2 | -6 | -2 | -2 | -1 | -1 | -1 | -1 | -1 | -1 | |
Growth YoY PAT Growth YoY% | 98.5 | 99.7 | 98.9 | -205.8 | 20.4 | 4.1 | 26.7 | -78.1 | 8.3 | 26.6 | ||
NPM NPM% | -1,188.4 | -270.4 | -448.1 | -492.3 | -500.0 | -411.1 | -348.1 | |||||
| -0.1 | 0.0 | 0.0 | -0.1 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 |
| Financial Year | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 |
|---|---|---|---|---|---|---|---|
Revenue RevenueCr | 5,304 | 2,865 | 0 | 0 | 0 | 0 | 0 |
Growth Revenue Growth% | -46.0 | -100.0 | -100.0 | ||||
| 5,028 | 4,127 | 3 | 1 | 1 | 2 | 1 | |
| 276 | -1,263 | -3 | -1 | -1 | -2 | -1 | |
OPM OPM% | 5.2 | -44.1 | -607.9 | ||||
| 14 | 116 | 2 | 1 | 1 | 1 | 1 | |
Interest Expense Interest ExpenseCr | 83 | 65 | 0 | 0 | 0 | 0 | 0 |
Depreciation DepreciationCr | 9 | 8 | 8 | 8 | 6 | 6 | 5 |
PBT PBTCr | 198 | -1,221 | -9 | -8 | -6 | -6 | -5 |
| 40 | -1 | -1 | -1 | -1 | -1 | -1 | |
PAT PATCr | 158 | -1,220 | -8 | -7 | -6 | -6 | -4 |
Growth PAT Growth% | -872.5 | 99.4 | 10.8 | 16.7 | -3.3 | 25.7 | |
NPM NPM% | 3.0 | -42.6 | -1,746.6 | ||||
| 2.1 | -16.6 | -0.1 | -0.1 | -0.1 | 0.1 | -0.1 |
| Financial Year | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 |
|---|---|---|---|---|---|---|---|
Equity Capital Equity CapitalCr | 74 | 74 | 74 | 74 | 74 | 74 | 74 |
Reserves ReservesCr | 580 | -640 | -648 | -654 | -660 | -666 | -670 |
| 1,063 | 916 | 915 | 913 | 913 | 913 | 912 | |
| 64 | 22 | 22 | 21 | 20 | 19 | 18 | |
| 1,780 | 372 | 363 | 353 | 347 | 340 | 335 | |
| 1,649 | 255 | 254 | 252 | 252 | 250 | 250 | |
| 131 | 117 | 109 | 101 | 95 | 89 | 84 | |
| 1,780 | 372 | 363 | 353 | 347 | 340 | 335 |
| Financial Year | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 |
|---|---|---|---|---|---|---|---|
| 158 | 51 | 2 | -1 | 1 | -2 | 0 | |
| 0 | 67 | -1 | 1 | 0 | 1 | 0 | |
| 0 | -126 | 0 | -1 | -1 | 0 | 0 | |
Net Cash Flow Net Cash FlowCr | 0 | -8 | 1 | 0 | 0 | -1 | 0 |
Free Cash Flow Free Cash FlowCr | 158 | 52 | 2 | -1 | 1 | -2 | 0 |
CFO To PAT CFO To PAT% | 100.1 | -4.2 | -32.9 | 16.9 | -21.3 | 28.0 | 3.6 |
CFO To EBITDA CFO To EBITDA% | 57.3 | -4.1 | -94.4 | 91.6 | -120.3 | 89.2 | 15.6 |
| Financial Year | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 |
|---|---|---|---|---|---|---|---|
Market Cap Market CapitalizationCr | 670 | 76 | 42 | 82 | 32 | 36 | 36 |
Price To Earnings Price To Earnings | 4.2 | -0.1 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 |
Price To Sales Price To Sales | 0.1 | 0.0 | 97.6 | ||||
Price To Book Price To Book | 1.0 | -0.1 | -0.1 | -0.1 | -0.1 | -0.1 | -0.1 |
EV To EBITDA EV To EBITDA | 5.9 | -0.8 | -356.8 | -788.4 | -934.4 | -513.5 | -941.8 |
GPM GPM% | 7.1 | -9.5 | -6.5 | ||||
OPM OPM% | 5.2 | -44.1 | -607.9 | ||||
NPM NPM% | 3.0 | -42.6 | -1,746.6 | ||||
ROCE ROCE% | 17.4 | -348.6 | -2.7 | -2.5 | -2.0 | -2.1 | -1.7 |
ROE ROE% | 24.2 | 215.4 | 1.3 | 1.2 | 1.0 | 1.0 | 0.7 |
ROA ROA% | 8.9 | -327.9 | -2.1 | -1.9 | -1.6 | -1.7 | -1.3 |