


| Quarter | Mar 2018 | Sep 2018 | Mar 2019 | Sep 2019 | Mar 2020 | Sep 2020 | Mar 2021 | Sep 2021 | Mar 2022 | Sep 2022 | Mar 2023 | Sep 2023 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| 25 | 10 | 18 | 11 | 11 | 1 | 8 | 2 | 3 | 1 | 1 | 1 | |
Growth YoY Revenue Growth YoY% | -44.0 | -66.6 | -27.7 | 15.1 | -39.7 | -89.6 | -28.8 | 33.0 | -64.9 | -7.0 | -54.4 | -41.8 |
| 20 | 6 | 15 | 8 | 12 | 3 | 16 | 4 | 14 | 2 | 2 | 1 | |
| 5 | 4 | 4 | 4 | -1 | -2 | -8 | -2 | -11 | -1 | -1 | 0 | |
OPM OPM% | 20.9 | 41.1 | 19.5 | 32.8 | -8.5 | -150.8 | -98.9 | -145.2 | -397.1 | -51.4 | -65.9 | -23.5 |
| 0 | 0 | 1 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | |
Interest Expense Interest ExpenseCr | 4 | 3 | 4 | 4 | 2 | 2 | 4 | 2 | 2 | 1 | 1 | 1 |
Depreciation DepreciationCr | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
PBT PBTCr | 2 | 1 | 1 | 0 | -3 | -4 | -12 | -4 | -13 | -2 | -2 | -1 |
| 1 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | |
| 1 | 0 | 0 | 0 | -3 | -4 | -12 | -4 | -13 | -2 | -2 | -1 | |
Growth YoY PAT Growth YoY% | -41.8 | -70.6 | -60.4 | -68.6 | -835.7 | -4,090.9 | -301.9 | 13.7 | -4.9 | 45.9 | 86.0 | 49.8 |
NPM NPM% | 4.2 | 3.5 | 2.3 | 1.0 | -27.9 | -372.0 | -157.8 | -241.4 | -472.1 | -140.4 | -144.4 | -121.2 |
| 0.9 | 0.3 | 0.4 | 0.0 | 0.0 | 0.0 | -12.1 | -3.8 | -13.0 | -2.0 | -1.8 | 0.0 |
| Financial Year | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | TTM |
|---|---|---|---|---|---|---|---|---|---|
Revenue RevenueCr | 46 | 71 | 55 | 28 | 22 | 9 | 4 | 3 | 2 |
Growth Revenue Growth% | 55.3 | -22.5 | -48.7 | -20.5 | -59.6 | -52.1 | -37.2 | -22.4 | |
| 42 | 60 | 44 | 21 | 20 | 19 | 18 | 4 | 3 | |
| 4 | 11 | 11 | 8 | 3 | -10 | -13 | -2 | -1 | |
OPM OPM% | 7.9 | 14.9 | 20.4 | 27.1 | 12.4 | -105.5 | -305.6 | -58.0 | -48.8 |
| 3 | 1 | 1 | 1 | 1 | 0 | 0 | 0 | 0 | |
Interest Expense Interest ExpenseCr | 4 | 7 | 8 | 7 | 6 | 7 | 4 | 2 | 2 |
Depreciation DepreciationCr | 1 | 1 | 1 | 1 | 0 | 0 | 0 | 0 | 0 |
PBT PBTCr | 1 | 3 | 3 | 1 | -3 | -17 | -17 | -4 | -3 |
| 0 | 1 | 1 | 0 | 0 | 0 | 0 | 0 | 0 | |
PAT PATCr | 1 | 2 | 2 | 1 | -3 | -17 | -17 | -4 | -3 |
Growth PAT Growth% | 147.3 | 6.6 | -65.6 | -484.8 | -465.4 | -0.1 | 77.0 | 26.3 | |
NPM NPM% | 1.9 | 3.0 | 4.1 | 2.7 | -13.3 | -185.7 | -388.5 | -142.2 | -135.1 |
| 1.7 | 3.9 | 2.4 | 0.8 | -3.0 | -16.8 | -16.8 | -3.9 | -1.8 |
| Financial Year | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 |
|---|---|---|---|---|---|---|---|---|
Equity Capital Equity CapitalCr | 5 | 7 | 10 | 10 | 10 | 10 | 10 | 10 |
Reserves ReservesCr | 4 | 4 | 8 | 9 | 6 | -11 | -27 | -31 |
| 38 | 49 | 44 | 43 | 39 | 28 | 31 | 27 | |
| 24 | 21 | 23 | 27 | 29 | 39 | 37 | 47 | |
| 71 | 82 | 85 | 89 | 84 | 67 | 50 | 54 | |
| 65 | 77 | 81 | 85 | 81 | 64 | 48 | 52 | |
| 6 | 5 | 4 | 4 | 3 | 3 | 2 | 2 | |
| 71 | 82 | 85 | 89 | 84 | 67 | 50 | 54 |
| Financial Year | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 |
|---|---|---|---|---|---|---|---|---|
| 0 | 9 | -2 | 3 | 4 | -7 | -5 | -6 | |
| 1 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | |
| 0 | -10 | 0 | -2 | -4 | 4 | 3 | 5 | |
Net Cash Flow Net Cash FlowCr | 1 | -1 | -2 | 1 | 0 | -3 | -2 | -1 |
Free Cash Flow Free Cash FlowCr | 0 | 9 | -2 | 3 | 3 | -7 | -5 | -6 |
CFO To PAT CFO To PAT% | 22.8 | 447.0 | -81.0 | 368.5 | -121.6 | 42.4 | 30.8 | 155.6 |
CFO To EBITDA CFO To EBITDA% | 5.4 | 89.1 | -16.2 | 37.3 | 129.7 | 74.7 | 39.1 | 381.7 |
| Financial Year | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 |
|---|---|---|---|---|---|---|---|---|
Market Cap Market CapitalizationCr | 0 | 0 | 17 | 13 | 0 | 16 | 8 | 6 |
Price To Earnings Price To Earnings | 0.0 | 0.0 | 7.4 | 17.3 | 0.0 | 0.0 | 0.0 | 0.0 |
Price To Sales Price To Sales | 0.0 | 0.0 | 0.3 | 0.5 | 0.0 | 1.7 | 1.9 | 2.2 |
Price To Book Price To Book | 0.0 | 0.0 | 0.9 | 0.7 | 0.0 | -29.3 | -0.5 | -0.3 |
EV To EBITDA EV To EBITDA | 6.8 | 2.9 | 4.2 | 5.8 | 12.7 | -6.5 | -4.7 | -43.4 |
GPM GPM% | 22.0 | 35.2 | 45.4 | 50.9 | 35.8 | -62.7 | -232.2 | 40.8 |
OPM OPM% | 7.9 | 14.9 | 20.4 | 27.1 | 12.4 | -105.5 | -305.6 | -58.0 |
NPM NPM% | 1.9 | 3.0 | 4.1 | 2.7 | -13.3 | -185.7 | -388.5 | -142.2 |
ROCE ROCE% | 12.9 | 21.9 | 20.8 | 13.9 | 5.0 | -20.0 | -34.9 | -3.6 |
ROE ROE% | 9.3 | 18.9 | 12.2 | 4.0 | -18.3 | 3,183.0 | 97.0 | 18.2 |
ROA ROA% | 1.2 | 2.6 | 2.7 | 0.9 | -3.5 | -25.1 | -33.6 | -7.2 |