

| Quarter | Mar 2023 | Jun 2023 | Sep 2023 | Dec 2023 | Mar 2024 | Jun 2024 | Sep 2024 | Dec 2024 | Mar 2025 | Jun 2025 | Sep 2025 | Dec 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | |
Growth YoY Revenue Growth YoY% | 100.0 | |||||||||||
| 14 | 13 | 11 | 11 | 12 | 12 | 10 | 12 | 14 | 13 | 10 | 10 | |
| -14 | -13 | -11 | -11 | -12 | -12 | -10 | -12 | -14 | -13 | -10 | -10 | |
OPM OPM% | ||||||||||||
| 27 | 19 | 29 | 25 | 29 | 40 | 3 | 27 | 28 | 23 | 632 | 25 | |
Interest Expense Interest ExpenseCr | 2 | 0 | 0 | 0 | 2 | 0 | 1 | 0 | 1 | 0 | 0 | 1 |
Depreciation DepreciationCr | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
PBT PBTCr | 11 | 5 | 18 | 14 | 14 | 27 | -7 | 14 | 14 | 10 | 621 | 14 |
| 4 | 0 | 0 | 0 | 0 | 0 | 0 | 13 | 10 | 0 | 9 | -2 | |
| 7 | 5 | 18 | 14 | 14 | 27 | -7 | 2 | 3 | 10 | 612 | 17 | |
Growth YoY PAT Growth YoY% | 138.1 | -35.5 | 127.1 | 56.9 | 95.3 | 457.9 | -141.5 | -88.5 | -77.7 | -64.2 | 8,282.4 | 928.0 |
NPM NPM% | ||||||||||||
| 4.7 | 0.8 | 3.0 | 2.3 | 5.9 | 4.6 | -1.3 | 0.3 | 1.5 | 1.6 | 102.0 | 2.8 |
| Financial Year | Mar 2015 | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | TTM |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
Revenue RevenueCr | 14,494 | 10,601 | 7,814 | 10,866 | 8,903 | 2,937 | 250 | 0 | 0 | 0 | 0 | 0 |
Growth Revenue Growth% | -6.7 | -26.9 | -26.3 | 39.0 | -18.1 | -67.0 | -91.5 | -100.0 | ||||
| 14,526 | 10,705 | 7,920 | 10,974 | 9,027 | 3,032 | 342 | 54 | 48 | 47 | 48 | 47 | |
| -32 | -103 | -105 | -108 | -123 | -95 | -93 | -54 | -48 | -47 | -48 | -47 | |
OPM OPM% | -0.2 | -1.0 | -1.4 | -1.0 | -1.4 | -3.3 | -37.1 | |||||
| 238 | 280 | 129 | 333 | -605 | 4 | 60 | 15 | 85 | 100 | 98 | 708 | |
Interest Expense Interest ExpenseCr | 567 | 632 | 719 | 833 | 156 | 7 | 2 | 2 | 2 | 2 | 2 | 2 |
Depreciation DepreciationCr | 21 | 16 | 17 | 17 | 15 | 16 | 16 | 0 | 0 | 0 | 0 | 0 |
PBT PBTCr | -381 | -457 | -712 | -625 | -899 | -114 | -50 | -41 | 36 | 51 | 48 | 659 |
| 5 | 5 | 17 | -5 | -16 | 0 | 0 | 45 | 4 | 0 | 23 | 18 | |
PAT PATCr | -386 | -462 | -729 | -619 | -883 | -114 | -50 | -87 | 32 | 51 | 25 | 642 |
Growth PAT Growth% | 54.3 | -19.6 | -57.6 | 15.0 | -42.6 | 87.1 | 55.8 | -72.2 | 136.6 | 60.7 | -51.5 | 2,492.7 |
NPM NPM% | -2.7 | -4.4 | -9.3 | -5.7 | -9.9 | -3.9 | -20.2 | |||||
| -64.4 | -77.0 | -121.4 | -103.0 | -146.9 | -18.9 | -7.8 | -13.5 | 8.7 | 12.0 | 5.1 | 107.9 |
| Financial Year | Mar 2015 | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Sep 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
Equity Capital Equity CapitalCr | 60 | 60 | 60 | 60 | 60 | 60 | 60 | 60 | 60 | 60 | 60 | 60 |
Reserves ReservesCr | -1,883 | -2,345 | -3,076 | -3,692 | -4,573 | -4,687 | -4,733 | -4,815 | -4,762 | -4,693 | -4,663 | -4,041 |
| 5,053 | 5,901 | 6,005 | 6,924 | 6,175 | 5,979 | 5,924 | 7,062 | 7,050 | 7,026 | 6,964 | 6,162 | |
| 1,445 | 1,241 | 1,300 | 1,150 | 1,146 | 1,147 | 1,111 | 0 | 0 | 0 | 0 | 0 | |
| 4,676 | 4,858 | 4,290 | 4,443 | 2,808 | 2,499 | 2,361 | 2,307 | 2,347 | 2,393 | 2,361 | 2,181 | |
| 2,502 | 2,717 | 2,251 | 2,413 | 816 | 492 | 437 | 1,436 | 1,476 | 1,525 | 1,493 | 2,181 | |
| 2,173 | 2,140 | 2,039 | 2,030 | 1,992 | 2,008 | 1,924 | 871 | 871 | 868 | 868 | 0 | |
| 4,676 | 4,858 | 4,290 | 4,443 | 2,808 | 2,499 | 2,361 | 2,307 | 2,347 | 2,393 | 2,361 | 2,181 |
| Financial Year | Mar 2015 | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| 24 | -153 | 71 | 188 | 1,371 | -449 | -194 | 5 | -62 | -24 | -171 | |
| 26 | 29 | 33 | 32 | 27 | 376 | 143 | 7 | 81 | 95 | 123 | |
| -93 | 131 | -106 | -128 | -901 | -200 | -2 | 0 | 0 | -6 | 0 | |
Net Cash Flow Net Cash FlowCr | -43 | 7 | -2 | 92 | 497 | -273 | -53 | 12 | 20 | 66 | -48 |
Free Cash Flow Free Cash FlowCr | 23 | -155 | 70 | 186 | 1,371 | -449 | -195 | 5 | -62 | -23 | -171 |
CFO To PAT CFO To PAT% | -6.2 | 33.1 | -9.8 | -30.3 | -155.2 | 394.0 | 383.7 | -5.5 | -193.9 | -46.0 | -690.2 |
CFO To EBITDA CFO To EBITDA% | -73.5 | 147.9 | -67.7 | -173.9 | -1,111.1 | 470.8 | 208.9 | -8.8 | 129.7 | 49.9 | 355.7 |
| Financial Year | Mar 2015 | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|
Market Cap Market CapitalizationCr | 879 | 539 | 954 | 815 | 824 | 186 | 446 | 583 | 410 | 745 | 765 |
Price To Earnings Price To Earnings | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 12.9 | 14.6 | 31.0 |
Price To Sales Price To Sales | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 1.8 | ||||
Price To Book Price To Book | -0.3 | -0.2 | -0.2 | -0.2 | -0.1 | 0.0 | -0.1 | -0.1 | -0.1 | -0.1 | -0.1 |
EV To EBITDA EV To EBITDA | -103.9 | -30.4 | -35.9 | -32.4 | -22.5 | -22.3 | -25.3 | -46.8 | -50.1 | -53.6 | -56.4 |
GPM GPM% | 0.8 | 0.3 | 0.5 | 0.3 | 0.2 | 0.3 | 2.0 | ||||
OPM OPM% | -0.2 | -1.0 | -1.4 | -1.0 | -1.4 | -3.3 | -37.1 | ||||
NPM NPM% | -2.7 | -4.4 | -9.3 | -5.7 | -9.9 | -3.9 | -20.2 | ||||
ROCE ROCE% | 27.9 | 51.3 | -3.9 | -24.6 | 30.6 | 4.0 | 1.8 | 1.4 | -1.4 | -2.0 | -1.9 |
ROE ROE% | 21.2 | 20.2 | 24.2 | 17.1 | 19.6 | 2.5 | 1.1 | 1.8 | -0.7 | -1.1 | -0.5 |
ROA ROA% | -8.3 | -9.5 | -17.0 | -13.9 | -31.4 | -4.6 | -2.1 | -3.8 | 1.4 | 2.1 | 1.1 |