

| Quarter | Mar 2020 | Sep 2020 | Mar 2021 | Sep 2021 | Mar 2022 | Sep 2022 | Mar 2023 | Sep 2023 | Mar 2024 | Sep 2024 | Mar 2025 | Sep 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| 14 | 5 | 6 | 4 | 4 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | |
Growth YoY Revenue Growth YoY% | -29.3 | -69.6 | -60.9 | -18.0 | -20.6 | -100.0 | -100.0 | |||||
| 13 | 5 | 12 | 11 | 12 | 0 | 13 | 0 | 0 | 0 | 0 | 0 | |
| 1 | 1 | -6 | -7 | -7 | 0 | -13 | 0 | 0 | 0 | 0 | 0 | |
OPM OPM% | 8.1 | 13.8 | -110.3 | -158.1 | -158.3 | |||||||
| 0 | 0 | 0 | 0 | 1 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | |
Interest Expense Interest ExpenseCr | 1 | 1 | 2 | 1 | 3 | 2 | 0 | 0 | 0 | 0 | 0 | 0 |
Depreciation DepreciationCr | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
PBT PBTCr | 0 | 0 | -8 | -8 | -9 | -2 | -13 | 0 | 0 | 0 | 0 | 0 |
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | |
| 0 | 0 | -8 | -8 | -10 | -2 | -13 | 0 | 0 | 0 | 0 | 0 | |
Growth YoY PAT Growth YoY% | -71.8 | -95.3 | -3,777.3 | -28,166.7 | -17.6 | 75.4 | -31.8 | 92.8 | 98.0 | 80.0 | 72.0 | 0.0 |
NPM NPM% | 1.5 | 0.6 | -143.9 | -190.9 | -213.2 | |||||||
| 0.4 | 0.1 | -13.5 | -14.1 | 0.0 | 0.0 | -20.9 | -0.3 | -0.4 | -0.8 | 0.0 | -0.1 |
| Financial Year | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | TTM |
|---|---|---|---|---|---|---|---|---|---|
Revenue RevenueCr | 17 | 38 | 32 | 11 | 4 | 0 | 0 | 0 | 0 |
Growth Revenue Growth% | 125.7 | -16.5 | -65.7 | -59.4 | -100.0 | ||||
| 15 | 36 | 30 | 16 | 12 | 13 | 0 | 0 | 0 | |
| 2 | 3 | 2 | -5 | -7 | -13 | 0 | 0 | 0 | |
OPM OPM% | 9.1 | 7.2 | 7.2 | -49.8 | -158.3 | ||||
| 0 | 1 | 1 | 0 | 1 | 0 | 0 | 0 | 0 | |
Interest Expense Interest ExpenseCr | 1 | 1 | 2 | 3 | 3 | 0 | 0 | 0 | 0 |
Depreciation DepreciationCr | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
PBT PBTCr | 1 | 2 | 1 | -8 | -10 | -13 | 0 | 0 | 0 |
| 0 | 1 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | |
PAT PATCr | 1 | 2 | 1 | -8 | -10 | -13 | 0 | 0 | 0 |
Growth PAT Growth% | 173.3 | -44.1 | -1,041.4 | -18.0 | -31.8 | 98.0 | 60.0 | -1.0 | |
NPM NPM% | 3.3 | 4.0 | 2.7 | -73.3 | -213.4 | ||||
| 0.9 | 2.5 | 1.4 | -13.4 | -15.9 | -20.9 | -0.4 | -0.2 | -0.1 |
| Financial Year | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 |
|---|---|---|---|---|---|---|---|---|
Equity Capital Equity CapitalCr | 6 | 6 | 6 | 6 | 6 | 6 | 6 | 6 |
Reserves ReservesCr | 3 | 5 | 5 | -3 | -12 | -24 | -24 | -24 |
| 20 | 15 | 22 | 18 | 13 | 12 | 12 | 13 | |
| 0 | 1 | 2 | 7 | 11 | 11 | 11 | 11 | |
| 29 | 27 | 35 | 28 | 18 | 6 | 6 | 6 | |
| 27 | 24 | 34 | 27 | 17 | 6 | 6 | 6 | |
| 2 | 3 | 1 | 1 | 1 | 0 | 0 | 0 | |
| 29 | 27 | 35 | 28 | 18 | 6 | 6 | 6 |
| Financial Year | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 |
|---|---|---|---|---|---|---|---|---|
| -12 | -3 | -1 | -3 | -1 | 0 | 0 | 0 | |
| -2 | 0 | 2 | 0 | 0 | 0 | 0 | 0 | |
| 15 | 4 | 2 | 2 | -3 | 0 | 0 | 0 | |
Net Cash Flow Net Cash FlowCr | 1 | 1 | 3 | -1 | -4 | 0 | 0 | 0 |
Free Cash Flow Free Cash FlowCr | -12 | -4 | -1 | -3 | -1 | 0 | 0 | 0 |
CFO To PAT CFO To PAT% | -2,083.5 | -216.6 | -155.2 | 42.3 | 10.8 | 0.2 | 81.6 | 80.7 |
CFO To EBITDA CFO To EBITDA% | -757.7 | -120.5 | -57.8 | 62.3 | 14.6 | 0.2 | 81.6 | 80.7 |
| Financial Year | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 |
|---|---|---|---|---|---|---|---|---|
Market Cap Market CapitalizationCr | 36 | 14 | 4 | 3 | 0 | 10 | 3 | 0 |
Price To Earnings Price To Earnings | 64.7 | 8.8 | 4.4 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 |
Price To Sales Price To Sales | 2.1 | 0.3 | 0.1 | 0.3 | 0.0 | |||
Price To Book Price To Book | 4.0 | 1.3 | 0.3 | 1.0 | 0.0 | -0.6 | -0.2 | 0.0 |
EV To EBITDA EV To EBITDA | 27.3 | 8.7 | 6.8 | -4.0 | -3.2 | -2.5 | -104.3 | -227.6 |
GPM GPM% | 17.4 | 16.7 | 16.8 | -24.1 | -152.7 | |||
OPM OPM% | 9.1 | 7.2 | 7.2 | -49.8 | -158.3 | |||
NPM NPM% | 3.3 | 4.0 | 2.7 | -73.3 | -213.4 | |||
ROCE ROCE% | 9.7 | 14.1 | 11.5 | -20.8 | -40.3 | -264.3 | -5.3 | -2.1 |
ROE ROE% | 6.2 | 14.4 | 7.6 | -253.7 | 150.1 | 71.6 | 1.4 | 0.6 |
ROA ROA% | 1.9 | 5.7 | 2.5 | -28.6 | -53.5 | -215.0 | -4.3 | -1.7 |