


| 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 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| 57 | 38 | 43 | 33 | 37 | 24 | 19 | 18 | 14 | 7 | 17 | 16 | |
Growth YoY Revenue Growth YoY% | 2.9 | -23.1 | 9.8 | -51.1 | -35.2 | -36.4 | -56.3 | -44.6 | -62.0 | -68.8 | -8.1 | -13.5 |
| 51 | 37 | 39 | 33 | 34 | 25 | 19 | 22 | 25 | 7 | 14 | 13 | |
| 6 | 0 | 4 | -1 | 3 | -1 | 0 | -4 | -11 | 0 | 3 | 3 | |
OPM OPM% | 10.2 | 0.7 | 9.6 | -2.0 | 9.2 | -3.4 | -1.6 | -22.8 | -78.4 | 4.3 | 18.3 | 16.0 |
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 1 | 0 | 0 | 0 | |
Interest Expense Interest ExpenseCr | 0 | 1 | 1 | 1 | 2 | 1 | 1 | 1 | 1 | 1 | 2 | 1 |
Depreciation DepreciationCr | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 |
PBT PBTCr | 5 | -1 | 3 | -2 | 1 | -2 | -2 | -6 | -11 | -1 | 0 | 1 |
| 1 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -1 | 0 | 0 | 0 | |
| 4 | -1 | 2 | -2 | 2 | -2 | -2 | -6 | -11 | -1 | 0 | 1 | |
Growth YoY PAT Growth YoY% | 8.2 | -223.8 | 151.5 | -248.9 | -45.9 | -70.4 | -175.6 | -175.8 | -648.4 | 59.1 | 121.9 | 114.9 |
NPM NPM% | 6.2 | -3.3 | 5.6 | -6.3 | 5.2 | -8.9 | -9.7 | -31.6 | -74.8 | -11.7 | 2.3 | 5.4 |
| 3.2 | -1.1 | 2.2 | -1.9 | 1.8 | -1.9 | -1.7 | -5.2 | -9.6 | -0.8 | 0.4 | 0.9 |
| Financial Year | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | TTM |
|---|---|---|---|---|---|---|---|---|
Revenue RevenueCr | 0 | 0 | 243 | 191 | 212 | 151 | 75 | 55 |
Growth Revenue Growth% | -21.5 | 11.1 | -29.1 | -50.2 | -27.2 | |||
| 0 | 0 | 235 | 178 | 205 | 143 | 91 | 60 | |
| 0 | 0 | 8 | 13 | 8 | 7 | -16 | -5 | |
OPM OPM% | 3.4 | 6.9 | 3.6 | 4.8 | -21.7 | -9.2 | ||
| 0 | 0 | 0 | 0 | 0 | 0 | 2 | 1 | |
Interest Expense Interest ExpenseCr | 0 | 0 | 3 | 2 | 3 | 5 | 4 | 5 |
Depreciation DepreciationCr | 0 | 0 | 2 | 2 | 2 | 3 | 3 | 3 |
PBT PBTCr | 0 | 0 | 4 | 9 | 2 | 0 | -21 | -11 |
| 0 | 0 | 2 | 3 | 1 | -1 | -1 | -1 | |
PAT PATCr | 0 | 0 | 2 | 7 | 1 | 1 | -20 | -10 |
Growth PAT Growth% | 16,135.9 | 272.9 | -81.1 | -18.0 | -2,065.8 | 49.7 | ||
NPM NPM% | 0.7 | 3.5 | 0.6 | 0.7 | -26.9 | -18.6 | ||
| 0.0 | -0.3 | 2.2 | 6.0 | 1.1 | 0.9 | -18.4 | -9.1 |
| Financial Year | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Sep 2025 |
|---|---|---|---|---|---|---|---|---|
Equity Capital Equity CapitalCr | 0 | 0 | 9 | 9 | 9 | 9 | 9 | 9 |
Reserves ReservesCr | 0 | 0 | 17 | 24 | 24 | 26 | 5 | 5 |
| 0 | 0 | 75 | 95 | 75 | 76 | 74 | 68 | |
| 0 | 0 | 7 | 5 | 8 | 6 | 6 | 9 | |
| 0 | 0 | 109 | 133 | 116 | 117 | 95 | 91 | |
| 0 | 0 | 86 | 103 | 87 | 88 | 67 | 65 | |
| 0 | 0 | 22 | 31 | 28 | 29 | 27 | 26 | |
| 0 | 0 | 109 | 133 | 116 | 117 | 95 | 91 |
| Financial Year | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 |
|---|---|---|---|---|---|---|
| 0 | 27 | 8 | -10 | -7 | 11 | |
| 0 | -8 | -4 | -7 | -2 | -3 | |
| 0 | 19 | 12 | 0 | 8 | -8 | |
Net Cash Flow Net Cash FlowCr | 0 | 38 | 16 | -16 | 0 | 0 |
Free Cash Flow Free Cash FlowCr | 0 | 27 | 8 | -17 | -9 | 10 |
CFO To PAT CFO To PAT% | 27.6 | 1,543.9 | 115.0 | -767.8 | -643.6 | -56.9 |
CFO To EBITDA CFO To EBITDA% | 27.6 | 337.4 | 58.0 | -125.5 | -91.8 | -70.6 |
| Financial Year | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 |
|---|---|---|---|---|---|---|---|
Market Cap Market CapitalizationCr | 0 | 0 | 44 | 38 | 45 | 28 | |
Price To Earnings Price To Earnings | 0.0 | 0.0 | 6.6 | 30.2 | 44.4 | 0.0 | |
Price To Sales Price To Sales | 0.0 | 0.2 | 0.2 | 0.3 | 0.4 | ||
Price To Book Price To Book | 0.0 | 0.0 | 1.3 | 1.1 | 1.3 | 1.9 | |
EV To EBITDA EV To EBITDA | 0.3 | 1.3 | 4.0 | 8.9 | 12.4 | -4.1 | |
GPM GPM% | 18.6 | 23.9 | 18.8 | 24.4 | 6.3 | ||
OPM OPM% | 3.4 | 6.9 | 3.6 | 4.8 | -21.7 | ||
NPM NPM% | 0.7 | 3.5 | 0.6 | 0.7 | -26.9 | ||
ROCE ROCE% | 0.0 | -2.8 | 17.2 | 19.1 | 8.3 | 6.5 | -30.7 |
ROE ROE% | 0.0 | -2.8 | 6.7 | 20.0 | 3.7 | 3.0 | -137.8 |
ROA ROA% | 0.0 | -2.8 | 1.6 | 5.0 | 1.1 | 0.9 | -21.4 |