

| Quarter | Sep 2020 | Mar 2021 | Sep 2021 | Mar 2022 | Sep 2022 | Mar 2023 | Sep 2023 | Mar 2024 | Sep 2024 | Mar 2025 | Sep 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| 7 | 8 | 7 | 6 | 4 | 4 | 3 | 2 | 2 | 1 | 0 | |
Growth YoY Revenue Growth YoY% | -2.6 | -23.5 | -42.2 | -37.0 | -24.4 | -41.7 | -41.2 | -61.2 | -100.0 | ||
| 4 | 6 | 4 | 3 | 4 | 4 | 4 | 4 | 3 | 4 | 2 | |
| 3 | 2 | 3 | 3 | 0 | 0 | -1 | -1 | -2 | -3 | -2 | |
OPM OPM% | 44.0 | 21.5 | 42.9 | 48.9 | 8.7 | -0.3 | -24.5 | -64.7 | -97.7 | -306.9 | |
| 0 | 0 | 0 | 0 | 0 | 0 | 1 | 0 | 3 | 1 | 0 | |
Interest Expense Interest ExpenseCr | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Depreciation DepreciationCr | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
PBT PBTCr | 3 | 2 | 3 | 3 | 1 | 0 | 0 | -1 | 1 | -2 | -2 |
| 1 | 0 | 1 | 1 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | |
| 2 | 1 | 2 | 2 | 0 | 0 | 0 | -1 | 1 | -2 | -2 | |
Growth YoY PAT Growth YoY% | 9.4 | 110.2 | -84.1 | -100.0 | 0.0 | 97.1 | -91.2 | -394.2 | |||
NPM NPM% | 29.1 | 14.8 | 32.7 | 40.7 | 9.0 | 0.0 | 11.9 | -45.5 | 39.9 | -224.1 | |
| 0.0 | 0.0 | 0.0 | 14.1 | 1.8 | 0.0 | 1.8 | -5.1 | 3.4 | -9.7 | -10.1 |
| Financial Year | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | TTM |
|---|---|---|---|---|---|---|---|---|
Revenue RevenueCr | 9 | 10 | 15 | 13 | 7 | 5 | 3 | 1 |
Growth Revenue Growth% | 10.9 | 48.5 | -13.7 | -41.7 | -30.7 | -49.9 | -66.5 | |
| 9 | 9 | 10 | 7 | 7 | 7 | 7 | 6 | |
| 0 | 1 | 5 | 6 | 0 | -2 | -4 | -5 | |
OPM OPM% | 1.3 | 8.8 | 31.9 | 45.9 | 0.9 | -41.8 | -167.8 | -578.2 |
| 0 | 0 | 0 | 0 | 1 | 2 | 3 | 1 | |
Interest Expense Interest ExpenseCr | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Depreciation DepreciationCr | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
PBT PBTCr | 0 | 1 | 5 | 6 | 1 | -1 | -1 | -4 |
| 0 | 0 | 1 | 2 | 0 | 0 | 0 | 0 | |
PAT PATCr | 0 | 1 | 3 | 5 | 0 | -1 | -1 | -4 |
Growth PAT Growth% | 1,282.4 | 449.1 | 46.8 | -92.5 | -291.9 | -89.1 | -214.6 | |
NPM NPM% | 0.5 | 5.8 | 21.4 | 36.5 | 4.7 | -12.9 | -48.7 | -457.5 |
| 16.5 | 4.7 | 24.4 | 28.9 | 1.7 | -3.3 | -6.3 | -19.8 |
| Financial Year | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 |
|---|---|---|---|---|---|---|---|
Equity Capital Equity CapitalCr | 0 | 0 | 1 | 2 | 2 | 2 | 2 |
Reserves ReservesCr | 0 | 1 | 3 | 12 | 12 | 12 | 10 |
| 3 | 4 | 3 | 1 | 1 | 1 | 1 | |
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | |
| 3 | 5 | 8 | 15 | 15 | 14 | 14 | |
| 3 | 5 | 8 | 14 | 15 | 14 | 13 | |
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | |
| 3 | 5 | 8 | 15 | 15 | 14 | 14 |
| Financial Year | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 |
|---|---|---|---|---|---|---|---|
| 1 | 0 | 4 | 3 | 0 | -2 | -4 | |
| 0 | 0 | 0 | -4 | -4 | 0 | 2 | |
| -1 | -1 | -4 | 7 | -1 | 0 | 2 | |
Net Cash Flow Net Cash FlowCr | 1 | -1 | 0 | 6 | -4 | -2 | 0 |
Free Cash Flow Free Cash FlowCr | 1 | 0 | 4 | 3 | 0 | -2 | -4 |
CFO To PAT CFO To PAT% | 3,545.0 | -16.7 | 117.0 | 72.3 | 85.7 | 301.1 | 283.0 |
CFO To EBITDA CFO To EBITDA% | 1,243.9 | -10.9 | 78.6 | 57.5 | 422.6 | 93.1 | 82.1 |
| Financial Year | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 |
|---|---|---|---|---|---|---|---|
Market Cap Market CapitalizationCr | 0 | 0 | 0 | 31 | 18 | 15 | 13 |
Price To Earnings Price To Earnings | 0.0 | 0.0 | 0.0 | 6.7 | 51.7 | 0.0 | 0.0 |
Price To Sales Price To Sales | 0.0 | 0.0 | 0.0 | 2.5 | 2.4 | 2.9 | 5.1 |
Price To Book Price To Book | 0.0 | 0.0 | 0.0 | 2.3 | 1.3 | 1.1 | 1.1 |
EV To EBITDA EV To EBITDA | -7.0 | -0.2 | 0.0 | 4.3 | 227.9 | -6.7 | -2.9 |
GPM GPM% | 35.6 | 40.8 | 60.9 | 66.8 | 54.4 | 45.8 | 26.1 |
OPM OPM% | 1.3 | 8.8 | 31.9 | 45.9 | 0.9 | -41.8 | -167.8 |
NPM NPM% | 0.5 | 5.8 | 21.4 | 36.5 | 4.7 | -12.9 | -48.7 |
ROCE ROCE% | 54.5 | 111.8 | 100.9 | 45.0 | 3.6 | -4.9 | -10.2 |
ROE ROE% | 19.8 | 73.2 | 67.5 | 33.6 | 2.4 | -4.9 | -10.3 |
ROA ROA% | 1.4 | 12.7 | 40.6 | 32.0 | 2.3 | -4.6 | -9.2 |