


| Quarter | Jun 2025 | Sep 2025 | Dec 2025 |
|---|---|---|---|
| 212 | 183 | 202 | |
Growth YoY Revenue Growth YoY% | |||
| 193 | 171 | 185 | |
| 19 | 12 | 17 | |
OPM OPM% | 9.2 | 6.6 | 8.5 |
| 1 | 0 | 0 | |
Interest Expense Interest ExpenseCr | 7 | 7 | 5 |
Depreciation DepreciationCr | 2 | 3 | 3 |
PBT PBTCr | 11 | 3 | 10 |
| 3 | 1 | 2 | |
| 9 | 2 | 8 | |
Growth YoY PAT Growth YoY% | |||
NPM NPM% | 4.0 | 1.2 | 4.0 |
| 2.5 | 0.6 | 1.6 |
| Financial Year | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 |
|---|---|---|---|---|---|---|
Revenue RevenueCr | 175 | 225 | 494 | 882 | 873 | 770 |
Growth Revenue Growth% | 28.8 | 119.4 | 78.6 | -1.0 | -11.8 | |
| 172 | 222 | 478 | 860 | 832 | 725 | |
| 3 | 3 | 16 | 22 | 41 | 46 | |
OPM OPM% | 1.7 | 1.3 | 3.3 | 2.5 | 4.7 | 5.9 |
| 0 | 0 | 0 | 0 | 0 | 1 | |
Interest Expense Interest ExpenseCr | 2 | 2 | 6 | 13 | 18 | 20 |
Depreciation DepreciationCr | 0 | 0 | 1 | 4 | 4 | 7 |
PBT PBTCr | 1 | 1 | 9 | 6 | 19 | 20 |
| 0 | 0 | 2 | 1 | 6 | 5 | |
PAT PATCr | 1 | 1 | 7 | 4 | 13 | 15 |
Growth PAT Growth% | 30.6 | 815.9 | -39.0 | 221.0 | 14.5 | |
NPM NPM% | 0.3 | 0.3 | 1.4 | 0.5 | 1.5 | 2.0 |
| 0.9 | 1.2 | 2.3 | 1.4 | 4.0 | 4.3 |
| Financial Year | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 |
|---|---|---|---|---|---|---|
Equity Capital Equity CapitalCr | 6 | 10 | 10 | 13 | 13 | 35 |
Reserves ReservesCr | 1 | 2 | 9 | 18 | 33 | 39 |
| 20 | 16 | 66 | 99 | 127 | 207 | |
| 0 | 51 | 73 | 97 | 110 | 132 | |
| 27 | 79 | 158 | 227 | 284 | 412 | |
| 22 | 24 | 85 | 132 | 142 | 231 | |
| 5 | 55 | 72 | 95 | 142 | 181 | |
| 27 | 79 | 158 | 227 | 284 | 412 |
| Financial Year | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 |
|---|---|---|---|---|---|---|
| 2 | 4 | -31 | -11 | 37 | -18 | |
| 0 | -49 | -18 | -27 | -50 | -55 | |
| -2 | 45 | 49 | 41 | 19 | 66 | |
Net Cash Flow Net Cash FlowCr | 0 | 0 | 0 | 2 | 6 | -7 |
Free Cash Flow Free Cash FlowCr | 2 | -46 | -49 | -23 | -13 | -74 |
CFO To PAT CFO To PAT% | 426.1 | 526.1 | -449.8 | -269.5 | 277.3 | -116.3 |
CFO To EBITDA CFO To EBITDA% | 81.8 | 139.7 | -193.0 | -51.6 | 90.6 | -39.4 |
| Financial Year | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 |
|---|---|---|---|---|---|---|
Market Cap Market CapitalizationCr | 0 | 0 | 0 | 0 | 0 | 0 |
Price To Earnings Price To Earnings | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 |
Price To Sales Price To Sales | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 |
Price To Book Price To Book | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 |
EV To EBITDA EV To EBITDA | 5.7 | 22.1 | 7.3 | 7.3 | 4.6 | 5.8 |
GPM GPM% | 4.6 | 4.0 | 9.8 | 9.8 | 12.0 | 18.0 |
OPM OPM% | 1.7 | 1.3 | 3.3 | 2.5 | 4.7 | 5.9 |
NPM NPM% | 0.3 | 0.3 | 1.4 | 0.5 | 1.5 | 2.0 |
ROCE ROCE% | 11.8 | 3.6 | 10.7 | 9.5 | 15.3 | 11.4 |
ROE ROE% | 7.7 | 6.4 | 36.8 | 13.6 | 29.0 | 21.1 |
ROA ROA% | 2.1 | 0.9 | 4.4 | 1.9 | 4.7 | 3.7 |