


| Quarter | Mar 2018 | Jun 2018 | Sep 2018 | Dec 2018 | Mar 2019 | Jun 2019 | Sep 2019 | Dec 2019 | Mar 2020 | Jun 2020 | Sep 2020 | Dec 2020 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| 8 | 5 | 2 | 1 | 1 | 1 | 0 | 1 | 0 | 0 | 0 | 1 | |
Growth YoY Revenue Growth YoY% | -74.3 | -64.0 | -85.0 | -68.6 | -93.8 | -87.6 | -74.5 | -28.0 | -36.5 | -91.0 | 5.0 | -24.2 |
| 59 | 43 | 5 | 10 | 14 | 3 | 2 | 4 | 22 | 0 | 1 | 1 | |
| -51 | -37 | -4 | -9 | -14 | -2 | -2 | -3 | -22 | 0 | 0 | 0 | |
OPM OPM% | -613.0 | -690.4 | -226.1 | -658.3 | -2,648.1 | -341.8 | -517.5 | -314.7 | -6,706.1 | -333.3 | -88.1 | -45.8 |
| -180 | 0 | 0 | 0 | 60 | 0 | -3 | 0 | 0 | 0 | 0 | 0 | |
Interest Expense Interest ExpenseCr | -15 | 2 | 1 | 0 | -2 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Depreciation DepreciationCr | -1 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
PBT PBTCr | -216 | -39 | -4 | -9 | 49 | -2 | -5 | -3 | -22 | 0 | 0 | 0 |
| -1 | 0 | 1 | -2 | -1 | -2 | 2 | 0 | 2 | 0 | -6 | 0 | |
| -215 | -39 | -5 | -7 | 50 | -1 | -7 | -3 | -24 | 0 | 6 | 0 | |
Growth YoY PAT Growth YoY% | -284.5 | -8.6 | 83.6 | 91.9 | 123.2 | 98.0 | -32.6 | 51.3 | -149.0 | 61.0 | 178.1 | 91.8 |
NPM NPM% | -2,579.0 | -726.6 | -341.4 | -515.1 | 9,594.2 | -114.9 | -1,777.5 | -348.4 | -7,403.0 | -500.0 | 1,321.4 | -37.5 |
| -52.2 | -9.6 | -1.3 | -1.7 | 12.1 | -0.2 | -1.7 | -0.8 | -59.3 | -0.1 | 1.4 | -0.1 |
| Financial Year | Mar 2011 | Mar 2012 | Mar 2013 | Mar 2014 | Mar 2015 | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2022 |
|---|---|---|---|---|---|---|---|---|---|---|---|
Revenue RevenueCr | 116 | 219 | 266 | 323 | 384 | 423 | 202 | 38 | 9 | 2 | 1 |
Growth Revenue Growth% | 89.6 | 21.4 | 21.3 | 18.7 | 10.3 | -52.3 | -81.2 | -76.8 | -73.4 | ||
| 115 | 196 | 241 | 297 | 352 | 410 | 237 | 190 | 73 | 31 | 2 | |
| 1 | 24 | 25 | 26 | 32 | 13 | -36 | -152 | -64 | -29 | -1 | |
OPM OPM% | 0.7 | 10.8 | 9.5 | 8.1 | 8.3 | 3.0 | -17.6 | -400.9 | -726.7 | -1,223.8 | -55.8 |
| 34 | 1 | 5 | 1 | 7 | 12 | 13 | -203 | 61 | -3 | ||
Interest Expense Interest ExpenseCr | 9 | 7 | 10 | 10 | 15 | 18 | 36 | 10 | 0 | 0 | 0 |
Depreciation DepreciationCr | 9 | 12 | 8 | 8 | 7 | 4 | 4 | 1 | 1 | 0 | 0 |
PBT PBTCr | 16 | 5 | 13 | 10 | 17 | 2 | -63 | -367 | -4 | -32 | 0 |
| 2 | 2 | 5 | 2 | 6 | 1 | -1 | 1 | -3 | 3 | 0 | |
PAT PATCr | 15 | 4 | 8 | 8 | 11 | 2 | -62 | -368 | -2 | -35 | 0 |
Growth PAT Growth% | -75.6 | 128.1 | 0.6 | 38.6 | -84.8 | -3,700.8 | -495.3 | 99.5 | -2,015.2 | ||
NPM NPM% | 12.6 | 1.6 | 3.0 | 2.5 | 3.0 | 0.4 | -30.6 | -967.6 | -18.7 | -1,485.1 | -15.9 |
| 11.5 | 2.8 | 5.1 | 4.7 | 6.3 | 0.8 | -14.3 | -89.1 | -0.4 | -8.5 |
| Financial Year | Mar 2011 | Mar 2012 | Mar 2013 | Mar 2014 | Mar 2015 | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 |
|---|---|---|---|---|---|---|---|---|---|---|
Equity Capital Equity CapitalCr | 13 | 13 | 17 | 18 | 20 | 20 | 41 | 41 | 41 | 41 |
Reserves ReservesCr | 113 | 115 | 135 | 143 | 190 | 191 | 206 | -162 | -164 | -198 |
| 81 | 75 | 84 | 102 | 129 | 209 | 229 | 243 | 172 | 174 | |
| 20 | 6 | 9 | 8 | 6 | 6 | 6 | 6 | 17 | 27 | |
| 226 | 208 | 246 | 270 | 350 | 430 | 482 | 128 | 67 | 43 | |
| 127 | 124 | 138 | 164 | 220 | 277 | 322 | 79 | 18 | 5 | |
| 99 | 84 | 109 | 106 | 130 | 153 | 160 | 49 | 49 | 39 | |
| 226 | 208 | 246 | 270 | 350 | 430 | 482 | 128 | 67 | 43 |
| Financial Year | Mar 2011 | Mar 2012 | Mar 2013 | Mar 2014 | Mar 2015 | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2022 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| -102 | 8 | 23 | 11 | -8 | 16 | -74 | -191 | 62 | 0 | 0 | |
| 11 | 0 | -20 | -18 | -49 | -43 | -21 | 182 | 0 | -1 | 0 | |
| 92 | -19 | 2 | 4 | 58 | 32 | 85 | 5 | -63 | 1 | 0 | |
Net Cash Flow Net Cash FlowCr | 2 | -11 | 5 | -3 | 1 | 5 | -10 | -4 | -1 | 0 | 0 |
Free Cash Flow Free Cash FlowCr | -152 | 25 | 23 | 11 | -8 | 17 | -74 | -191 | 62 | 0 | |
CFO To PAT CFO To PAT% | -697.1 | 231.9 | 279.7 | 133.7 | -67.6 | 953.1 | 119.5 | 51.9 | -3,731.5 | 0.7 | 13.6 |
CFO To EBITDA CFO To EBITDA% | -12,969.1 | 34.7 | 89.8 | 41.8 | -24.0 | 130.2 | 207.8 | 125.1 | -96.0 | 0.9 | 3.9 |
| Financial Year | Mar 2011 | Mar 2012 | Mar 2013 | Mar 2014 | Mar 2015 | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2022 |
|---|---|---|---|---|---|---|---|---|---|---|---|
Market Cap Market CapitalizationCr | 51 | 49 | 130 | 111 | 318 | 160 | 163 | 64 | 19 | 0 | |
Price To Earnings Price To Earnings | 3.5 | 14.7 | 16.7 | 14.2 | 29.4 | 105.9 | 0.0 | 0.0 | 0.0 | 0.0 | |
Price To Sales Price To Sales | 0.4 | 0.2 | 0.5 | 0.3 | 0.8 | 0.4 | 0.8 | 1.7 | 2.1 | 0.0 | |
Price To Book Price To Book | 0.4 | 0.4 | 0.8 | 0.7 | 1.5 | 0.8 | 0.7 | -0.5 | -0.1 | 0.0 | |
EV To EBITDA EV To EBITDA | 110.2 | 3.4 | 6.5 | 6.2 | 12.5 | 22.9 | -9.3 | -1.6 | -2.3 | -4.4 | |
GPM GPM% | 16.1 | 18.9 | 16.4 | 14.3 | 13.3 | 6.8 | 3.4 | -4.5 | -259.7 | -179.6 | 18.8 |
OPM OPM% | 0.7 | 10.8 | 9.5 | 8.1 | 8.3 | 3.0 | -17.6 | -400.9 | -726.7 | -1,223.8 | -55.8 |
NPM NPM% | 12.6 | 1.6 | 3.0 | 2.5 | 3.0 | 0.4 | -30.6 | -967.6 | -18.7 | -1,485.1 | -15.9 |
ROCE ROCE% | 14.2 | 7.6 | 11.1 | 8.8 | 10.7 | 5.7 | -6.4 | -518.9 | -94.5 | 109.1 | |
ROE ROE% | 11.6 | 2.8 | 5.3 | 5.1 | 5.4 | 0.8 | -25.0 | 304.9 | 1.4 | 22.2 | |
ROA ROA% | 6.5 | 1.7 | 3.3 | 3.0 | 3.2 | 0.4 | -12.8 | -286.9 | -2.5 | -80.5 | |