Quarterly results
standalone · as filed with NSE · Q4 FY25 back to Q1 FY18
| ₹ crore | Q4 FY25 | Q3 FY25 | Q2 FY25 | Q1 FY25 | Q4 FY24 | Q3 FY24 | Q2 FY24 | Q1 FY24 | Q4 FY23 | Q3 FY23 | Q2 FY23 | Q1 FY23 | Q4 FY22 | Q3 FY22 | Q2 FY22 | Q1 FY22 | Q4 FY20 | Q3 FY20 | Q2 FY20 | Q1 FY20 | Q3 FY19 | Q1 FY19 | Q3 FY18 | Q1 FY18 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue from operations | 0.4 | 0.8 | 1.1 | 1.3 | 0.6 | 0.9 | 1.3 | 1.4 | 1.3 | 1 | 1.1 | 0.6 | 0.7 | 0.4 | 0.2 | 0 | 5 | 1.2 | 1.7 | 1.8 | 6.5 | 7.1 | 11.2 | 27.9 |
| Other income | 0.7 | 0.2 | 0.2 | 0.2 | 0.2 | 0.4 | 0.4 | 1.4 | 5 | 0.2 | 0.2 | 0.2 | 0.2 | 0.9 | 0.2 | 1.3 | 0.2 | 0.7 | 0.1 | 0 | 0.4 | 0.4 | 0.8 | 3 |
| Total expenses | 2.8 | 23.2 | 7.8 | 3.3 | 16.7 | 4.3 | 15.3 | 4 | 5.2 | 19.4 | 28.6 | 36.6 | 22.5 | 7 | 2.1 | 16 | 107 | 14.9 | 20.2 | 12.5 | 13.7 | 33 | 20 | 795 |
| EBITDA | −0.5 | −20.5 | −4.9 | −0.2 | −14.6 | −1.9 | −12.5 | −1.1 | −2.5 | −17 | −26.1 | −34.7 | −20.5 | −5.4 | −0.7 | −14.7 | −100 | −12 | −16.7 | −8.9 | −3.6 | −22.3 | −5.2 | −720 |
| EBITDA margin | -116.8% | -2527.4% | -444.5% | -13.8% | -2524.6% | -216.8% | -965.4% | -79.9% | -193.6% | -1695.2% | -2370.7% | -5945.7% | -2801.1% | -1245.6% | -345.9% | -70231.9% | -2020.0% | -988.9% | -966.1% | -508.2% | -55.1% | -315.5% | -46.8% | -2577.4% |
| Finance costs | 1.7 | 1.7 | 1.7 | 1.7 | 1.5 | 1.5 | 1.5 | 1.5 | 1.3 | 1.3 | 1.3 | 1.3 | 1.1 | 1.1 | 1.1 | 1.1 | 1 | 0.9 | 0.9 | 0.9 | 0.8 | 0.8 | 0 | 43 |
| Depreciation | 0.2 | 0.2 | 0.2 | 0.2 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.6 | 0.8 | 0.8 | 0.9 | 2.9 | 2.9 | 3.6 | 4.1 |
| Profit before tax | −1.7 | −22.2 | −6.5 | −1.8 | −16 | −3 | −13.6 | −1.3 | 1.1 | −18.2 | −27.3 | −35.9 | −21.5 | −5.6 | −1.7 | −14.7 | −109 | −13 | −18.4 | −10.7 | −6.9 | −25.5 | −8 | −816 |
| Tax | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Net profit | −1.7 | −22.2 | −6.5 | −1.8 | −16 | −3 | −13.6 | −1.3 | 1.1 | −18.2 | −27.3 | −35.9 | −21.5 | −5.6 | −1.7 | −14.7 | −109 | −13 | −18.4 | −10.7 | −6.9 | −25.5 | −8 | −816 |
| Net margin | -384.1% | -2735.4% | -593.6% | -140.5% | -2759.5% | -345.0% | -1048.5% | -90.5% | 88.9% | -1813.8% | -2476.1% | -6146.4% | -2943.0% | -1308.9% | -842.5% | -70066.7% | -2203.9% | -1070.8% | -1062.0% | -608.1% | -106.1% | -361.9% | -71.9% | -2919.9% |
| EPS (₹) | -0.14 | -1.18 | -0.53 | -0.15 | -1.30 | -0.25 | -1.11 | -0.10 | 0.09 | -1.48 | -2.23 | -2.93 | -1.76 | -0.46 | -0.14 | -1.20 | -8.90 | -1.06 | -1.50 | -0.87 | -0.56 | -2.09 | -0.66 | -66.63 |
| Net profit YoY | +89.6% | −627.9% | +52.2% | −44.2% | −1488.5% | +83.2% | +50.4% | +96.5% | +105.3% | −223.3% | −1524.8% | −143.9% | – | – | – | – | – | −89.1% | – | +58.2% | +14.3% | +96.9% | – | – |
Annual results
financial years ending March · from the fourth-quarter filings| ₹ crore | FY25 | FY24 | FY23 | FY22 | FY20 |
|---|---|---|---|---|---|
| Revenue from operations | 3.6 | 4.1 | 4 | 1.4 | 9.7 |
| Other income | 1.4 | 1.8 | 1.1 | 2.6 | 1 |
| Total expenses | 37.1 | 39.8 | 85.3 | 47.6 | 154 |
| EBITDA | −26 | −29.5 | −75.9 | −41.3 | −138 |
| EBITDA margin | -718.8% | -713.2% | -1906.7% | -2987.7% | -1426.7% |
| Finance costs | 6.6 | 5.8 | 5.1 | 4.5 | 3.6 |
| Depreciation | 0.9 | 0.3 | 0.3 | 0.4 | 3.2 |
| Profit before tax | −32.1 | −33.8 | −80.2 | −43.5 | −151 |
| Tax | 0 | 0 | 0 | 0 | 0 |
| Net profit | −32.1 | −33.8 | −80.2 | −43.5 | −151 |
| Net margin | -887.3% | -816.8% | -2014.8% | -3151.6% | -1566.8% |
| EPS (₹) | -2.62 | -2.76 | -6.55 | -3.56 | -12.36 |
| Net profit YoY | +4.9% | +57.9% | −84.3% | – | – |
EPS is as filed for each period and is not restated for later bonus issues or splits.
Cash flow
annual · ₹ crore| ₹ crore | FY25 | FY24 | FY23 | FY22 | FY20 |
|---|---|---|---|---|---|
| Operating cash flow | −0.8 | −0.7 | −1.8 | −2.6 | 1.5 |
| Investing cash flow | 0 | −1.4 | 0.6 | 2.4 | 0.8 |
| Financing cash flow | 0 | 0 | 0 | 0 | 0 |
| Capital expenditure | 0.4 | 2.1 | 0.1 | 0.2 | 0.1 |
| Free cash flow (CFO − capex) | −1.2 | −2.8 | −1.9 | −2.8 | 1.4 |
Net profit trend
annual, ₹ croreFY20
₹−151
FY22
₹−43.5+71%
FY23
₹−80.2−84%
FY24
₹−33.8+58%
FY25
₹−32.1+5%
Result filings
as filed with NSE · PDF and XBRL| Period | Basis | Filed | Documents |
|---|---|---|---|
| Q4 FY25 | Standalone · audited | 25 Sept 2025 | PDF XBRL |
| Q3 FY25 | Standalone | 14 Feb 2025 | PDF on NSE XBRL |
| Q2 FY25 | Standalone | 22 Jan 2025 | PDF on NSE XBRL |
| Q1 FY25 | Standalone | 25 Sept 2024 | PDF on NSE XBRL |
| Q4 FY24 | Standalone | 19 Jul 2024 | PDF on NSE XBRL |
| Q3 FY24 | Standalone | 23 Feb 2024 | PDF on NSE XBRL |
| Q2 FY24 | Standalone | 23 Feb 2024 | PDF on NSE XBRL |
| Q1 FY24 | Standalone | 23 Feb 2024 | PDF on NSE XBRL |
| Q4 FY23 | Standalone | 9 Oct 2023 | PDF on NSE XBRL |
| Q3 FY23 | Standalone | 9 Oct 2023 | PDF on NSE XBRL |
Annual reports
NSE archiveKey ratios
P/E (TTM)-0.3×
P/B-0.00×
ROEFY25, on average equity1.0%
Net margin-887.3%
Debt / equity-0.87×
Revenue CAGR (3Y)37.9%
Profit CAGR (3Y)–
EPS (TTM)₹-2.62
Market cap₹11 Cr
Computed from the filings and the last close. Market cap uses the latest share count from the balance sheet.
Balance sheet 31 Mar 2025
Total assets₹212 Cr−2%
Net worth₹-3,093 Cr−1%
Total borrowings₹2,681 Cr+1%
Cash & bank balances₹1 Cr−41%
Investments₹81 Cr+0%
Inventories₹0 Cr+0%
Trade receivables₹107 Cr−0%
Trade payables₹149 Cr+0%
Change vs the same date a year earlier.
Revenue mix FY25
School Learning Solutions100.0%result ₹0.5 Cr
Segment revenue as reported, before inter-segment eliminations.