| Quarter | Sep 2023 | Dec 2023 | Mar 2024 | Jun 2024 | Sep 2024 | Dec 2024 | Mar 2025 | Jun 2025 | Sep 2025 | Dec 2025 | Mar 2026 | Jun 2026 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| 3 | 3 | 5 | 4 | 4 | 4 | 3 | 4 | 3 | 3 | 4 | 3 | |
Growth YoY Revenue Growth YoY% | 18.6 | -14.7 | 166.7 | 49.4 | 18.8 | 16.5 | -31.8 | -1.7 | -14.3 | -11.3 | 16.1 | -35.2 |
| 3 | 3 | 2 | 3 | 4 | 4 | 3 | 4 | 4 | 4 | 5 | 2 | |
| 0 | 0 | 3 | 1 | 0 | 0 | 0 | 0 | 0 | -1 | -1 | 1 | |
OPM OPM% | -3.7 | 3.0 | 55.1 | 14.7 | 3.9 | -10.5 | 7.2 | 5.8 | -10.0 | -19.5 | -27.6 | 27.7 |
| 1 | 1 | 1 | 0 | 1 | -1 | 0 | 0 | 0 | 1 | 1 | 0 | |
Interest Expense Interest ExpenseCr | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 |
Depreciation DepreciationCr | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
PBT PBTCr | -1 | 0 | 3 | 0 | 0 | -2 | 0 | -1 | -1 | -1 | -1 | 0 |
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | |
| -1 | 0 | 3 | 0 | 0 | -2 | 0 | -1 | -1 | -1 | -1 | 0 | |
Growth YoY PAT Growth YoY% | 55.0 | 64.7 | 145.5 | 63.5 | 194.0 | -550.0 | -116.8 | -115.4 | -368.1 | 61.1 | -204.3 | 85.7 |
NPM NPM% | -15.4 | -11.9 | 53.3 | -9.7 | 12.2 | -66.3 | -13.2 | -21.3 | -38.1 | -29.1 | -34.6 | -4.7 |
| -0.2 | -0.1 | 1.0 | -0.1 | 0.1 | -0.5 | -0.6 | -0.2 | -0.2 | -0.2 | -0.3 | 0.0 |
| Quarter | Sep 2023 | Dec 2023 | Mar 2024 | Jun 2024 | Sep 2024 | Dec 2024 | Mar 2025 | Jun 2025 | Sep 2025 | Dec 2025 | Mar 2026 | Jun 2026 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| 3 | 3 | 5 | 4 | 4 | 4 | 3 | 4 | 3 | 3 | 4 | 3 | |
Growth YoY Revenue Growth YoY% | 18.6 | -14.7 | 166.7 | 49.4 | 18.8 | 16.5 | -31.8 | -1.7 | -14.3 | -11.3 | 16.1 | -35.2 |
| 3 | 3 | 2 | 3 | 4 | 4 | 3 | 4 | 4 | 4 | 5 | 2 | |
| 0 | 0 | 3 | 1 | 0 | 0 | 0 | 0 | 0 | -1 | -1 | 1 | |
OPM OPM% | -3.7 | 3.0 | 55.1 | 14.7 | 3.9 | -10.5 | 7.2 | 5.8 | -10.0 | -19.5 | -27.6 | 27.7 |
| 1 | 1 | 1 | 0 | 1 | -1 | 0 | 0 | 0 | 1 | 1 | 0 | |
Interest Expense Interest ExpenseCr | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 |
Depreciation DepreciationCr | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
PBT PBTCr | -1 | 0 | 3 | 0 | 0 | -2 | 0 | -1 | -1 | -1 | -1 | 0 |
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | |
| -1 | 0 | 3 | 0 | 0 | -2 | 0 | -1 | -1 | -1 | -1 | 0 | |
Growth YoY PAT Growth YoY% | 55.0 | 64.7 | 145.5 | 63.5 | 194.0 | -550.0 | -116.8 | -115.4 | -368.1 | 61.1 | -204.3 | 85.7 |
NPM NPM% | -15.4 | -11.9 | 53.3 | -9.7 | 12.2 | -66.3 | -13.2 | -21.3 | -38.1 | -29.1 | -34.6 | -4.7 |
| -0.2 | -0.1 | 1.0 | -0.1 | 0.1 | -0.5 | -0.6 | -0.2 | -0.2 | -0.2 | -0.3 | 0.0 |
| Financial Year | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 | TTM |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
Revenue RevenueCr | 15 | 18 | 16 | 17 | 7 | 14 | 15 | 11 | 14 | 15 | 14 | 13 |
Growth Revenue Growth% | 21.8 | 17.6 | -9.3 | 4.0 | -61.1 | 116.7 | 3.5 | -26.8 | 30.1 | 5.8 | -3.2 | -12.0 |
| 16 | 17 | 15 | 15 | 13 | 15 | 13 | 15 | 11 | 14 | 16 | 14 | |
| 0 | 1 | 1 | 1 | -7 | -1 | 1 | -4 | 3 | 1 | -2 | -1 | |
OPM OPM% | -2.1 | 3.2 | 8.4 | 8.8 | -103.6 | -5.5 | 9.3 | -40.7 | 19.2 | 4.2 | -12.8 | -10.3 |
| 1 | 2 | 2 | 2 | 2 | 2 | 2 | 1 | 3 | 1 | 2 | 2 | |
Interest Expense Interest ExpenseCr | 1 | 1 | 1 | 2 | 3 | 3 | 5 | 6 | 5 | 4 | 3 | 3 |
Depreciation DepreciationCr | 0 | 0 | 1 | 0 | 1 | 1 | 1 | 0 | 0 | 1 | 0 | 0 |
PBT PBTCr | 0 | 1 | 1 | 0 | -9 | -3 | -2 | -9 | 1 | -5 | -4 | -4 |
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 1 | 0 | 0 | |
PAT PATCr | 0 | 1 | 1 | 0 | -9 | -3 | -2 | -9 | 1 | -5 | -4 | -4 |
Growth PAT Growth% | -108.6 | 362.9 | -32.4 | -45.5 | -2,011.7 | 67.3 | 23.5 | -332.4 | 108.6 | -775.7 | 18.3 | -16.4 |
NPM NPM% | -3.0 | 6.8 | 5.1 | 2.6 | -130.1 | -19.6 | -14.5 | -85.8 | 5.7 | -36.3 | -30.6 | -28.3 |
| -0.2 | 0.5 | 0.3 | 0.2 | -2.5 | -1.2 | -0.8 | -3.4 | 0.2 | -1.0 | -0.8 | -0.7 |
| Financial Year | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 | TTM |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
Revenue RevenueCr | 15 | 18 | 16 | 17 | 7 | 14 | 15 | 11 | 14 | 15 | 14 | 13 |
Growth Revenue Growth% | 21.8 | 17.6 | -9.3 | 4.0 | -61.1 | 116.7 | 3.5 | -26.8 | 30.1 | 5.8 | -3.2 | -12.0 |
| 16 | 17 | 15 | 15 | 13 | 15 | 13 | 15 | 11 | 14 | 16 | 14 | |
| 0 | 1 | 1 | 1 | -7 | -1 | 1 | -4 | 3 | 1 | -2 | -1 | |
OPM OPM% | -2.1 | 3.2 | 8.4 | 8.8 | -103.6 | -5.5 | 9.3 | -40.7 | 19.2 | 4.2 | -12.8 | -10.3 |
| 1 | 2 | 2 | 2 | 2 | 2 | 2 | 1 | 3 | 1 | 2 | 2 | |
Interest Expense Interest ExpenseCr | 1 | 1 | 1 | 2 | 3 | 3 | 5 | 6 | 5 | 4 | 3 | 3 |
Depreciation DepreciationCr | 0 | 0 | 1 | 0 | 1 | 1 | 1 | 0 | 0 | 1 | 0 | 0 |
PBT PBTCr | 0 | 1 | 1 | 0 | -9 | -3 | -2 | -9 | 1 | -5 | -4 | -4 |
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 1 | 0 | 0 | |
PAT PATCr | 0 | 1 | 1 | 0 | -9 | -3 | -2 | -9 | 1 | -5 | -4 | -4 |
Growth PAT Growth% | -108.6 | 362.9 | -32.4 | -45.5 | -2,011.7 | 67.3 | 23.5 | -332.4 | 108.6 | -775.7 | 18.3 | -16.4 |
NPM NPM% | -3.0 | 6.8 | 5.1 | 2.6 | -130.1 | -19.6 | -14.5 | -85.8 | 5.7 | -36.3 | -30.6 | -28.3 |
| -0.2 | 0.5 | 0.3 | 0.2 | -2.5 | -1.2 | -0.8 | -3.4 | 0.2 | -1.0 | -0.8 | -0.7 |
| Financial Year | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|---|---|---|---|---|---|---|
Equity Capital Equity CapitalCr | 24 | 24 | 24 | 24 | 24 | 24 | 24 | 48 | 49 | 54 | 55 |
Reserves ReservesCr | 30 | 31 | 7 | 2 | -5 | -8 | -10 | -19 | -19 | -23 | -26 |
| 12 | 16 | 16 | 25 | 25 | 41 | 53 | 41 | 34 | 31 | ||
| 2 | 7 | 14 | 10 | 13 | 32 | 31 | 32 | 30 | 34 | ||
| 74 | 85 | 67 | 68 | 62 | 94 | 103 | 106 | 99 | 100 | 64 | |
| 23 | 37 | 32 | 38 | 32 | 49 | 59 | 65 | 55 | 50 | ||
| 51 | 47 | 35 | 30 | 30 | 46 | 44 | 41 | 44 | 50 | ||
| 74 | 85 | 67 | 68 | 62 | 94 | 103 | 106 | 99 | 100 | 64 |
| Financial Year | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|---|---|---|---|---|---|---|
Equity Capital Equity CapitalCr | 24 | 24 | 24 | 24 | 24 | 24 | 24 | 48 | 49 | 54 | 55 |
Reserves ReservesCr | 30 | 31 | 7 | 2 | -5 | -8 | -10 | -19 | -19 | -23 | -26 |
| 12 | 16 | 16 | 25 | 25 | 41 | 53 | 41 | 34 | 31 | ||
| 2 | 7 | 14 | 10 | 13 | 32 | 31 | 32 | 30 | 34 | ||
| 74 | 85 | 67 | 68 | 62 | 94 | 103 | 106 | 99 | 100 | 64 | |
| 23 | 37 | 32 | 38 | 32 | 49 | 59 | 65 | 55 | 50 | ||
| 51 | 47 | 35 | 30 | 30 | 46 | 44 | 41 | 44 | 50 | ||
| 74 | 85 | 67 | 68 | 62 | 94 | 103 | 106 | 99 | 100 | 64 |
| Financial Year | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| 0 | 1 | 0 | -1 | 1 | -10 | 16 | -12 | -15 | -5 | 15 | |
| -1 | 1 | 0 | 0 | 0 | -5 | -8 | 2 | 7 | 0 | -3 | |
| 0 | -1 | 2 | 2 | 0 | 17 | -5 | 16 | -6 | 5 | -9 | |
Net Cash Flow Net Cash FlowCr | -1 | 1 | 2 | 1 | 1 | 2 | 3 | 6 | -14 | 0 | 3 |
Free Cash Flow Free Cash FlowCr | 0 | 1 | 0 | -1 | 1 | -10 | 16 | -12 | -15 | -5 | |
CFO To PAT CFO To PAT% | 56.0 | 49.6 | 51.9 | -205.6 | -8.7 | 341.8 | -738.4 | 131.3 | -1,843.3 | 84.5 | -336.9 |
CFO To EBITDA CFO To EBITDA% | 82.0 | 106.2 | 31.3 | -62.1 | -10.9 | 1,228.2 | 1,158.7 | 276.6 | -545.2 | -737.6 | -809.2 |
| Financial Year | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| 0 | 1 | 0 | -1 | 1 | -10 | 16 | -12 | -15 | -5 | 15 | |
| -1 | 1 | 0 | 0 | 0 | -5 | -8 | 2 | 7 | 0 | -3 | |
| 0 | -1 | 2 | 2 | 0 | 17 | -5 | 16 | -6 | 5 | -9 | |
Net Cash Flow Net Cash FlowCr | -1 | 1 | 2 | 1 | 1 | 2 | 3 | 6 | -14 | 0 | 3 |
Free Cash Flow Free Cash FlowCr | 0 | 1 | 0 | -1 | 1 | -10 | 16 | -12 | -15 | -5 | |
CFO To PAT CFO To PAT% | 56.0 | 49.6 | 51.9 | -205.6 | -8.7 | 341.8 | -738.4 | 131.3 | -1,843.3 | 84.5 | -336.9 |
CFO To EBITDA CFO To EBITDA% | 82.0 | 106.2 | 31.3 | -62.1 | -10.9 | 1,228.2 | 1,158.7 | 276.6 | -545.2 | -737.6 | -809.2 |
| Financial Year | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 | Current |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
Market Cap Market CapitalizationCr | 17 | 24 | 21 | 11 | 6 | 6 | 19 | 23 | 52 | 78 | 61 | 65 |
Price To Earnings Price To Earnings | 19.5 | 25.4 | 37.5 | 88.4 | -13.7 | |||||||
Price To Sales Price To Sales | 1.1 | 1.2 | 1.2 | 0.6 | 0.8 | 0.4 | 1.2 | 1.9 | 3.5 | 5.1 | 4.2 | 5.0 |
Price To Book Price To Book | 0.3 | 0.4 | 0.7 | 0.4 | 0.3 | 0.3 | 1.4 | 1.5 | 1.7 | 2.5 | 2.1 | 2.3 |
EV To EBITDA EV To EBITDA | -55.4 | 51.0 | 23.7 | 16.6 | -3.2 | -43.5 | 26.8 | -7.6 | 30.3 | 179.1 | -48.7 | -70.8 |
GPM GPM% | 100.0 | 100.0 | 100.0 | 100.0 | 100.0 | 100.0 | 100.0 | 100.0 | 100.0 | 100.0 | ||
OPM OPM% | -2.1 | 3.2 | 8.4 | 8.8 | -103.6 | -5.5 | 9.3 | -40.7 | 19.2 | 4.2 | -12.8 | -10.3 |
NPM NPM% | -3.0 | 6.8 | 5.1 | 2.6 | -130.1 | -19.6 | -14.5 | -85.8 | 5.7 | -36.3 | -30.6 | -28.3 |
ROCE ROCE% | 0.4 | 3.3 | 3.8 | 6.1 | -14.2 | 0.8 | 4.5 | -5.3 | 8.1 | -1.6 | -1.6 | -1.6 |
ROE ROE% | -0.8 | 2.2 | 2.6 | 1.7 | -43.7 | -17.1 | -15.1 | -31.8 | 2.6 | -17.4 | -15.4 | -15.4 |
ROA ROA% | -0.6 | 1.4 | 1.2 | 0.7 | -13.9 | -3.0 | -2.1 | -8.8 | 0.8 | -5.4 | -6.9 | -6.9 |
| Financial Year | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 | Current |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
Market Cap Market CapitalizationCr | 17 | 24 | 21 | 11 | 6 | 6 | 19 | 23 | 52 | 78 | 61 | 65 |
Price To Earnings Price To Earnings | 19.5 | 25.4 | 37.5 | 88.4 | -13.7 | |||||||
Price To Sales Price To Sales | 1.1 | 1.2 | 1.2 | 0.6 | 0.8 | 0.4 | 1.2 | 1.9 | 3.5 | 5.1 | 4.2 | 5.0 |
Price To Book Price To Book | 0.3 | 0.4 | 0.7 | 0.4 | 0.3 | 0.3 | 1.4 | 1.5 | 1.7 | 2.5 | 2.1 | 2.3 |
EV To EBITDA EV To EBITDA | -55.4 | 51.0 | 23.7 | 16.6 | -3.2 | -43.5 | 26.8 | -7.6 | 30.3 | 179.1 | -48.7 | -70.8 |
GPM GPM% | 100.0 | 100.0 | 100.0 | 100.0 | 100.0 | 100.0 | 100.0 | 100.0 | 100.0 | 100.0 | ||
OPM OPM% | -2.1 | 3.2 | 8.4 | 8.8 | -103.6 | -5.5 | 9.3 | -40.7 | 19.2 | 4.2 | -12.8 | -10.3 |
NPM NPM% | -3.0 | 6.8 | 5.1 | 2.6 | -130.1 | -19.6 | -14.5 | -85.8 | 5.7 | -36.3 | -30.6 | -28.3 |
ROCE ROCE% | 0.4 | 3.3 | 3.8 | 6.1 | -14.2 | 0.8 | 4.5 | -5.3 | 8.1 | -1.6 | -1.6 | -1.6 |
ROE ROE% | -0.8 | 2.2 | 2.6 | 1.7 | -43.7 | -17.1 | -15.1 | -31.8 | 2.6 | -17.4 | -15.4 | -15.4 |
ROA ROA% | -0.6 | 1.4 | 1.2 | 0.7 | -13.9 | -3.0 | -2.1 | -8.8 | 0.8 | -5.4 | -6.9 | -6.9 |
Documents — Transwarranty Finance Ltd