| 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 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| 39 | 29 | 38 | 38 | 33 | 23 | 27 | 23 | 22 | 20 | 19 | 26 | |
Growth YoY Revenue Growth YoY% | -26.7 | -33.4 | -2.3 | 10.9 | -16.7 | -19.0 | -28.7 | -37.8 | -31.7 | -14.7 | -28.5 | 11.1 |
| 31 | 17 | 33 | 32 | 26 | 12 | 21 | 20 | 17 | 13 | 26 | 25 | |
| 9 | 12 | 5 | 5 | 7 | 12 | 6 | 3 | 5 | 7 | -6 | 1 | |
OPM OPM% | 22.0 | 40.7 | 14.0 | 13.7 | 20.7 | 49.4 | 23.0 | 13.7 | 22.7 | 33.7 | -32.2 | 5.1 |
| 12 | 3 | 6 | 4 | 4 | 4 | 7 | 4 | -7 | 4 | 4 | 6 | |
Interest Expense Interest ExpenseCr | 3 | 3 | 5 | 3 | 4 | 4 | 3 | 3 | 4 | 4 | 4 | 5 |
Depreciation DepreciationCr | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 |
PBT PBTCr | 17 | 11 | 6 | 5 | 6 | 11 | 9 | 4 | -7 | 6 | -7 | 2 |
| 0 | 2 | 0 | 0 | 0 | 0 | 5 | 0 | 0 | 0 | 0 | 0 | |
| 18 | 1 | 6 | 5 | 6 | 11 | 4 | 4 | -7 | 6 | -7 | 2 | |
Growth YoY PAT Growth YoY% | -65.6 | -86.5 | -14.2 | -43.0 | -67.2 | 831.4 | -44.1 | -29.7 | -213.1 | -49.1 | -296.3 | -46.4 |
NPM NPM% | 46.7 | 4.2 | 16.6 | 13.3 | 18.4 | 48.4 | 13.0 | 15.0 | -30.5 | 28.9 | -35.6 | 7.2 |
| 16.7 | 1.1 | 5.7 | 4.5 | 5.5 | 10.2 | 3.2 | 3.2 | -6.2 | 5.2 | -6.3 | 1.7 |
| 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 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| 39 | 29 | 38 | 38 | 33 | 23 | 27 | 23 | 22 | 20 | 19 | 26 | |
Growth YoY Revenue Growth YoY% | -26.7 | -33.4 | -2.3 | 10.9 | -16.7 | -19.0 | -28.7 | -37.8 | -31.7 | -14.7 | -28.5 | 11.1 |
| 31 | 17 | 33 | 32 | 26 | 12 | 21 | 20 | 17 | 13 | 26 | 25 | |
| 9 | 12 | 5 | 5 | 7 | 12 | 6 | 3 | 5 | 7 | -6 | 1 | |
OPM OPM% | 22.0 | 40.7 | 14.0 | 13.7 | 20.7 | 49.4 | 23.0 | 13.7 | 22.7 | 33.7 | -32.2 | 5.1 |
| 12 | 3 | 6 | 4 | 4 | 4 | 7 | 4 | -7 | 4 | 4 | 6 | |
Interest Expense Interest ExpenseCr | 3 | 3 | 5 | 3 | 4 | 4 | 3 | 3 | 4 | 4 | 4 | 5 |
Depreciation DepreciationCr | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 |
PBT PBTCr | 17 | 11 | 6 | 5 | 6 | 11 | 9 | 4 | -7 | 6 | -7 | 2 |
| 0 | 2 | 0 | 0 | 0 | 0 | 5 | 0 | 0 | 0 | 0 | 0 | |
| 18 | 1 | 6 | 5 | 6 | 11 | 4 | 4 | -7 | 6 | -7 | 2 | |
Growth YoY PAT Growth YoY% | -65.6 | -86.5 | -14.2 | -43.0 | -67.2 | 831.4 | -44.1 | -29.7 | -213.1 | -49.1 | -296.3 | -46.4 |
NPM NPM% | 46.7 | 4.2 | 16.6 | 13.3 | 18.4 | 48.4 | 13.0 | 15.0 | -30.5 | 28.9 | -35.6 | 7.2 |
| 16.7 | 1.1 | 5.7 | 4.5 | 5.5 | 10.2 | 3.2 | 3.2 | -6.2 | 5.2 | -6.3 | 1.7 |
| 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 | 969 | 557 | 439 | 236 | 186 | 114 | 127 | 177 | 140 | 121 | 85 | 88 |
Growth Revenue Growth% | -13.9 | -42.5 | -21.1 | -46.3 | -21.3 | -38.6 | 11.6 | 39.3 | -21.0 | -13.7 | -29.6 | -17.7 |
| 954 | 592 | 583 | 327 | 287 | 151 | 131 | 119 | 104 | 91 | 76 | 81 | |
| 16 | -35 | -143 | -91 | -101 | -37 | -4 | 58 | 36 | 29 | 9 | 7 | |
OPM OPM% | 1.6 | -6.2 | -32.6 | -38.6 | -54.7 | -32.9 | -3.0 | 33.0 | 25.5 | 24.4 | 10.3 | 7.8 |
| 12 | 12 | 12 | 46 | 10 | 13 | 21 | 49 | 22 | 18 | 5 | 7 | |
Interest Expense Interest ExpenseCr | 57 | 48 | 49 | 61 | 37 | 38 | 31 | 25 | 14 | 14 | 15 | 17 |
Depreciation DepreciationCr | 10 | 6 | 5 | 3 | 3 | 3 | 2 | 2 | 2 | 3 | 3 | 3 |
PBT PBTCr | -39 | -76 | -185 | -109 | -132 | -65 | -16 | 81 | 42 | 31 | -4 | -6 |
| 2 | -21 | -18 | 0 | 0 | 0 | 0 | -7 | 2 | 5 | 0 | 0 | |
PAT PATCr | -41 | -55 | -167 | -109 | -133 | -66 | -16 | 88 | 40 | 26 | -4 | -6 |
Growth PAT Growth% | 35.1 | -33.4 | -205.6 | 34.8 | -21.7 | 50.6 | 75.4 | 643.8 | -54.8 | -34.8 | -117.3 | -125.1 |
NPM NPM% | -4.2 | -9.8 | -38.0 | -46.2 | -71.4 | -57.5 | -12.7 | 49.4 | 28.3 | 21.4 | -5.3 | -7.0 |
| -37.1 | -21.9 | -121.9 | -31.7 | -168.2 | -84.6 | -20.9 | 80.5 | 31.4 | 23.4 | -4.1 | -5.5 |
| 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 | 969 | 557 | 439 | 236 | 186 | 114 | 127 | 177 | 140 | 121 | 85 | 88 |
Growth Revenue Growth% | -13.9 | -42.5 | -21.1 | -46.3 | -21.3 | -38.6 | 11.6 | 39.3 | -21.0 | -13.7 | -29.6 | -17.7 |
| 954 | 592 | 583 | 327 | 287 | 151 | 131 | 119 | 104 | 91 | 76 | 81 | |
| 16 | -35 | -143 | -91 | -101 | -37 | -4 | 58 | 36 | 29 | 9 | 7 | |
OPM OPM% | 1.6 | -6.2 | -32.6 | -38.6 | -54.7 | -32.9 | -3.0 | 33.0 | 25.5 | 24.4 | 10.3 | 7.8 |
| 12 | 12 | 12 | 46 | 10 | 13 | 21 | 49 | 22 | 18 | 5 | 7 | |
Interest Expense Interest ExpenseCr | 57 | 48 | 49 | 61 | 37 | 38 | 31 | 25 | 14 | 14 | 15 | 17 |
Depreciation DepreciationCr | 10 | 6 | 5 | 3 | 3 | 3 | 2 | 2 | 2 | 3 | 3 | 3 |
PBT PBTCr | -39 | -76 | -185 | -109 | -132 | -65 | -16 | 81 | 42 | 31 | -4 | -6 |
| 2 | -21 | -18 | 0 | 0 | 0 | 0 | -7 | 2 | 5 | 0 | 0 | |
PAT PATCr | -41 | -55 | -167 | -109 | -133 | -66 | -16 | 88 | 40 | 26 | -4 | -6 |
Growth PAT Growth% | 35.1 | -33.4 | -205.6 | 34.8 | -21.7 | 50.6 | 75.4 | 643.8 | -54.8 | -34.8 | -117.3 | -125.1 |
NPM NPM% | -4.2 | -9.8 | -38.0 | -46.2 | -71.4 | -57.5 | -12.7 | 49.4 | 28.3 | 21.4 | -5.3 | -7.0 |
| -37.1 | -21.9 | -121.9 | -31.7 | -168.2 | -84.6 | -20.9 | 80.5 | 31.4 | 23.4 | -4.1 | -5.5 |
| 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 | 11 | 11 | 11 | 11 | 11 | 11 | 11 | 11 | 11 | 11 | 11 |
Reserves ReservesCr | -60 | -92 | -212 | -238 | -417 | -508 | -531 | -437 | -395 | -367 | -349 |
| 1,112 | 1,082 | 944 | 641 | 692 | 630 | 562 | 150 | 154 | 121 | 109 | |
| 240 | 199 | 347 | 40 | 58 | 66 | 100 | 142 | 116 | 135 | 155 | |
| 1,304 | 1,200 | 1,091 | 681 | 570 | 424 | 368 | 314 | 310 | 339 | 349 | |
| 1,022 | 909 | 842 | 480 | 493 | 352 | 296 | 191 | 268 | 270 | 291 | |
| 282 | 291 | 249 | 201 | 77 | 72 | 72 | 123 | 41 | 69 | 57 | |
| 1,304 | 1,200 | 1,091 | 681 | 570 | 424 | 368 | 314 | 310 | 339 | 349 |
| 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 | 11 | 11 | 11 | 11 | 11 | 11 | 11 | 11 | 11 | 11 | 11 |
Reserves ReservesCr | -60 | -92 | -212 | -238 | -417 | -508 | -531 | -437 | -395 | -367 | -349 |
| 1,112 | 1,082 | 944 | 641 | 692 | 630 | 562 | 150 | 154 | 121 | 109 | |
| 240 | 199 | 347 | 40 | 58 | 66 | 100 | 142 | 116 | 135 | 155 | |
| 1,304 | 1,200 | 1,091 | 681 | 570 | 424 | 368 | 314 | 310 | 339 | 349 | |
| 1,022 | 909 | 842 | 480 | 493 | 352 | 296 | 191 | 268 | 270 | 291 | |
| 282 | 291 | 249 | 201 | 77 | 72 | 72 | 123 | 41 | 69 | 57 | |
| 1,304 | 1,200 | 1,091 | 681 | 570 | 424 | 368 | 314 | 310 | 339 | 349 |
| Financial Year | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| 2 | 111 | 55 | -107 | -56 | 21 | -38 | 83 | 34 | 94 | 0 | |
| 4 | 3 | 23 | 134 | 20 | 60 | 6 | -52 | 16 | -113 | -45 | |
| -34 | -109 | -70 | -11 | 64 | -79 | 9 | -30 | 0 | -1 | -1 | |
Net Cash Flow Net Cash FlowCr | -28 | 4 | 8 | 16 | 28 | 2 | -23 | 1 | 50 | -20 | -46 |
Free Cash Flow Free Cash FlowCr | -7 | 113 | 52 | -110 | -57 | 21 | -37 | 82 | 29 | 90 | -8 |
CFO To PAT CFO To PAT% | -4.5 | -202.3 | -33.1 | 98.3 | 42.1 | -32.0 | 234.1 | 94.9 | 85.7 | 362.8 | 1.7 |
CFO To EBITDA CFO To EBITDA% | 11.8 | -319.3 | -38.5 | 117.5 | 54.9 | -56.0 | 974.1 | 142.1 | 95.1 | 317.6 | -0.8 |
| Financial Year | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| 2 | 111 | 55 | -107 | -56 | 21 | -38 | 83 | 34 | 94 | 0 | |
| 4 | 3 | 23 | 134 | 20 | 60 | 6 | -52 | 16 | -113 | -45 | |
| -34 | -109 | -70 | -11 | 64 | -79 | 9 | -30 | 0 | -1 | -1 | |
Net Cash Flow Net Cash FlowCr | -28 | 4 | 8 | 16 | 28 | 2 | -23 | 1 | 50 | -20 | -46 |
Free Cash Flow Free Cash FlowCr | -7 | 113 | 52 | -110 | -57 | 21 | -37 | 82 | 29 | 90 | -8 |
CFO To PAT CFO To PAT% | -4.5 | -202.3 | -33.1 | 98.3 | 42.1 | -32.0 | 234.1 | 94.9 | 85.7 | 362.8 | 1.7 |
CFO To EBITDA CFO To EBITDA% | 11.8 | -319.3 | -38.5 | 117.5 | 54.9 | -56.0 | 974.1 | 142.1 | 95.1 | 317.6 | -0.8 |
| 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 | 325 | 251 | 245 | 131 | 57 | 93 | 149 | 176 | 444 | 387 | 239 | 238 |
Price To Earnings Price To Earnings | 2.0 | 12.8 | 15.0 | |||||||||
Price To Sales Price To Sales | 0.3 | 0.5 | 0.6 | 0.6 | 0.3 | 0.8 | 1.2 | 1.0 | 3.2 | 3.2 | 2.8 | 2.7 |
Price To Book Price To Book | -6.7 | -3.1 | -1.2 | -0.6 | -0.1 | -0.2 | -0.3 | -0.4 | -1.2 | -1.1 | -0.7 | -0.7 |
EV To EBITDA EV To EBITDA | 53.3 | -19.7 | -3.9 | -2.9 | -2.5 | -9.1 | -109.5 | 4.1 | 13.8 | 10.5 | 40.9 | 40.8 |
GPM GPM% | 23.8 | 19.9 | 13.6 | 31.3 | 26.9 | 31.8 | 51.9 | 78.2 | 74.8 | 84.7 | 79.3 | 79.3 |
OPM OPM% | 1.6 | -6.2 | -32.6 | -38.6 | -54.7 | -32.9 | -3.0 | 33.0 | 25.5 | 24.4 | 10.3 | 7.8 |
NPM NPM% | -4.2 | -9.8 | -38.0 | -46.2 | -71.4 | -57.5 | -12.7 | 49.4 | 28.3 | 21.4 | -5.3 | -7.0 |
ROCE ROCE% | 3.5 | -7.0 | -105.1 | 158.0 | 68.6 | 12.0 | -6.5 | -31.0 | -21.0 | -18.7 | -5.0 | -5.0 |
ROE ROE% | 84.0 | 67.1 | 83.1 | 48.0 | 32.7 | 13.2 | 3.1 | -20.6 | -10.3 | -7.3 | 1.3 | 1.3 |
ROA ROA% | -3.1 | -4.5 | -15.3 | -16.0 | -23.2 | -15.4 | -4.4 | 27.9 | 12.8 | 7.6 | -1.3 | -1.3 |
| 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 | 325 | 251 | 245 | 131 | 57 | 93 | 149 | 176 | 444 | 387 | 239 | 238 |
Price To Earnings Price To Earnings | 2.0 | 12.8 | 15.0 | |||||||||
Price To Sales Price To Sales | 0.3 | 0.5 | 0.6 | 0.6 | 0.3 | 0.8 | 1.2 | 1.0 | 3.2 | 3.2 | 2.8 | 2.7 |
Price To Book Price To Book | -6.7 | -3.1 | -1.2 | -0.6 | -0.1 | -0.2 | -0.3 | -0.4 | -1.2 | -1.1 | -0.7 | -0.7 |
EV To EBITDA EV To EBITDA | 53.3 | -19.7 | -3.9 | -2.9 | -2.5 | -9.1 | -109.5 | 4.1 | 13.8 | 10.5 | 40.9 | 40.8 |
GPM GPM% | 23.8 | 19.9 | 13.6 | 31.3 | 26.9 | 31.8 | 51.9 | 78.2 | 74.8 | 84.7 | 79.3 | 79.3 |
OPM OPM% | 1.6 | -6.2 | -32.6 | -38.6 | -54.7 | -32.9 | -3.0 | 33.0 | 25.5 | 24.4 | 10.3 | 7.8 |
NPM NPM% | -4.2 | -9.8 | -38.0 | -46.2 | -71.4 | -57.5 | -12.7 | 49.4 | 28.3 | 21.4 | -5.3 | -7.0 |
ROCE ROCE% | 3.5 | -7.0 | -105.1 | 158.0 | 68.6 | 12.0 | -6.5 | -31.0 | -21.0 | -18.7 | -5.0 | -5.0 |
ROE ROE% | 84.0 | 67.1 | 83.1 | 48.0 | 32.7 | 13.2 | 3.1 | -20.6 | -10.3 | -7.3 | 1.3 | 1.3 |
ROA ROA% | -3.1 | -4.5 | -15.3 | -16.0 | -23.2 | -15.4 | -4.4 | 27.9 | 12.8 | 7.6 | -1.3 | -1.3 |
Documents — TRF Ltd