| 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 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| 48 | 7 | 0 | 0 | 0 | 0 | 0 | 0 | 1 | 0 | 0 | 0 | |
Growth YoY Revenue Growth YoY% | -30.4 | -91.5 | -99.6 | -100.0 | -100.0 | -100.0 | -59.5 | -23.5 | 480.0 | |||
| 57 | 13 | 5 | 4 | 3 | 3 | 3 | 6 | 7 | 4 | 2 | 1 | |
| -8 | -5 | -4 | -4 | -3 | -3 | -3 | -6 | -6 | -4 | -2 | -1 | |
OPM OPM% | -17.4 | -76.5 | -1,050.0 | -1,694.1 | -11,340.0 | -583.3 | -1,455.6 | -1,653.8 | -406.9 | |||
| 7 | -1 | 0 | 10 | -23 | -36 | 5 | 1 | 3 | 0 | 1 | 32 | |
Interest Expense Interest ExpenseCr | 0 | 1 | 1 | 1 | 0 | 1 | 1 | 1 | 1 | 1 | 1 | 2 |
Depreciation DepreciationCr | 0 | 1 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
PBT PBTCr | -2 | -8 | -7 | 5 | -27 | -40 | 1 | -7 | -5 | -6 | -3 | 29 |
| -2 | -1 | -2 | -1 | -1 | -9 | 0 | -2 | -1 | -1 | -1 | 7 | |
| 0 | -7 | -5 | 6 | -26 | -31 | 1 | -5 | -4 | -4 | -2 | 22 | |
Growth YoY PAT Growth YoY% | -99.3 | -114.4 | 65.4 | 178.6 | -16,393.8 | -374.1 | 114.5 | -174.7 | 85.9 | 86.0 | -395.8 | 573.4 |
NPM NPM% | 0.3 | -92.4 | -1,166.7 | 417.6 | -9,320.0 | -359.8 | -1,618.5 | -1,615.4 | 7,606.9 | |||
| 0.0 | -0.3 | -0.3 | 0.3 | -1.3 | -1.6 | 0.0 | -0.2 | -0.2 | -0.2 | -0.1 | 1.1 |
| 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 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| 48 | 7 | 0 | 0 | 0 | 0 | 0 | 0 | 1 | 0 | 0 | 0 | |
Growth YoY Revenue Growth YoY% | -30.4 | -91.5 | -99.6 | -100.0 | -100.0 | -100.0 | -59.5 | -23.5 | 480.0 | |||
| 57 | 13 | 5 | 4 | 3 | 3 | 3 | 6 | 7 | 4 | 2 | 1 | |
| -8 | -5 | -4 | -4 | -3 | -3 | -3 | -6 | -6 | -4 | -2 | -1 | |
OPM OPM% | -17.4 | -76.5 | -1,050.0 | -1,694.1 | -11,340.0 | -583.3 | -1,455.6 | -1,653.8 | -406.9 | |||
| 7 | -1 | 0 | 10 | -23 | -36 | 5 | 1 | 3 | 0 | 1 | 32 | |
Interest Expense Interest ExpenseCr | 0 | 1 | 1 | 1 | 0 | 1 | 1 | 1 | 1 | 1 | 1 | 2 |
Depreciation DepreciationCr | 0 | 1 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
PBT PBTCr | -2 | -8 | -7 | 5 | -27 | -40 | 1 | -7 | -5 | -6 | -3 | 29 |
| -2 | -1 | -2 | -1 | -1 | -9 | 0 | -2 | -1 | -1 | -1 | 7 | |
| 0 | -7 | -5 | 6 | -26 | -31 | 1 | -5 | -4 | -4 | -2 | 22 | |
Growth YoY PAT Growth YoY% | -99.3 | -114.4 | 65.4 | 178.6 | -16,393.8 | -374.1 | 114.5 | -174.7 | 85.9 | 86.0 | -395.8 | 573.4 |
NPM NPM% | 0.3 | -92.4 | -1,166.7 | 417.6 | -9,320.0 | -359.8 | -1,618.5 | -1,615.4 | 7,606.9 | |||
| 0.0 | -0.3 | -0.3 | 0.3 | -1.3 | -1.6 | 0.0 | -0.2 | -0.2 | -0.2 | -0.1 | 1.1 |
| 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 | 2 | 133 | 312 | 361 | 291 | 144 | 259 | 321 | 154 | 0 | 1 | 2 |
Growth Revenue Growth% | -53.5 | 7,068.4 | 134.6 | 15.9 | -19.3 | -50.7 | 80.0 | 24.1 | -52.1 | -99.9 | 766.2 | 677.3 |
| 22 | 118 | 296 | 333 | 298 | 153 | 253 | 320 | 176 | 13 | 19 | 15 | |
| -20 | 15 | 16 | 28 | -6 | -9 | 6 | 1 | -23 | -12 | -18 | -13 | |
OPM OPM% | -1,071.6 | 11.1 | 5.0 | 7.8 | -2.1 | -6.4 | 2.3 | 0.2 | -14.7 | -7,349.2 | -1,204.1 | -772.5 |
| 9 | 4 | 2 | 7 | 37 | 12 | 23 | 2 | 0 | -45 | 4 | 36 | |
Interest Expense Interest ExpenseCr | 11 | 17 | 18 | 14 | 4 | 4 | 1 | 1 | 3 | 3 | 5 | 6 |
Depreciation DepreciationCr | 11 | 3 | 3 | 2 | 3 | 2 | 2 | 2 | 2 | 2 | 1 | 1 |
PBT PBTCr | -33 | -2 | -3 | 19 | 24 | -3 | 26 | 0 | -28 | -61 | -20 | 16 |
| -9 | 0 | -3 | 4 | 12 | -2 | 9 | -7 | -8 | -11 | -5 | 4 | |
PAT PATCr | -25 | -1 | 0 | 15 | 12 | -1 | 17 | 7 | -19 | -50 | -15 | 12 |
Growth PAT Growth% | 2.2 | 95.2 | 126.6 | 4,589.3 | -21.9 | -104.6 | 3,344.0 | -60.1 | -376.4 | -161.0 | 70.5 | 119.5 |
NPM NPM% | -1,332.7 | -0.9 | 0.1 | 4.1 | 4.0 | -0.4 | 6.8 | 2.2 | -12.5 | -29,590.0 | -1,006.8 | 697.1 |
| -1.2 | -0.1 | 0.1 | 0.8 | 0.6 | 0.0 | 0.9 | 0.4 | -1.0 | -1.0 | -0.8 | 0.6 |
| 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 | 2 | 133 | 312 | 361 | 291 | 144 | 259 | 321 | 154 | 0 | 1 | 2 |
Growth Revenue Growth% | -53.5 | 7,068.4 | 134.6 | 15.9 | -19.3 | -50.7 | 80.0 | 24.1 | -52.1 | -99.9 | 766.2 | 677.3 |
| 22 | 118 | 296 | 333 | 298 | 153 | 253 | 320 | 176 | 13 | 19 | 15 | |
| -20 | 15 | 16 | 28 | -6 | -9 | 6 | 1 | -23 | -12 | -18 | -13 | |
OPM OPM% | -1,071.6 | 11.1 | 5.0 | 7.8 | -2.1 | -6.4 | 2.3 | 0.2 | -14.7 | -7,349.2 | -1,204.1 | -772.5 |
| 9 | 4 | 2 | 7 | 37 | 12 | 23 | 2 | 0 | -45 | 4 | 36 | |
Interest Expense Interest ExpenseCr | 11 | 17 | 18 | 14 | 4 | 4 | 1 | 1 | 3 | 3 | 5 | 6 |
Depreciation DepreciationCr | 11 | 3 | 3 | 2 | 3 | 2 | 2 | 2 | 2 | 2 | 1 | 1 |
PBT PBTCr | -33 | -2 | -3 | 19 | 24 | -3 | 26 | 0 | -28 | -61 | -20 | 16 |
| -9 | 0 | -3 | 4 | 12 | -2 | 9 | -7 | -8 | -11 | -5 | 4 | |
PAT PATCr | -25 | -1 | 0 | 15 | 12 | -1 | 17 | 7 | -19 | -50 | -15 | 12 |
Growth PAT Growth% | 2.2 | 95.2 | 126.6 | 4,589.3 | -21.9 | -104.6 | 3,344.0 | -60.1 | -376.4 | -161.0 | 70.5 | 119.5 |
NPM NPM% | -1,332.7 | -0.9 | 0.1 | 4.1 | 4.0 | -0.4 | 6.8 | 2.2 | -12.5 | -29,590.0 | -1,006.8 | 697.1 |
| -1.2 | -0.1 | 0.1 | 0.8 | 0.6 | 0.0 | 0.9 | 0.4 | -1.0 | -1.0 | -0.8 | 0.6 |
| 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 | 20 | 20 | 20 | 20 | 20 | 20 | 20 | 20 | 20 | 20 | 20 |
Reserves ReservesCr | 71 | 104 | 107 | 116 | 138 | 135 | 151 | 169 | 141 | 90 | 76 |
| 116 | 148 | 131 | 145 | 89 | 72 | 52 | 67 | 49 | 84 | 106 | |
| 21 | 22 | 26 | 5 | 9 | 6 | 6 | 2 | 1 | 0 | 0 | |
| 227 | 287 | 273 | 274 | 248 | 226 | 222 | 248 | 201 | 185 | 192 | |
| 40 | 62 | 55 | 74 | 48 | 44 | 68 | 100 | 63 | 44 | 53 | |
| 187 | 225 | 218 | 200 | 200 | 182 | 154 | 148 | 138 | 141 | 139 | |
| 227 | 287 | 273 | 274 | 248 | 226 | 222 | 248 | 201 | 185 | 192 |
| 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 | 20 | 20 | 20 | 20 | 20 | 20 | 20 | 20 | 20 | 20 | 20 |
Reserves ReservesCr | 71 | 104 | 107 | 116 | 138 | 135 | 151 | 169 | 141 | 90 | 76 |
| 116 | 148 | 131 | 145 | 89 | 72 | 52 | 67 | 49 | 84 | 106 | |
| 21 | 22 | 26 | 5 | 9 | 6 | 6 | 2 | 1 | 0 | 0 | |
| 227 | 287 | 273 | 274 | 248 | 226 | 222 | 248 | 201 | 185 | 192 | |
| 40 | 62 | 55 | 74 | 48 | 44 | 68 | 100 | 63 | 44 | 53 | |
| 187 | 225 | 218 | 200 | 200 | 182 | 154 | 148 | 138 | 141 | 139 | |
| 227 | 287 | 273 | 274 | 248 | 226 | 222 | 248 | 201 | 185 | 192 |
| Financial Year | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| -16 | 4 | 17 | 30 | 52 | -15 | -1 | -31 | -15 | -4 | 2 | |
| 2 | 4 | 10 | 8 | 11 | 22 | 7 | 39 | 11 | 1 | 5 | |
| 12 | 0 | -35 | -31 | -71 | -8 | -1 | -8 | -1 | 2 | -6 | |
Net Cash Flow Net Cash FlowCr | -2 | 9 | -8 | 7 | -8 | -1 | 5 | 0 | -5 | -1 | 1 |
Free Cash Flow Free Cash FlowCr | -16 | 8 | 23 | 31 | 58 | 5 | 6 | -10 | -6 | -4 | |
CFO To PAT CFO To PAT% | 64.3 | -370.3 | 5,472.3 | 200.5 | 448.2 | 2,741.2 | -3.3 | -442.4 | 77.7 | 8.0 | -16.1 |
CFO To EBITDA CFO To EBITDA% | 80.0 | 30.1 | 110.6 | 106.9 | -831.1 | 160.5 | -9.8 | -5,305.2 | 66.3 | 32.3 | -13.5 |
| Financial Year | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| -16 | 4 | 17 | 30 | 52 | -15 | -1 | -31 | -15 | -4 | 2 | |
| 2 | 4 | 10 | 8 | 11 | 22 | 7 | 39 | 11 | 1 | 5 | |
| 12 | 0 | -35 | -31 | -71 | -8 | -1 | -8 | -1 | 2 | -6 | |
Net Cash Flow Net Cash FlowCr | -2 | 9 | -8 | 7 | -8 | -1 | 5 | 0 | -5 | -1 | 1 |
Free Cash Flow Free Cash FlowCr | -16 | 8 | 23 | 31 | 58 | 5 | 6 | -10 | -6 | -4 | |
CFO To PAT CFO To PAT% | 64.3 | -370.3 | 5,472.3 | 200.5 | 448.2 | 2,741.2 | -3.3 | -442.4 | 77.7 | 8.0 | -16.1 |
CFO To EBITDA CFO To EBITDA% | 80.0 | 30.1 | 110.6 | 106.9 | -831.1 | 160.5 | -9.8 | -5,305.2 | 66.3 | 32.3 | -13.5 |
| Financial Year | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 | Current |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
Market Cap Market CapitalizationCr | 16 | 79 | 48 | 37 | 21 | 40 | 142 | 131 | 138 | 64 | 36 | 60 |
Price To Earnings Price To Earnings | 30.6 | 2.4 | 1.8 | 8.1 | 15.6 | -2.5 | 5.1 | |||||
Price To Sales Price To Sales | 8.4 | 0.6 | 0.1 | 0.1 | 0.1 | 0.3 | 0.6 | 0.4 | 0.9 | 377.3 | 24.7 | 35.3 |
Price To Book Price To Book | 0.2 | 0.6 | 0.4 | 0.3 | 0.1 | 0.3 | 0.8 | 0.7 | 0.9 | 0.6 | 0.4 | 0.6 |
EV To EBITDA EV To EBITDA | -5.6 | 11.6 | 7.7 | 2.8 | -6.1 | -5.8 | 25.4 | 222.7 | -6.3 | -6.2 | -2.3 | -4.9 |
GPM GPM% | -301.8 | 25.9 | 14.5 | 16.3 | 6.9 | 7.5 | 10.4 | 7.6 | -4.9 | -1,441.4 | ||
OPM OPM% | -1,071.6 | 11.1 | 5.0 | 7.8 | -2.1 | -6.4 | 2.3 | 0.2 | -14.7 | -7,349.2 | -1,204.1 | -772.5 |
NPM NPM% | -1,332.7 | -0.9 | 0.1 | 4.1 | 4.0 | -0.4 | 6.8 | 2.2 | -12.5 | -29,590.0 | -1,006.8 | 697.1 |
ROCE ROCE% | -11.9 | 7.0 | 7.6 | 17.4 | 15.8 | 0.8 | 14.7 | 0.5 | -14.7 | -47.9 | -13.8 | -13.8 |
ROE ROE% | -27.4 | -1.0 | 0.3 | 11.0 | 7.4 | -0.3 | 10.2 | 3.7 | -12.0 | -45.9 | -15.5 | -15.5 |
ROA ROA% | -10.9 | -0.4 | 0.1 | 5.4 | 4.7 | -0.2 | 7.9 | 2.8 | -9.6 | -27.1 | -7.7 | -7.7 |
| Financial Year | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 | Current |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
Market Cap Market CapitalizationCr | 16 | 79 | 48 | 37 | 21 | 40 | 142 | 131 | 138 | 64 | 36 | 60 |
Price To Earnings Price To Earnings | 30.6 | 2.4 | 1.8 | 8.1 | 15.6 | -2.5 | 5.1 | |||||
Price To Sales Price To Sales | 8.4 | 0.6 | 0.1 | 0.1 | 0.1 | 0.3 | 0.6 | 0.4 | 0.9 | 377.3 | 24.7 | 35.3 |
Price To Book Price To Book | 0.2 | 0.6 | 0.4 | 0.3 | 0.1 | 0.3 | 0.8 | 0.7 | 0.9 | 0.6 | 0.4 | 0.6 |
EV To EBITDA EV To EBITDA | -5.6 | 11.6 | 7.7 | 2.8 | -6.1 | -5.8 | 25.4 | 222.7 | -6.3 | -6.2 | -2.3 | -4.9 |
GPM GPM% | -301.8 | 25.9 | 14.5 | 16.3 | 6.9 | 7.5 | 10.4 | 7.6 | -4.9 | -1,441.4 | ||
OPM OPM% | -1,071.6 | 11.1 | 5.0 | 7.8 | -2.1 | -6.4 | 2.3 | 0.2 | -14.7 | -7,349.2 | -1,204.1 | -772.5 |
NPM NPM% | -1,332.7 | -0.9 | 0.1 | 4.1 | 4.0 | -0.4 | 6.8 | 2.2 | -12.5 | -29,590.0 | -1,006.8 | 697.1 |
ROCE ROCE% | -11.9 | 7.0 | 7.6 | 17.4 | 15.8 | 0.8 | 14.7 | 0.5 | -14.7 | -47.9 | -13.8 | -13.8 |
ROE ROE% | -27.4 | -1.0 | 0.3 | 11.0 | 7.4 | -0.3 | 10.2 | 3.7 | -12.0 | -45.9 | -15.5 | -15.5 |
ROA ROA% | -10.9 | -0.4 | 0.1 | 5.4 | 4.7 | -0.2 | 7.9 | 2.8 | -9.6 | -27.1 | -7.7 | -7.7 |
Documents — Facor Alloys Ltd