| 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 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| 2 | 2 | 2 | 2 | 2 | 1 | 2 | 2 | 3 | 7 | 2 | 2 | |
Growth YoY Revenue Growth YoY% | 29.3 | 32.0 | 23.7 | -7.9 | -10.2 | 15.8 | 65.1 | 374.3 | 14.4 | -32.5 | ||
| 2 | 1 | 2 | 2 | 2 | 2 | 2 | 3 | 4 | 5 | 3 | 3 | |
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -1 | 1 | 0 | -1 | |
OPM OPM% | 10.7 | 11.8 | -1.3 | 2.5 | 2.9 | -7.1 | -10.4 | -11.1 | -15.1 | 18.1 | -10.8 | -67.7 |
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | |
Interest Expense Interest ExpenseCr | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Depreciation DepreciationCr | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
PBT PBTCr | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -1 | 1 | 0 | -1 |
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | |
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -1 | 1 | 0 | -1 | |
Growth YoY PAT Growth YoY% | 45.5 | 150.0 | 22.2 | -52.4 | -393.8 | -280.0 | -654.5 | 890.0 | 42.5 | -333.3 | ||
NPM NPM% | 5.3 | 13.8 | 7.1 | 5.0 | 5.3 | 7.1 | -23.3 | -7.7 | -17.7 | 14.9 | -11.7 | -49.4 |
| 0.1 | 0.2 | 0.1 | 0.1 | 0.1 | 0.1 | -0.4 | -0.2 | -0.6 | 0.8 | 0.0 | -0.1 |
| 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 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| 2 | 2 | 2 | 2 | 2 | 1 | 2 | 2 | 3 | 7 | 2 | 2 | |
Growth YoY Revenue Growth YoY% | 29.3 | 32.0 | 23.7 | -7.9 | -10.2 | 15.8 | 65.1 | 374.3 | 14.4 | -32.5 | ||
| 2 | 1 | 2 | 2 | 2 | 2 | 2 | 3 | 4 | 5 | 3 | 3 | |
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -1 | 1 | 0 | -1 | |
OPM OPM% | 10.7 | 11.8 | -1.3 | 2.5 | 2.9 | -7.1 | -10.4 | -11.1 | -15.1 | 18.1 | -10.8 | -67.7 |
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | |
Interest Expense Interest ExpenseCr | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Depreciation DepreciationCr | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
PBT PBTCr | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -1 | 1 | 0 | -1 |
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | |
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -1 | 1 | 0 | -1 | |
Growth YoY PAT Growth YoY% | 45.5 | 150.0 | 22.2 | -52.4 | -393.8 | -280.0 | -654.5 | 890.0 | 42.5 | -333.3 | ||
NPM NPM% | 5.3 | 13.8 | 7.1 | 5.0 | 5.3 | 7.1 | -23.3 | -7.7 | -17.7 | 14.9 | -11.7 | -49.4 |
| 0.1 | 0.2 | 0.1 | 0.1 | 0.1 | 0.1 | -0.4 | -0.2 | -0.6 | 0.8 | 0.0 | -0.1 |
| Financial Year | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 | TTM |
|---|---|---|---|---|---|---|---|---|---|---|
Revenue RevenueCr | 3 | 4 | 4 | 6 | 7 | 6 | 7 | 8 | 15 | 14 |
Growth Revenue Growth% | 16.9 | 5.4 | 41.5 | 12.6 | -14.6 | 23.3 | 10.1 | 95.4 | 78.1 | |
| 3 | 4 | 4 | 6 | 6 | 5 | 6 | 8 | 14 | 15 | |
| 0 | 0 | 0 | 0 | 0 | 1 | 0 | 0 | 0 | -1 | |
OPM OPM% | -0.9 | 0.5 | 2.0 | 3.2 | 4.0 | 17.0 | 5.8 | -2.5 | 2.3 | -4.6 |
| 0 | 0 | 0 | 0 | 0 | 1 | 1 | 1 | |||
Interest Expense Interest ExpenseCr | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Depreciation DepreciationCr | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 1 | 1 |
PBT PBTCr | 0 | 0 | 0 | 0 | 0 | 1 | 1 | 0 | 0 | -1 |
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | |
PAT PATCr | 0 | 0 | 0 | 0 | 0 | 1 | 1 | 0 | 0 | -1 |
Growth PAT Growth% | -56.3 | -31.0 | 157.8 | 33.3 | 341.0 | -30.8 | -131.0 | 186.7 | -52.3 | |
NPM NPM% | 4.8 | 1.8 | 1.2 | 2.2 | 2.5 | 13.2 | 7.4 | -2.1 | 0.9 | -4.8 |
| 0.1 | 0.3 | 0.4 | 1.8 | 0.6 | -0.1 | 0.1 | 0.1 |
| Financial Year | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 | TTM |
|---|---|---|---|---|---|---|---|---|---|---|
Revenue RevenueCr | 3 | 4 | 4 | 6 | 7 | 6 | 7 | 8 | 15 | 14 |
Growth Revenue Growth% | 16.9 | 5.4 | 41.5 | 12.6 | -14.6 | 23.3 | 10.1 | 95.4 | 78.1 | |
| 3 | 4 | 4 | 6 | 6 | 5 | 6 | 8 | 14 | 15 | |
| 0 | 0 | 0 | 0 | 0 | 1 | 0 | 0 | 0 | -1 | |
OPM OPM% | -0.9 | 0.5 | 2.0 | 3.2 | 4.0 | 17.0 | 5.8 | -2.5 | 2.3 | -4.6 |
| 0 | 0 | 0 | 0 | 0 | 1 | 1 | 1 | |||
Interest Expense Interest ExpenseCr | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Depreciation DepreciationCr | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 1 | 1 |
PBT PBTCr | 0 | 0 | 0 | 0 | 0 | 1 | 1 | 0 | 0 | -1 |
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | |
PAT PATCr | 0 | 0 | 0 | 0 | 0 | 1 | 1 | 0 | 0 | -1 |
Growth PAT Growth% | -56.3 | -31.0 | 157.8 | 33.3 | 341.0 | -30.8 | -131.0 | 186.7 | -52.3 | |
NPM NPM% | 4.8 | 1.8 | 1.2 | 2.2 | 2.5 | 13.2 | 7.4 | -2.1 | 0.9 | -4.8 |
| 0.1 | 0.3 | 0.4 | 1.8 | 0.6 | -0.1 | 0.1 | 0.1 |
| Financial Year | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|---|---|---|---|---|
Equity Capital Equity CapitalCr | 4 | 4 | 4 | 4 | 4 | 4 | 11 | 11 | 13 |
Reserves ReservesCr | 0 | 0 | 0 | 0 | 0 | 1 | 3 | 3 | 10 |
| 1 | 1 | 1 | 1 | 1 | 1 | 1 | 2 | 2 | |
| 0 | 0 | 1 | 1 | 1 | 1 | 1 | 2 | 2 | |
| 5 | 5 | 6 | 6 | 6 | 7 | 16 | 18 | 27 | |
| 1 | 2 | 2 | 2 | 2 | 3 | 3 | 4 | 10 | |
| 4 | 4 | 4 | 4 | 5 | 5 | 13 | 14 | 17 | |
| 5 | 5 | 6 | 6 | 6 | 7 | 16 | 18 | 27 |
| Financial Year | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|---|---|---|---|---|
Equity Capital Equity CapitalCr | 4 | 4 | 4 | 4 | 4 | 4 | 11 | 11 | 13 |
Reserves ReservesCr | 0 | 0 | 0 | 0 | 0 | 1 | 3 | 3 | 10 |
| 1 | 1 | 1 | 1 | 1 | 1 | 1 | 2 | 2 | |
| 0 | 0 | 1 | 1 | 1 | 1 | 1 | 2 | 2 | |
| 5 | 5 | 6 | 6 | 6 | 7 | 16 | 18 | 27 | |
| 1 | 2 | 2 | 2 | 2 | 3 | 3 | 4 | 10 | |
| 4 | 4 | 4 | 4 | 5 | 5 | 13 | 14 | 17 | |
| 5 | 5 | 6 | 6 | 6 | 7 | 16 | 18 | 27 |
| Financial Year | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|---|---|---|---|
| 0 | 0 | 0 | 0 | 1 | -7 | 1 | -4 | |
| 0 | 0 | 0 | 0 | 0 | -1 | 1 | -3 | |
| 0 | 0 | 0 | 0 | 0 | 8 | 0 | 9 | |
Net Cash Flow Net Cash FlowCr | 0 | 0 | 0 | 0 | 0 | 0 | 1 | 2 |
Free Cash Flow Free Cash FlowCr | -1 | 0 | 0 | 1 | -7 | 1 | -4 | |
CFO To PAT CFO To PAT% | 271.4 | -739.1 | 210.8 | 128.0 | 78.6 | -1,418.6 | -482.8 | -3,125.9 |
CFO To EBITDA CFO To EBITDA% | 950.0 | -445.2 | 141.9 | 81.4 | 61.0 | -1,818.2 | -395.6 | -1,275.7 |
| Financial Year | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|---|---|---|---|
| 0 | 0 | 0 | 0 | 1 | -7 | 1 | -4 | |
| 0 | 0 | 0 | 0 | 0 | -1 | 1 | -3 | |
| 0 | 0 | 0 | 0 | 0 | 8 | 0 | 9 | |
Net Cash Flow Net Cash FlowCr | 0 | 0 | 0 | 0 | 0 | 0 | 1 | 2 |
Free Cash Flow Free Cash FlowCr | -1 | 0 | 0 | 1 | -7 | 1 | -4 | |
CFO To PAT CFO To PAT% | 271.4 | -739.1 | 210.8 | 128.0 | 78.6 | -1,418.6 | -482.8 | -3,125.9 |
CFO To EBITDA CFO To EBITDA% | 950.0 | -445.2 | 141.9 | 81.4 | 61.0 | -1,818.2 | -395.6 | -1,275.7 |
| Financial Year | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 | Current |
|---|---|---|---|---|---|---|---|---|---|---|
Market Cap Market CapitalizationCr | 35 | 64 | 51 | |||||||
Price To Earnings Price To Earnings | 481.9 | 354.6 | ||||||||
Price To Sales Price To Sales | 4.6 | 4.3 | 3.7 | |||||||
Price To Book Price To Book | 2.5 | 2.7 | 2.2 | |||||||
EV To EBITDA EV To EBITDA | -181.2 | 185.2 | -78.0 | |||||||
GPM GPM% | 24.6 | 18.9 | 25.4 | 29.6 | 25.8 | 24.0 | 31.5 | 31.5 | ||
OPM OPM% | -0.9 | 0.5 | 2.0 | 3.2 | 4.0 | 17.0 | 5.8 | -2.5 | 2.3 | -4.6 |
NPM NPM% | 4.8 | 1.8 | 1.2 | 2.2 | 2.5 | 13.2 | 7.4 | -2.1 | 0.9 | -4.8 |
ROCE ROCE% | 4.4 | 2.6 | 2.2 | 5.1 | 5.3 | 16.3 | 5.1 | 2.3 | 0.6 | 0.6 |
ROE ROE% | 3.9 | 1.7 | 1.1 | 2.9 | 3.7 | 14.1 | 3.7 | -1.1 | 0.6 | 0.6 |
ROA ROA% | 3.3 | 1.3 | 0.8 | 2.0 | 2.7 | 10.1 | 3.2 | -0.9 | 0.5 | 0.5 |
| Financial Year | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 | Current |
|---|---|---|---|---|---|---|---|---|---|---|
Market Cap Market CapitalizationCr | 35 | 64 | 51 | |||||||
Price To Earnings Price To Earnings | 481.9 | 354.6 | ||||||||
Price To Sales Price To Sales | 4.6 | 4.3 | 3.7 | |||||||
Price To Book Price To Book | 2.5 | 2.7 | 2.2 | |||||||
EV To EBITDA EV To EBITDA | -181.2 | 185.2 | -78.0 | |||||||
GPM GPM% | 24.6 | 18.9 | 25.4 | 29.6 | 25.8 | 24.0 | 31.5 | 31.5 | ||
OPM OPM% | -0.9 | 0.5 | 2.0 | 3.2 | 4.0 | 17.0 | 5.8 | -2.5 | 2.3 | -4.6 |
NPM NPM% | 4.8 | 1.8 | 1.2 | 2.2 | 2.5 | 13.2 | 7.4 | -2.1 | 0.9 | -4.8 |
ROCE ROCE% | 4.4 | 2.6 | 2.2 | 5.1 | 5.3 | 16.3 | 5.1 | 2.3 | 0.6 | 0.6 |
ROE ROE% | 3.9 | 1.7 | 1.1 | 2.9 | 3.7 | 14.1 | 3.7 | -1.1 | 0.6 | 0.6 |
ROA ROA% | 3.3 | 1.3 | 0.8 | 2.0 | 2.7 | 10.1 | 3.2 | -0.9 | 0.5 | 0.5 |
Documents — Hilltone Software & Gases Ltd