| Quarter | Mar 2019 | Dec 2023 | Mar 2024 | Jun 2024 | Sep 2024 | Dec 2024 | Mar 2025 | Jun 2025 | Sep 2025 | Dec 2025 | Mar 2026 | Jun 2026 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| 0 | 1 | 4 | 30 | 39 | 44 | 56 | 47 | 60 | 46 | 93 | 49 | |
Growth YoY Revenue Growth YoY% | -100.0 | 6,695.4 | 1,380.1 | 57.4 | 55.3 | 4.0 | 66.0 | 4.7 | ||||
| 1 | 0 | 3 | 25 | 33 | 40 | 46 | 40 | 51 | 39 | 74 | 42 | |
| -1 | 0 | 1 | 5 | 6 | 4 | 10 | 7 | 9 | 7 | 19 | 7 | |
OPM OPM% | 50.8 | 15.9 | 16.9 | 15.1 | 9.4 | 18.2 | 15.5 | 14.3 | 15.0 | 20.6 | 14.7 | |
| 0 | 0 | 0 | 0 | 2 | 2 | -1 | 1 | 1 | 1 | 0 | 1 | |
Interest Expense Interest ExpenseCr | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 1 | 0 | 0 |
Depreciation DepreciationCr | 1 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
PBT PBTCr | -1 | 0 | 0 | 5 | 7 | 6 | 9 | 8 | 9 | 6 | 19 | 7 |
| -2 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -4 | 1 | |
| 0 | 0 | 0 | 5 | 7 | 6 | 9 | 8 | 9 | 6 | 23 | 6 | |
Growth YoY PAT Growth YoY% | 100.3 | 4,113.3 | 1,897.8 | 53.2 | 23.2 | 2.5 | 151.6 | -26.1 | ||||
NPM NPM% | 23.1 | 11.9 | 17.5 | 19.4 | 14.3 | 16.1 | 17.1 | 15.4 | 14.1 | 24.4 | 12.0 | |
| 0.1 | 0.0 | 0.0 | 0.3 | 0.4 | 0.4 | 0.5 | 0.5 | 0.5 | 0.4 | 1.3 | 0.3 |
| Quarter | Mar 2019 | Dec 2023 | Mar 2024 | Jun 2024 | Sep 2024 | Dec 2024 | Mar 2025 | Jun 2025 | Sep 2025 | Dec 2025 | Mar 2026 | Jun 2026 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| 0 | 1 | 4 | 30 | 39 | 44 | 56 | 47 | 60 | 46 | 93 | 49 | |
Growth YoY Revenue Growth YoY% | -100.0 | 6,695.4 | 1,380.1 | 57.4 | 55.3 | 4.0 | 66.0 | 4.7 | ||||
| 1 | 0 | 3 | 25 | 33 | 40 | 46 | 40 | 51 | 39 | 74 | 42 | |
| -1 | 0 | 1 | 5 | 6 | 4 | 10 | 7 | 9 | 7 | 19 | 7 | |
OPM OPM% | 50.8 | 15.9 | 16.9 | 15.1 | 9.4 | 18.2 | 15.5 | 14.3 | 15.0 | 20.6 | 14.7 | |
| 0 | 0 | 0 | 0 | 2 | 2 | -1 | 1 | 1 | 1 | 0 | 1 | |
Interest Expense Interest ExpenseCr | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 1 | 0 | 0 |
Depreciation DepreciationCr | 1 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
PBT PBTCr | -1 | 0 | 0 | 5 | 7 | 6 | 9 | 8 | 9 | 6 | 19 | 7 |
| -2 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -4 | 1 | |
| 0 | 0 | 0 | 5 | 7 | 6 | 9 | 8 | 9 | 6 | 23 | 6 | |
Growth YoY PAT Growth YoY% | 100.3 | 4,113.3 | 1,897.8 | 53.2 | 23.2 | 2.5 | 151.6 | -26.1 | ||||
NPM NPM% | 23.1 | 11.9 | 17.5 | 19.4 | 14.3 | 16.1 | 17.1 | 15.4 | 14.1 | 24.4 | 12.0 | |
| 0.1 | 0.0 | 0.0 | 0.3 | 0.4 | 0.4 | 0.5 | 0.5 | 0.5 | 0.4 | 1.3 | 0.3 |
| Financial Year | Mar 2011 | Jun 2012 | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2024 | Mar 2025 | Mar 2026 | TTM |
|---|---|---|---|---|---|---|---|---|---|---|
Revenue RevenueCr | 106 | 116 | 103 | 100 | 17 | 0 | 6 | 168 | 245 | 248 |
Growth Revenue Growth% | -3.0 | -83.3 | -97.9 | 2,507.1 | 45.8 | 33.5 | ||||
| 93 | 104 | 91 | 98 | 64 | 20 | 5 | 143 | 203 | 206 | |
| 12 | 11 | 12 | 2 | -48 | -19 | 1 | 25 | 42 | 42 | |
OPM OPM% | 11.7 | 9.8 | 11.6 | 1.9 | -285.1 | -5,550.9 | 18.1 | 15.0 | 17.3 | 16.9 |
| 0 | 3 | 1 | 1 | -8 | -1 | 0 | 3 | 2 | 2 | |
Interest Expense Interest ExpenseCr | 5 | 9 | 7 | 9 | 5 | 0 | 0 | 0 | 1 | 2 |
Depreciation DepreciationCr | 1 | 2 | 3 | 2 | 32 | 3 | 1 | 0 | 1 | 1 |
PBT PBTCr | 6 | 3 | 3 | -8 | -93 | -23 | 1 | 28 | 42 | 42 |
| 0 | 1 | -1 | 2 | -1 | -2 | 0 | 0 | -4 | -3 | |
PAT PATCr | 5 | 2 | 4 | -10 | -92 | -22 | 1 | 28 | 46 | 44 |
Growth PAT Growth% | -329.3 | -862.0 | 76.4 | 4,358.4 | 65.3 | 43.6 | ||||
NPM NPM% | 4.9 | 1.9 | 4.0 | -9.5 | -548.3 | -6,219.1 | 9.7 | 16.6 | 18.9 | 17.9 |
| 2.1 | 0.9 | 1.7 | -4.0 | -36.6 | -8.1 | 0.0 | 1.6 | 2.7 | 2.6 |
| Financial Year | Mar 2011 | Jun 2012 | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2024 | Mar 2025 | Mar 2026 | TTM |
|---|---|---|---|---|---|---|---|---|---|---|
Revenue RevenueCr | 106 | 116 | 103 | 100 | 17 | 0 | 6 | 168 | 245 | 248 |
Growth Revenue Growth% | -3.0 | -83.3 | -97.9 | 2,507.1 | 45.8 | 33.5 | ||||
| 93 | 104 | 91 | 98 | 64 | 20 | 5 | 143 | 203 | 206 | |
| 12 | 11 | 12 | 2 | -48 | -19 | 1 | 25 | 42 | 42 | |
OPM OPM% | 11.7 | 9.8 | 11.6 | 1.9 | -285.1 | -5,550.9 | 18.1 | 15.0 | 17.3 | 16.9 |
| 0 | 3 | 1 | 1 | -8 | -1 | 0 | 3 | 2 | 2 | |
Interest Expense Interest ExpenseCr | 5 | 9 | 7 | 9 | 5 | 0 | 0 | 0 | 1 | 2 |
Depreciation DepreciationCr | 1 | 2 | 3 | 2 | 32 | 3 | 1 | 0 | 1 | 1 |
PBT PBTCr | 6 | 3 | 3 | -8 | -93 | -23 | 1 | 28 | 42 | 42 |
| 0 | 1 | -1 | 2 | -1 | -2 | 0 | 0 | -4 | -3 | |
PAT PATCr | 5 | 2 | 4 | -10 | -92 | -22 | 1 | 28 | 46 | 44 |
Growth PAT Growth% | -329.3 | -862.0 | 76.4 | 4,358.4 | 65.3 | 43.6 | ||||
NPM NPM% | 4.9 | 1.9 | 4.0 | -9.5 | -548.3 | -6,219.1 | 9.7 | 16.6 | 18.9 | 17.9 |
| 2.1 | 0.9 | 1.7 | -4.0 | -36.6 | -8.1 | 0.0 | 1.6 | 2.7 | 2.6 |
| Financial Year | Mar 2011 | Jun 2012 | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|---|---|---|---|---|
Equity Capital Equity CapitalCr | 25 | 25 | 25 | 25 | 25 | 25 | 14 | 17 | 17 |
Reserves ReservesCr | 26 | 27 | 28 | 18 | -74 | -94 | 0 | 105 | 200 |
| 76 | 73 | 129 | 73 | 79 | 65 | 15 | 30 | 73 | |
| 10 | 7 | 45 | 47 | 44 | 42 | 0 | 0 | 1 | |
| 137 | 133 | 227 | 163 | 73 | 38 | 30 | 152 | 291 | |
| 96 | 91 | 158 | 96 | 48 | 16 | 17 | 101 | 193 | |
| 41 | 42 | 69 | 67 | 25 | 22 | 13 | 51 | 98 | |
| 137 | 133 | 227 | 163 | 73 | 38 | 30 | 152 | 291 |
| Financial Year | Mar 2011 | Jun 2012 | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|---|---|---|---|---|
Equity Capital Equity CapitalCr | 25 | 25 | 25 | 25 | 25 | 25 | 14 | 17 | 17 |
Reserves ReservesCr | 26 | 27 | 28 | 18 | -74 | -94 | 0 | 105 | 200 |
| 76 | 73 | 129 | 73 | 79 | 65 | 15 | 30 | 73 | |
| 10 | 7 | 45 | 47 | 44 | 42 | 0 | 0 | 1 | |
| 137 | 133 | 227 | 163 | 73 | 38 | 30 | 152 | 291 | |
| 96 | 91 | 158 | 96 | 48 | 16 | 17 | 101 | 193 | |
| 41 | 42 | 69 | 67 | 25 | 22 | 13 | 51 | 98 | |
| 137 | 133 | 227 | 163 | 73 | 38 | 30 | 152 | 291 |
| Financial Year | Mar 2011 | Jun 2012 | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|---|---|---|---|---|
| -15 | 5 | 27 | 4 | -7 | 1 | -4 | -35 | 2 | |
| 0 | -2 | -25 | -1 | 1 | 0 | 0 | -38 | 12 | |
| 10 | -5 | -3 | -4 | 5 | -2 | 4 | 74 | -4 | |
Net Cash Flow Net Cash FlowCr | -5 | -1 | -1 | 0 | 0 | -1 | 0 | 1 | 10 |
Free Cash Flow Free Cash FlowCr | -16 | 4 | 30 | 4 | -7 | 1 | -4 | -37 | |
CFO To PAT CFO To PAT% | -292.3 | 228.5 | 653.6 | -44.5 | 7.2 | -4.0 | -667.5 | -125.0 | 3.5 |
CFO To EBITDA CFO To EBITDA% | -121.8 | 44.7 | 227.6 | 226.2 | 13.8 | -4.4 | -358.5 | -139.1 | 3.8 |
| Financial Year | Mar 2011 | Jun 2012 | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|---|---|---|---|---|
| -15 | 5 | 27 | 4 | -7 | 1 | -4 | -35 | 2 | |
| 0 | -2 | -25 | -1 | 1 | 0 | 0 | -38 | 12 | |
| 10 | -5 | -3 | -4 | 5 | -2 | 4 | 74 | -4 | |
Net Cash Flow Net Cash FlowCr | -5 | -1 | -1 | 0 | 0 | -1 | 0 | 1 | 10 |
Free Cash Flow Free Cash FlowCr | -16 | 4 | 30 | 4 | -7 | 1 | -4 | -37 | |
CFO To PAT CFO To PAT% | -292.3 | 228.5 | 653.6 | -44.5 | 7.2 | -4.0 | -667.5 | -125.0 | 3.5 |
CFO To EBITDA CFO To EBITDA% | -121.8 | 44.7 | 227.6 | 226.2 | 13.8 | -4.4 | -358.5 | -139.1 | 3.8 |
| Financial Year | Mar 2011 | Jun 2012 | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2024 | Mar 2025 | Mar 2026 | Current |
|---|---|---|---|---|---|---|---|---|---|---|
Market Cap Market CapitalizationCr | 35 | 17 | 25 | 32 | 8 | 3 | 514 | 3,240 | 2,110 | 2,209 |
Price To Earnings Price To Earnings | 7.0 | 9.9 | 4.6 | 918.0 | 115.5 | 45.5 | 50.1 | |||
Price To Sales Price To Sales | 0.3 | 0.1 | 0.3 | 0.3 | 0.5 | 9.5 | 79.6 | 19.2 | 8.6 | 8.9 |
Price To Book Price To Book | 1.0 | 0.5 | 0.7 | 1.2 | -0.1 | 0.0 | 36.0 | 26.4 | 9.7 | 10.2 |
EV To EBITDA EV To EBITDA | 5.4 | 4.4 | 8.0 | 57.0 | -2.0 | -4.5 | 446.8 | 128.7 | 49.6 | 52.2 |
GPM GPM% | 18.5 | 14.4 | 45.1 | 7.7 | -267.4 | -223.4 | 39.7 | 19.4 | ||
OPM OPM% | 11.7 | 9.8 | 11.6 | 1.9 | -285.1 | -5,550.9 | 18.1 | 15.0 | 17.3 | 16.9 |
NPM NPM% | 4.9 | 1.9 | 4.0 | -9.5 | -548.3 | -6,219.1 | 9.7 | 16.6 | 18.9 | 17.9 |
ROCE ROCE% | 12.3 | 14.2 | 8.2 | 1.3 | -236.7 | -152.8 | 2.7 | 22.5 | 20.0 | 20.0 |
ROE ROE% | 10.2 | 4.2 | 7.8 | -22.3 | 186.7 | 31.3 | 4.4 | 22.9 | 21.3 | 21.3 |
ROA ROA% | 3.8 | 1.7 | 1.8 | -5.8 | -124.6 | -56.7 | 2.1 | 18.4 | 15.9 | 15.9 |
| Financial Year | Mar 2011 | Jun 2012 | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2024 | Mar 2025 | Mar 2026 | Current |
|---|---|---|---|---|---|---|---|---|---|---|
Market Cap Market CapitalizationCr | 35 | 17 | 25 | 32 | 8 | 3 | 514 | 3,240 | 2,110 | 2,209 |
Price To Earnings Price To Earnings | 7.0 | 9.9 | 4.6 | 918.0 | 115.5 | 45.5 | 50.1 | |||
Price To Sales Price To Sales | 0.3 | 0.1 | 0.3 | 0.3 | 0.5 | 9.5 | 79.6 | 19.2 | 8.6 | 8.9 |
Price To Book Price To Book | 1.0 | 0.5 | 0.7 | 1.2 | -0.1 | 0.0 | 36.0 | 26.4 | 9.7 | 10.2 |
EV To EBITDA EV To EBITDA | 5.4 | 4.4 | 8.0 | 57.0 | -2.0 | -4.5 | 446.8 | 128.7 | 49.6 | 52.2 |
GPM GPM% | 18.5 | 14.4 | 45.1 | 7.7 | -267.4 | -223.4 | 39.7 | 19.4 | ||
OPM OPM% | 11.7 | 9.8 | 11.6 | 1.9 | -285.1 | -5,550.9 | 18.1 | 15.0 | 17.3 | 16.9 |
NPM NPM% | 4.9 | 1.9 | 4.0 | -9.5 | -548.3 | -6,219.1 | 9.7 | 16.6 | 18.9 | 17.9 |
ROCE ROCE% | 12.3 | 14.2 | 8.2 | 1.3 | -236.7 | -152.8 | 2.7 | 22.5 | 20.0 | 20.0 |
ROE ROE% | 10.2 | 4.2 | 7.8 | -22.3 | 186.7 | 31.3 | 4.4 | 22.9 | 21.3 | 21.3 |
ROA ROA% | 3.8 | 1.7 | 1.8 | -5.8 | -124.6 | -56.7 | 2.1 | 18.4 | 15.9 | 15.9 |
Documents — Marsons Ltd