| 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 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | |
Growth YoY Revenue Growth YoY% | ||||||||||||
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | |
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | |
OPM OPM% | ||||||||||||
| 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 | 0 | 0 | 0 | 0 |
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | |
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | |
Growth YoY PAT Growth YoY% | 20.0 | -102.0 | 0.0 | -150.0 | 75.0 | -100.0 | -25.0 | 40.0 | -800.0 | 33.3 | 20.0 | -33.3 |
NPM NPM% | ||||||||||||
| -0.4 | -0.4 | -0.4 | -0.6 | -0.1 | -0.7 | -0.5 | -0.3 | -0.9 | -0.4 | -0.5 | -0.4 |
| 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 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | |
Growth YoY Revenue Growth YoY% | ||||||||||||
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | |
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | |
OPM OPM% | ||||||||||||
| 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 | 0 | 0 | 0 | 0 |
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | |
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | |
Growth YoY PAT Growth YoY% | 20.0 | -102.0 | 0.0 | -150.0 | 75.0 | -100.0 | -25.0 | 40.0 | -800.0 | 33.3 | 20.0 | -33.3 |
NPM NPM% | ||||||||||||
| -0.4 | -0.4 | -0.4 | -0.6 | -0.1 | -0.7 | -0.5 | -0.3 | -0.9 | -0.4 | -0.5 | -0.4 |
| 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 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Growth Revenue Growth% | ||||||||||||
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | |
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | |
OPM OPM% | ||||||||||||
| 0 | 0 | 0 | 1 | 1 | 0 | 6 | 2 | 0 | 0 | 0 | ||
Interest Expense Interest ExpenseCr | 0 | 0 | 0 | 0 | 0 | 0 | 5 | 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 | 1 | 1 | 0 | 0 | 0 | 0 |
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | |
PAT PATCr | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 2 | 0 | 0 | 0 | 0 |
Growth PAT Growth% | -24.5 | 19.6 | -16.9 | 162.0 | -45.6 | -110.1 | 3,106.3 | 235.9 | -108.2 | -34.2 | -16.1 | -40.0 |
NPM NPM% | ||||||||||||
| -5.3 | -4.3 | -5.0 | 3.1 | 1.7 | -0.2 | 5.1 | 17.2 | -1.4 | -1.9 | -2.2 | -2.3 |
| Financial Year | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 | TTM |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
Revenue RevenueCr | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Growth Revenue Growth% | ||||||||||||
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | |
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | |
OPM OPM% | ||||||||||||
| 0 | 0 | 0 | 1 | 1 | 0 | 6 | 2 | 0 | 0 | 0 | ||
Interest Expense Interest ExpenseCr | 0 | 0 | 0 | 0 | 0 | 0 | 5 | 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 | 1 | 1 | 0 | 0 | 0 | 0 |
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | |
PAT PATCr | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 2 | 0 | 0 | 0 | 0 |
Growth PAT Growth% | -24.5 | 19.6 | -16.9 | 162.0 | -45.6 | -110.1 | 3,106.3 | 235.9 | -108.2 | -34.2 | -16.1 | -40.0 |
NPM NPM% | ||||||||||||
| -5.3 | -4.3 | -5.0 | 3.1 | 1.7 | -0.2 | 5.1 | 17.2 | -1.4 | -1.9 | -2.2 | -2.3 |
| Financial Year | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|---|---|---|---|---|---|---|
Equity Capital Equity CapitalCr | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 |
Reserves ReservesCr | -3 | -3 | -3 | -3 | -3 | -3 | -3 | -1 | -1 | -1 | -1 |
| 1 | 1 | 3 | 2 | 1 | 2 | 1 | 1 | 1 | 1 | 1 | |
| 1 | 2 | 0 | 0 | 2 | 54 | 1 | 0 | 0 | 0 | 0 | |
| 0 | 0 | 0 | 0 | 0 | 54 | 0 | 0 | 0 | 0 | 0 | |
| 0 | 0 | 0 | 0 | 0 | 2 | 0 | 0 | 0 | 0 | 0 | |
| 0 | 0 | 0 | 0 | 0 | 52 | 0 | 0 | 0 | 0 | 0 | |
| 0 | 0 | 0 | 0 | 0 | 54 | 0 | 0 | 0 | 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 |
|---|---|---|---|---|---|---|---|---|---|---|---|
Equity Capital Equity CapitalCr | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 |
Reserves ReservesCr | -3 | -3 | -3 | -3 | -3 | -3 | -3 | -1 | -1 | -1 | -1 |
| 1 | 1 | 3 | 2 | 1 | 2 | 1 | 1 | 1 | 1 | 1 | |
| 1 | 2 | 0 | 0 | 2 | 54 | 1 | 0 | 0 | 0 | 0 | |
| 0 | 0 | 0 | 0 | 0 | 54 | 0 | 0 | 0 | 0 | 0 | |
| 0 | 0 | 0 | 0 | 0 | 2 | 0 | 0 | 0 | 0 | 0 | |
| 0 | 0 | 0 | 0 | 0 | 52 | 0 | 0 | 0 | 0 | 0 | |
| 0 | 0 | 0 | 0 | 0 | 54 | 0 | 0 | 0 | 0 | 0 |
| Financial Year | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|---|---|---|---|
| 0 | 0 | 2 | 3 | 2 | 0 | 0 | 0 | |
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | |
| 0 | 0 | 0 | -5 | -1 | 0 | 0 | 0 | |
Net Cash Flow Net Cash FlowCr | 0 | 0 | 2 | -2 | 0 | 0 | 0 | 0 |
Free Cash Flow Free Cash FlowCr | 0 | 0 | 2 | 3 | 2 | 0 | 0 | 0 |
CFO To PAT CFO To PAT% | -77.3 | 71.2 | -11,609.2 | 671.5 | 100.6 | -24.8 | 105.9 | 77.8 |
CFO To EBITDA CFO To EBITDA% | 106.7 | -37.5 | -1,017.6 | -1,340.0 | -723.9 | -15.3 | 76.2 | 57.6 |
| Financial Year | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|---|---|---|---|
| 0 | 0 | 2 | 3 | 2 | 0 | 0 | 0 | |
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | |
| 0 | 0 | 0 | -5 | -1 | 0 | 0 | 0 | |
Net Cash Flow Net Cash FlowCr | 0 | 0 | 2 | -2 | 0 | 0 | 0 | 0 |
Free Cash Flow Free Cash FlowCr | 0 | 0 | 2 | 3 | 2 | 0 | 0 | 0 |
CFO To PAT CFO To PAT% | -77.3 | 71.2 | -11,609.2 | 671.5 | 100.6 | -24.8 | 105.9 | 77.8 |
CFO To EBITDA CFO To EBITDA% | 106.7 | -37.5 | -1,017.6 | -1,340.0 | -723.9 | -15.3 | 76.2 | 57.6 |
| Financial Year | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 | Current |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
Market Cap Market CapitalizationCr | 1 | 0 | 1 | 1 | 1 | 11 | 7 | 7 | 6 | 6 | 5 | |
Price To Earnings Price To Earnings | 3.5 | 7.5 | 23.5 | 4.5 | ||||||||
Price To Sales Price To Sales | ||||||||||||
Price To Book Price To Book | -0.3 | -0.2 | -0.5 | -0.6 | -0.6 | -6.8 | -213.9 | -45.1 | -17.2 | -10.7 | -10.2 | |
EV To EBITDA EV To EBITDA | -6.8 | -4.2 | -13.2 | -10.0 | -299.1 | -52.2 | -30.8 | -33.1 | -23.2 | -21.1 | -19.4 | |
GPM GPM% | ||||||||||||
OPM OPM% | ||||||||||||
NPM NPM% | ||||||||||||
ROCE ROCE% | 96.6 | 71.1 | 43.0 | -77.8 | -80.6 | -0.1 | -1,870.6 | -4,314.2 | 80.1 | 51.9 | 37.7 | 37.7 |
ROE ROE% | 29.6 | 19.2 | 18.3 | -12.8 | -7.5 | 0.8 | -29.2 | -4,772.3 | 79.7 | 51.7 | 37.7 | 37.7 |
ROA ROA% | -1,796.3 | -1,236.8 | -951.1 | 753.3 | 62.2 | 0.0 | 95.2 | 316.7 | -33.9 | -75.7 | -400.0 | -400.0 |
| Financial Year | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 | Current |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
Market Cap Market CapitalizationCr | 1 | 0 | 1 | 1 | 1 | 11 | 7 | 7 | 6 | 6 | 5 | |
Price To Earnings Price To Earnings | 3.5 | 7.5 | 23.5 | 4.5 | ||||||||
Price To Sales Price To Sales | ||||||||||||
Price To Book Price To Book | -0.3 | -0.2 | -0.5 | -0.6 | -0.6 | -6.8 | -213.9 | -45.1 | -17.2 | -10.7 | -10.2 | |
EV To EBITDA EV To EBITDA | -6.8 | -4.2 | -13.2 | -10.0 | -299.1 | -52.2 | -30.8 | -33.1 | -23.2 | -21.1 | -19.4 | |
GPM GPM% | ||||||||||||
OPM OPM% | ||||||||||||
NPM NPM% | ||||||||||||
ROCE ROCE% | 96.6 | 71.1 | 43.0 | -77.8 | -80.6 | -0.1 | -1,870.6 | -4,314.2 | 80.1 | 51.9 | 37.7 | 37.7 |
ROE ROE% | 29.6 | 19.2 | 18.3 | -12.8 | -7.5 | 0.8 | -29.2 | -4,772.3 | 79.7 | 51.7 | 37.7 | 37.7 |
ROA ROA% | -1,796.3 | -1,236.8 | -951.1 | 753.3 | 62.2 | 0.0 | 95.2 | 316.7 | -33.9 | -75.7 | -400.0 | -400.0 |
Documents — Modella Woollens Ltd