| 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 | 2 | 1 | 1 | 1 | 0 | 0 | |
Growth YoY Revenue Growth YoY% | -100.0 | -100.0 | ||||||||||
| 0 | 0 | 0 | 0 | 0 | 0 | 2 | 1 | 1 | 1 | 1 | 0 | |
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -1 | 0 | |
OPM OPM% | 0.0 | -77.8 | -42.9 | -14.7 | ||||||||
| 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 | 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% | 64.4 | 50.0 | 72.1 | 55.0 | 19.1 | 36.8 | 210.5 | -88.9 | -35.3 | 75.0 | -319.1 | 17.6 |
NPM NPM% | 9.9 | -63.0 | -32.9 | -4.4 | ||||||||
| -0.1 | 0.0 | -0.1 | -0.1 | 0.0 | 0.0 | 0.1 | -0.1 | -0.1 | 0.0 | -0.1 | -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 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| 0 | 0 | 0 | 0 | 0 | 0 | 2 | 1 | 1 | 1 | 0 | 0 | |
Growth YoY Revenue Growth YoY% | -100.0 | -100.0 | ||||||||||
| 0 | 0 | 0 | 0 | 0 | 0 | 2 | 1 | 1 | 1 | 1 | 0 | |
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -1 | 0 | |
OPM OPM% | 0.0 | -77.8 | -42.9 | -14.7 | ||||||||
| 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 | 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% | 64.4 | 50.0 | 72.1 | 55.0 | 19.1 | 36.8 | 210.5 | -88.9 | -35.3 | 75.0 | -319.1 | 17.6 |
NPM NPM% | 9.9 | -63.0 | -32.9 | -4.4 | ||||||||
| -0.1 | 0.0 | -0.1 | -0.1 | 0.0 | 0.0 | 0.1 | -0.1 | -0.1 | 0.0 | -0.1 | -0.1 |
| 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 | 9 | 2 | 3 | 5 | 4 | 4 | 0 | 0 | 0 | 2 | 2 | 1 |
Growth Revenue Growth% | 41.7 | -76.4 | 47.2 | 48.2 | -15.6 | 11.6 | -100.0 | -100.0 | -9.9 | -48.3 | ||
| 11 | 4 | 4 | 4 | 2 | 2 | 1 | 2 | 1 | 3 | 3 | 3 | |
| -2 | -1 | -1 | 0 | 2 | 2 | -1 | -2 | -1 | -1 | -1 | -1 | |
OPM OPM% | -21.2 | -72.0 | -19.4 | 4.1 | 40.8 | 57.1 | -1,350.4 | -34.6 | -69.7 | -89.9 | ||
| 0 | 2 | -1 | 0 | 0 | 1 | 2 | 0 | 0 | 1 | 0 | 0 | |
Interest Expense Interest ExpenseCr | 1 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Depreciation DepreciationCr | 1 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
PBT PBTCr | -3 | 0 | -2 | 0 | 2 | 3 | 1 | -2 | -1 | 0 | -1 | -1 |
| 0 | -2 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | |
PAT PATCr | -3 | 2 | -2 | 0 | 2 | 3 | 1 | -2 | -1 | 0 | -1 | -1 |
Growth PAT Growth% | 27.1 | 165.9 | -196.8 | 107.0 | 1,110.7 | 45.8 | -69.8 | -294.3 | 41.0 | 79.5 | -446.9 | -138.1 |
NPM NPM% | -39.8 | 111.1 | -73.1 | 3.5 | 49.6 | 64.8 | -1,069.3 | -9.1 | -55.4 | -72.5 | ||
| -0.9 | -1.5 | -0.8 | -0.1 | 0.2 | 0.6 | 0.2 | -0.5 | -0.3 | -0.1 | -0.3 | -0.3 |
| 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 | 9 | 2 | 3 | 5 | 4 | 4 | 0 | 0 | 0 | 2 | 2 | 1 |
Growth Revenue Growth% | 41.7 | -76.4 | 47.2 | 48.2 | -15.6 | 11.6 | -100.0 | -100.0 | -9.9 | -48.3 | ||
| 11 | 4 | 4 | 4 | 2 | 2 | 1 | 2 | 1 | 3 | 3 | 3 | |
| -2 | -1 | -1 | 0 | 2 | 2 | -1 | -2 | -1 | -1 | -1 | -1 | |
OPM OPM% | -21.2 | -72.0 | -19.4 | 4.1 | 40.8 | 57.1 | -1,350.4 | -34.6 | -69.7 | -89.9 | ||
| 0 | 2 | -1 | 0 | 0 | 1 | 2 | 0 | 0 | 1 | 0 | 0 | |
Interest Expense Interest ExpenseCr | 1 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Depreciation DepreciationCr | 1 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
PBT PBTCr | -3 | 0 | -2 | 0 | 2 | 3 | 1 | -2 | -1 | 0 | -1 | -1 |
| 0 | -2 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | |
PAT PATCr | -3 | 2 | -2 | 0 | 2 | 3 | 1 | -2 | -1 | 0 | -1 | -1 |
Growth PAT Growth% | 27.1 | 165.9 | -196.8 | 107.0 | 1,110.7 | 45.8 | -69.8 | -294.3 | 41.0 | 79.5 | -446.9 | -138.1 |
NPM NPM% | -39.8 | 111.1 | -73.1 | 3.5 | 49.6 | 64.8 | -1,069.3 | -9.1 | -55.4 | -72.5 | ||
| -0.9 | -1.5 | -0.8 | -0.1 | 0.2 | 0.6 | 0.2 | -0.5 | -0.3 | -0.1 | -0.3 | -0.3 |
| 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 | 4 | 4 | 4 | 4 | 4 | 4 | 4 | 4 | 4 | 4 | 4 |
Reserves ReservesCr | 29 | 23 | 20 | 20 | 20 | 23 | 24 | 22 | 21 | 20 | 19 |
| 6 | 4 | 3 | 1 | 1 | 0 | 0 | 0 | 1 | 1 | 1 | |
| 7 | 2 | 2 | 2 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | |
| 46 | 34 | 28 | 26 | 27 | 28 | 28 | 27 | 27 | 26 | 26 | |
| 8 | 24 | 20 | 18 | 21 | 24 | 25 | 23 | 24 | 23 | 22 | |
| 38 | 10 | 9 | 7 | 6 | 3 | 4 | 4 | 4 | 3 | 3 | |
| 46 | 34 | 28 | 26 | 27 | 28 | 28 | 27 | 27 | 26 | 26 |
| 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 | 4 | 4 | 4 | 4 | 4 | 4 | 4 | 4 | 4 | 4 | 4 |
Reserves ReservesCr | 29 | 23 | 20 | 20 | 20 | 23 | 24 | 22 | 21 | 20 | 19 |
| 6 | 4 | 3 | 1 | 1 | 0 | 0 | 0 | 1 | 1 | 1 | |
| 7 | 2 | 2 | 2 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | |
| 46 | 34 | 28 | 26 | 27 | 28 | 28 | 27 | 27 | 26 | 26 | |
| 8 | 24 | 20 | 18 | 21 | 24 | 25 | 23 | 24 | 23 | 22 | |
| 38 | 10 | 9 | 7 | 6 | 3 | 4 | 4 | 4 | 3 | 3 | |
| 46 | 34 | 28 | 26 | 27 | 28 | 28 | 27 | 27 | 26 | 26 |
| Financial Year | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|---|---|---|---|
| 3 | 3 | 3 | 1 | -2 | -1 | -3 | -2 | |
| 0 | 0 | 0 | 0 | 2 | 2 | 3 | 1 | |
| -2 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | |
Net Cash Flow Net Cash FlowCr | 0 | 3 | 4 | 1 | 0 | 0 | 0 | -1 |
Free Cash Flow Free Cash FlowCr | 3 | 3 | 4 | 1 | -2 | -1 | -2 | -2 |
CFO To PAT CFO To PAT% | 1,704.2 | 161.4 | 127.2 | 62.0 | 103.5 | 132.4 | 1,301.4 | 156.2 |
CFO To EBITDA CFO To EBITDA% | 1,422.6 | 196.5 | 144.5 | -41.8 | 82.0 | 89.6 | 343.6 | 124.2 |
| Financial Year | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|---|---|---|---|
| 3 | 3 | 3 | 1 | -2 | -1 | -3 | -2 | |
| 0 | 0 | 0 | 0 | 2 | 2 | 3 | 1 | |
| -2 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | |
Net Cash Flow Net Cash FlowCr | 0 | 3 | 4 | 1 | 0 | 0 | 0 | -1 |
Free Cash Flow Free Cash FlowCr | 3 | 3 | 4 | 1 | -2 | -1 | -2 | -2 |
CFO To PAT CFO To PAT% | 1,704.2 | 161.4 | 127.2 | 62.0 | 103.5 | 132.4 | 1,301.4 | 156.2 |
CFO To EBITDA CFO To EBITDA% | 1,422.6 | 196.5 | 144.5 | -41.8 | 82.0 | 89.6 | 343.6 | 124.2 |
| 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 | 12 | 12 | 11 | 8 | 10 | 33 | 45 | 41 | 51 | 68 | 75 | 39 |
Price To Earnings Price To Earnings | 10.0 | 13.8 | 58.3 | |||||||||
Price To Sales Price To Sales | 1.3 | 5.6 | 3.7 | 1.7 | 2.5 | 7.7 | 273.5 | 32.1 | 38.9 | 28.0 | ||
Price To Book Price To Book | 0.4 | 0.4 | 0.5 | 0.3 | 0.4 | 1.2 | 1.6 | 1.6 | 2.1 | 2.8 | 3.2 | 1.6 |
EV To EBITDA EV To EBITDA | -7.6 | -7.5 | -22.4 | 37.9 | 3.7 | 10.4 | -29.3 | -16.4 | -31.5 | -86.0 | -53.0 | -27.8 |
GPM GPM% | 34.2 | 29.4 | 37.8 | 44.9 | 82.2 | 79.3 | -279.2 | 36.9 | 6.8 | 6.8 | ||
OPM OPM% | -21.2 | -72.0 | -19.4 | 4.1 | 40.8 | 57.1 | -1,350.4 | -34.6 | -69.7 | -89.9 | ||
NPM NPM% | -39.8 | 111.1 | -73.1 | 3.5 | 49.6 | 64.8 | -1,069.3 | -9.1 | -55.4 | -72.5 | ||
ROCE ROCE% | -6.8 | 1.8 | -8.2 | 1.7 | 7.7 | 11.4 | 3.0 | -6.3 | -3.8 | -0.8 | -4.5 | -4.5 |
ROE ROE% | -10.6 | 8.4 | -9.3 | 0.7 | 7.7 | 10.2 | 3.0 | -6.3 | -3.8 | -0.8 | -4.5 | -4.5 |
ROA ROA% | -7.6 | 6.8 | -7.8 | 0.6 | 7.1 | 10.0 | 2.9 | -6.0 | -3.5 | -0.8 | -4.2 | -4.2 |
| 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 | 12 | 12 | 11 | 8 | 10 | 33 | 45 | 41 | 51 | 68 | 75 | 39 |
Price To Earnings Price To Earnings | 10.0 | 13.8 | 58.3 | |||||||||
Price To Sales Price To Sales | 1.3 | 5.6 | 3.7 | 1.7 | 2.5 | 7.7 | 273.5 | 32.1 | 38.9 | 28.0 | ||
Price To Book Price To Book | 0.4 | 0.4 | 0.5 | 0.3 | 0.4 | 1.2 | 1.6 | 1.6 | 2.1 | 2.8 | 3.2 | 1.6 |
EV To EBITDA EV To EBITDA | -7.6 | -7.5 | -22.4 | 37.9 | 3.7 | 10.4 | -29.3 | -16.4 | -31.5 | -86.0 | -53.0 | -27.8 |
GPM GPM% | 34.2 | 29.4 | 37.8 | 44.9 | 82.2 | 79.3 | -279.2 | 36.9 | 6.8 | 6.8 | ||
OPM OPM% | -21.2 | -72.0 | -19.4 | 4.1 | 40.8 | 57.1 | -1,350.4 | -34.6 | -69.7 | -89.9 | ||
NPM NPM% | -39.8 | 111.1 | -73.1 | 3.5 | 49.6 | 64.8 | -1,069.3 | -9.1 | -55.4 | -72.5 | ||
ROCE ROCE% | -6.8 | 1.8 | -8.2 | 1.7 | 7.7 | 11.4 | 3.0 | -6.3 | -3.8 | -0.8 | -4.5 | -4.5 |
ROE ROE% | -10.6 | 8.4 | -9.3 | 0.7 | 7.7 | 10.2 | 3.0 | -6.3 | -3.8 | -0.8 | -4.5 | -4.5 |
ROA ROA% | -7.6 | 6.8 | -7.8 | 0.6 | 7.1 | 10.0 | 2.9 | -6.0 | -3.5 | -0.8 | -4.2 | -4.2 |
Documents — Skyline Millars Ltd