| 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 | 2 | 2 | 3 | 11 | 18 | |
Growth YoY Revenue Growth YoY% | -13.3 | -80.4 | 152.6 | -100.0 | -23.1 | 230.0 | -29.2 | 1,640.0 | 906.1 | 3,108.8 | 823.8 | |
| 0 | 0 | 1 | 0 | 0 | 1 | 1 | 2 | 2 | 2 | 10 | 17 | |
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 1 | 1 | 1 | |
OPM OPM% | 30.8 | -90.0 | -4.2 | -360.0 | -81.8 | -61.8 | 14.5 | 4.6 | 30.4 | 10.3 | 3.1 | |
| 0 | 0 | 0 | 0 | 0 | 0 | 2 | 0 | 1 | 0 | 2 | 1 | |
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 | 2 | 0 | 1 | 1 | 3 | 1 |
| 0 | 0 | 0 | 0 | 1 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | |
| 0 | 0 | 0 | 0 | -1 | 0 | 2 | 0 | 1 | 1 | 3 | 1 | |
Growth YoY PAT Growth YoY% | 366.7 | 600.0 | 650.0 | 20.0 | -1,262.5 | -400.0 | 1,318.2 | 450.0 | 183.9 | 795.2 | 98.1 | 324.2 |
NPM NPM% | 61.5 | 70.0 | 22.9 | -930.0 | -63.6 | 458.8 | 17.1 | 44.8 | 44.0 | 28.3 | 7.8 | |
| 0.0 | 0.0 | 0.1 | 0.0 | -0.4 | -0.1 | 0.7 | 0.1 | 0.4 | 0.6 | 1.3 | 0.5 |
| 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 | 2 | 2 | 3 | 11 | 18 | |
Growth YoY Revenue Growth YoY% | -13.3 | -80.4 | 152.6 | -100.0 | -23.1 | 230.0 | -29.2 | 1,640.0 | 906.1 | 3,108.8 | 823.8 | |
| 0 | 0 | 1 | 0 | 0 | 1 | 1 | 2 | 2 | 2 | 10 | 17 | |
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 1 | 1 | 1 | |
OPM OPM% | 30.8 | -90.0 | -4.2 | -360.0 | -81.8 | -61.8 | 14.5 | 4.6 | 30.4 | 10.3 | 3.1 | |
| 0 | 0 | 0 | 0 | 0 | 0 | 2 | 0 | 1 | 0 | 2 | 1 | |
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 | 2 | 0 | 1 | 1 | 3 | 1 |
| 0 | 0 | 0 | 0 | 1 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | |
| 0 | 0 | 0 | 0 | -1 | 0 | 2 | 0 | 1 | 1 | 3 | 1 | |
Growth YoY PAT Growth YoY% | 366.7 | 600.0 | 650.0 | 20.0 | -1,262.5 | -400.0 | 1,318.2 | 450.0 | 183.9 | 795.2 | 98.1 | 324.2 |
NPM NPM% | 61.5 | 70.0 | 22.9 | -930.0 | -63.6 | 458.8 | 17.1 | 44.8 | 44.0 | 28.3 | 7.8 | |
| 0.0 | 0.0 | 0.1 | 0.0 | -0.4 | -0.1 | 0.7 | 0.1 | 0.4 | 0.6 | 1.3 | 0.5 |
| Financial Year | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 | TTM |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
Revenue RevenueCr | 23 | 18 | 29 | 17 | 16 | 7 | 3 | 1 | 0 | 1 | 18 | 34 |
Growth Revenue Growth% | -4.8 | -22.8 | 62.6 | -40.9 | -8.2 | -57.8 | -59.5 | -67.9 | -100.0 | 2,197.6 | 1,151.8 | |
| 23 | 20 | 30 | 21 | 18 | 8 | 4 | 1 | 1 | 2 | 15 | 31 | |
| 0 | -2 | -2 | -4 | -3 | -2 | -1 | 0 | -1 | -1 | 2 | 3 | |
OPM OPM% | 0.8 | -10.2 | -5.7 | -25.3 | -18.0 | -27.4 | -43.2 | -25.7 | -123.4 | 13.9 | 8.2 | |
| 1 | 1 | 1 | 1 | 0 | 0 | 0 | 0 | 1 | 2 | 3 | 4 | |
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 | -1 | -1 | -5 | -3 | -2 | -1 | 0 | 0 | 1 | 6 | 7 |
| 0 | 0 | 0 | -1 | 0 | 0 | 0 | 0 | 0 | 1 | 0 | 0 | |
PAT PATCr | 0 | -2 | -1 | -4 | -3 | -2 | -1 | 0 | 0 | 0 | 6 | 7 |
Growth PAT Growth% | -54.4 | -655.3 | 14.7 | -196.8 | 24.9 | 25.8 | 39.6 | 90.7 | 360.5 | 49.8 | 1,086.6 | 797.3 |
NPM NPM% | 1.2 | -8.7 | -4.6 | -22.9 | -18.8 | -33.0 | -49.2 | -14.2 | 61.3 | 31.6 | 19.9 | |
| 0.7 | -0.7 | -0.6 | -1.8 | -1.4 | -1.0 | -0.6 | -0.1 | 0.1 | 0.2 | 2.3 | 2.6 |
| 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 | 23 | 18 | 29 | 17 | 16 | 7 | 3 | 1 | 0 | 1 | 18 | 34 |
Growth Revenue Growth% | -4.8 | -22.8 | 62.6 | -40.9 | -8.2 | -57.8 | -59.5 | -67.9 | -100.0 | 2,197.6 | 1,151.8 | |
| 23 | 20 | 30 | 21 | 18 | 8 | 4 | 1 | 1 | 2 | 15 | 31 | |
| 0 | -2 | -2 | -4 | -3 | -2 | -1 | 0 | -1 | -1 | 2 | 3 | |
OPM OPM% | 0.8 | -10.2 | -5.7 | -25.3 | -18.0 | -27.4 | -43.2 | -25.7 | -123.4 | 13.9 | 8.2 | |
| 1 | 1 | 1 | 1 | 0 | 0 | 0 | 0 | 1 | 2 | 3 | 4 | |
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 | -1 | -1 | -5 | -3 | -2 | -1 | 0 | 0 | 1 | 6 | 7 |
| 0 | 0 | 0 | -1 | 0 | 0 | 0 | 0 | 0 | 1 | 0 | 0 | |
PAT PATCr | 0 | -2 | -1 | -4 | -3 | -2 | -1 | 0 | 0 | 0 | 6 | 7 |
Growth PAT Growth% | -54.4 | -655.3 | 14.7 | -196.8 | 24.9 | 25.8 | 39.6 | 90.7 | 360.5 | 49.8 | 1,086.6 | 797.3 |
NPM NPM% | 1.2 | -8.7 | -4.6 | -22.9 | -18.8 | -33.0 | -49.2 | -14.2 | 61.3 | 31.6 | 19.9 | |
| 0.7 | -0.7 | -0.6 | -1.8 | -1.4 | -1.0 | -0.6 | -0.1 | 0.1 | 0.2 | 2.3 | 2.6 |
| 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 | 4 | 4 | 4 | 4 | 4 | 4 | 4 | 4 | 4 | 4 | 6 |
Reserves ReservesCr | 9 | 7 | 6 | 2 | -1 | -4 | -5 | -5 | -5 | -4 | 8 |
| 2 | 4 | 8 | 6 | 5 | 4 | 4 | 2 | 2 | 3 | 4 | |
| 1 | 1 | 0 | 0 | 0 | 0 | 0 | 1 | 0 | 0 | 0 | |
| 16 | 16 | 18 | 12 | 8 | 5 | 4 | 2 | 1 | 5 | 18 | |
| 9 | 11 | 14 | 8 | 5 | 2 | 2 | 0 | 0 | 2 | 10 | |
| 7 | 4 | 4 | 4 | 3 | 3 | 2 | 2 | 1 | 3 | 7 | |
| 16 | 16 | 18 | 12 | 8 | 5 | 4 | 2 | 1 | 5 | 18 |
| 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 | 6 |
Reserves ReservesCr | 9 | 7 | 6 | 2 | -1 | -4 | -5 | -5 | -5 | -4 | 8 |
| 2 | 4 | 8 | 6 | 5 | 4 | 4 | 2 | 2 | 3 | 4 | |
| 1 | 1 | 0 | 0 | 0 | 0 | 0 | 1 | 0 | 0 | 0 | |
| 16 | 16 | 18 | 12 | 8 | 5 | 4 | 2 | 1 | 5 | 18 | |
| 9 | 11 | 14 | 8 | 5 | 2 | 2 | 0 | 0 | 2 | 10 | |
| 7 | 4 | 4 | 4 | 3 | 3 | 2 | 2 | 1 | 3 | 7 | |
| 16 | 16 | 18 | 12 | 8 | 5 | 4 | 2 | 1 | 5 | 18 |
| Financial Year | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| 2 | -2 | -3 | 1 | 0 | -1 | 1 | 0 | 0 | 0 | 3 | |
| -1 | 1 | 0 | 1 | 2 | 1 | 0 | 0 | 0 | -3 | -6 | |
| 0 | 1 | 2 | -2 | -2 | 0 | -1 | 0 | 0 | 3 | 5 | |
Net Cash Flow Net Cash FlowCr | 0 | 0 | -1 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 3 |
Free Cash Flow Free Cash FlowCr | 0 | -2 | -4 | 1 | 0 | 0 | 1 | 0 | 0 | -3 | -1 |
CFO To PAT CFO To PAT% | 561.5 | 115.2 | 260.3 | -21.0 | 8.0 | 41.5 | -58.0 | -60.0 | -63.0 | 63.2 | 51.9 |
CFO To EBITDA CFO To EBITDA% | 871.0 | 98.7 | 208.1 | -19.1 | 8.4 | 50.0 | -66.0 | -33.3 | 22.1 | -31.4 | 118.2 |
| Financial Year | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| 2 | -2 | -3 | 1 | 0 | -1 | 1 | 0 | 0 | 0 | 3 | |
| -1 | 1 | 0 | 1 | 2 | 1 | 0 | 0 | 0 | -3 | -6 | |
| 0 | 1 | 2 | -2 | -2 | 0 | -1 | 0 | 0 | 3 | 5 | |
Net Cash Flow Net Cash FlowCr | 0 | 0 | -1 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 3 |
Free Cash Flow Free Cash FlowCr | 0 | -2 | -4 | 1 | 0 | 0 | 1 | 0 | 0 | -3 | -1 |
CFO To PAT CFO To PAT% | 561.5 | 115.2 | 260.3 | -21.0 | 8.0 | 41.5 | -58.0 | -60.0 | -63.0 | 63.2 | 51.9 |
CFO To EBITDA CFO To EBITDA% | 871.0 | 98.7 | 208.1 | -19.1 | 8.4 | 50.0 | -66.0 | -33.3 | 22.1 | -31.4 | 118.2 |
| 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 | 9 | 9 | 9 | 6 | 7 | 1 | 5 | 3 | 15 | 19 | 168 | 283 |
Price To Earnings Price To Earnings | 43.9 | 48.3 | 40.1 | 29.7 | 34.3 | |||||||
Price To Sales Price To Sales | 0.4 | 0.5 | 0.3 | 0.4 | 0.4 | 0.2 | 1.9 | 3.6 | 24.6 | 9.4 | 8.4 | |
Price To Book Price To Book | 0.7 | 0.8 | 0.9 | 1.0 | 2.3 | 1.7 | -9.8 | -5.0 | -51.1 | 106.0 | 12.0 | 20.2 |
EV To EBITDA EV To EBITDA | 43.2 | -5.2 | -7.7 | -2.0 | -2.7 | -1.6 | -5.0 | -16.5 | -17.4 | -20.9 | 66.1 | 100.0 |
GPM GPM% | 29.6 | 27.6 | 27.6 | 29.5 | 21.5 | 13.6 | 7.4 | 27.8 | 39.1 | 51.7 | 51.7 | |
OPM OPM% | 0.8 | -10.2 | -5.7 | -25.3 | -18.0 | -27.4 | -43.2 | -25.7 | -123.4 | 13.9 | 8.2 | |
NPM NPM% | 1.2 | -8.7 | -4.6 | -22.9 | -18.8 | -33.0 | -49.2 | -14.2 | 61.3 | 31.6 | 19.9 | |
ROCE ROCE% | 3.5 | -9.2 | -6.4 | -46.5 | -58.5 | -76.2 | -343.4 | -47,222.2 | 117.5 | 80.6 | 39.0 | 39.0 |
ROE ROE% | 2.1 | -13.9 | -13.4 | -66.4 | -99.4 | -282.5 | 252.8 | 19.6 | -106.5 | 262.2 | 40.4 | 40.4 |
ROA ROA% | 1.7 | -9.9 | -7.3 | -32.8 | -35.0 | -43.3 | -37.3 | -6.3 | 25.1 | 9.4 | 32.0 | 32.0 |
| 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 | 9 | 9 | 9 | 6 | 7 | 1 | 5 | 3 | 15 | 19 | 168 | 283 |
Price To Earnings Price To Earnings | 43.9 | 48.3 | 40.1 | 29.7 | 34.3 | |||||||
Price To Sales Price To Sales | 0.4 | 0.5 | 0.3 | 0.4 | 0.4 | 0.2 | 1.9 | 3.6 | 24.6 | 9.4 | 8.4 | |
Price To Book Price To Book | 0.7 | 0.8 | 0.9 | 1.0 | 2.3 | 1.7 | -9.8 | -5.0 | -51.1 | 106.0 | 12.0 | 20.2 |
EV To EBITDA EV To EBITDA | 43.2 | -5.2 | -7.7 | -2.0 | -2.7 | -1.6 | -5.0 | -16.5 | -17.4 | -20.9 | 66.1 | 100.0 |
GPM GPM% | 29.6 | 27.6 | 27.6 | 29.5 | 21.5 | 13.6 | 7.4 | 27.8 | 39.1 | 51.7 | 51.7 | |
OPM OPM% | 0.8 | -10.2 | -5.7 | -25.3 | -18.0 | -27.4 | -43.2 | -25.7 | -123.4 | 13.9 | 8.2 | |
NPM NPM% | 1.2 | -8.7 | -4.6 | -22.9 | -18.8 | -33.0 | -49.2 | -14.2 | 61.3 | 31.6 | 19.9 | |
ROCE ROCE% | 3.5 | -9.2 | -6.4 | -46.5 | -58.5 | -76.2 | -343.4 | -47,222.2 | 117.5 | 80.6 | 39.0 | 39.0 |
ROE ROE% | 2.1 | -13.9 | -13.4 | -66.4 | -99.4 | -282.5 | 252.8 | 19.6 | -106.5 | 262.2 | 40.4 | 40.4 |
ROA ROA% | 1.7 | -9.9 | -7.3 | -32.8 | -35.0 | -43.3 | -37.3 | -6.3 | 25.1 | 9.4 | 32.0 | 32.0 |
Documents — Spice Islands Industries Ltd