| 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 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| 9 | 8 | 2 | 1 | 1 | 2 | 2 | 2 | 1 | 0 | 0 | 0 | |
Growth YoY Revenue Growth YoY% | -64.0 | -71.6 | -94.7 | -93.4 | -84.8 | -78.9 | 16.8 | 54.9 | -20.0 | -95.3 | -100.0 | -100.0 |
| 8 | 36 | 29 | 2 | 2 | 2 | 2 | 2 | 1 | 0 | 0 | 0 | |
| 0 | -28 | -27 | -1 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | |
OPM OPM% | 3.1 | -351.5 | -1,586.1 | -38.0 | -20.0 | -10.6 | -6.4 | 0.0 | -3.9 | -512.5 | ||
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | |
Interest Expense Interest ExpenseCr | 2 | 2 | 2 | 2 | 2 | 2 | 2 | 2 | 2 | 0 | 0 | 0 |
Depreciation DepreciationCr | 1 | 1 | 1 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
PBT PBTCr | -2 | -31 | -30 | -3 | -2 | -2 | -2 | -2 | -2 | -1 | 0 | 0 |
| 0 | -8 | -8 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | |
| -2 | -23 | -21 | -3 | -2 | -2 | -3 | -2 | -2 | -1 | 0 | 0 | |
Growth YoY PAT Growth YoY% | -126.7 | -651.5 | -1,623.4 | 39.2 | -16.7 | 89.7 | 88.2 | 22.2 | 13.4 | 68.8 | 95.6 | 83.7 |
NPM NPM% | -23.8 | -287.4 | -1,235.3 | -183.8 | -183.1 | -139.4 | -124.8 | -92.3 | -198.1 | -925.0 | ||
| -1.0 | -11.3 | -10.5 | -1.3 | -1.2 | -1.2 | -1.2 | -1.0 | -1.0 | -0.4 | -0.1 | -0.2 |
| 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 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| 9 | 8 | 2 | 1 | 1 | 2 | 2 | 2 | 1 | 0 | 0 | 0 | |
Growth YoY Revenue Growth YoY% | -64.0 | -71.6 | -94.7 | -93.4 | -84.8 | -78.9 | 16.8 | 54.9 | -20.0 | -95.3 | -100.0 | -100.0 |
| 8 | 36 | 29 | 2 | 2 | 2 | 2 | 2 | 1 | 0 | 0 | 0 | |
| 0 | -28 | -27 | -1 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | |
OPM OPM% | 3.1 | -351.5 | -1,586.1 | -38.0 | -20.0 | -10.6 | -6.4 | 0.0 | -3.9 | -512.5 | ||
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | |
Interest Expense Interest ExpenseCr | 2 | 2 | 2 | 2 | 2 | 2 | 2 | 2 | 2 | 0 | 0 | 0 |
Depreciation DepreciationCr | 1 | 1 | 1 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
PBT PBTCr | -2 | -31 | -30 | -3 | -2 | -2 | -2 | -2 | -2 | -1 | 0 | 0 |
| 0 | -8 | -8 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | |
| -2 | -23 | -21 | -3 | -2 | -2 | -3 | -2 | -2 | -1 | 0 | 0 | |
Growth YoY PAT Growth YoY% | -126.7 | -651.5 | -1,623.4 | 39.2 | -16.7 | 89.7 | 88.2 | 22.2 | 13.4 | 68.8 | 95.6 | 83.7 |
NPM NPM% | -23.8 | -287.4 | -1,235.3 | -183.8 | -183.1 | -139.4 | -124.8 | -92.3 | -198.1 | -925.0 | ||
| -1.0 | -11.3 | -10.5 | -1.3 | -1.2 | -1.2 | -1.2 | -1.0 | -1.0 | -0.4 | -0.1 | -0.2 |
| Financial Year | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 | TTM |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
Revenue RevenueCr | 334 | 239 | 332 | 365 | 403 | 328 | 162 | 111 | 40 | 6 | 3 | 1 |
Growth Revenue Growth% | 8.6 | -28.6 | 39.0 | 10.1 | 10.4 | -18.6 | -50.8 | -31.0 | -64.2 | -83.8 | -48.5 | -84.5 |
| 322 | 226 | 318 | 353 | 391 | 342 | 195 | 114 | 99 | 8 | 4 | 2 | |
| 13 | 13 | 14 | 12 | 12 | -14 | -34 | -3 | -59 | -1 | -1 | -1 | |
OPM OPM% | 3.8 | 5.5 | 4.2 | 3.4 | 3.1 | -4.1 | -20.9 | -2.6 | -148.1 | -17.0 | -18.4 | -71.4 |
| 0 | 0 | 1 | 0 | 2 | 1 | 11 | 0 | 0 | 1 | |||
Interest Expense Interest ExpenseCr | 4 | 5 | 5 | 4 | 5 | 5 | 6 | 6 | 7 | 7 | 4 | 2 |
Depreciation DepreciationCr | 3 | 3 | 2 | 2 | 2 | 2 | 1 | 1 | 2 | 2 | 1 | 1 |
PBT PBTCr | 6 | 6 | 7 | 7 | 6 | -19 | -41 | 1 | -68 | -10 | -5 | -3 |
| 2 | 1 | 2 | 2 | 2 | -5 | -12 | 1 | -18 | 0 | 0 | 0 | |
PAT PATCr | 5 | 5 | 5 | 6 | 4 | -14 | -29 | 0 | -51 | -10 | -5 | -3 |
Growth PAT Growth% | 3.1 | -2.2 | 18.3 | 11.3 | -30.9 | -436.6 | -109.4 | 99.7 | -55,429.4 | 80.5 | 50.0 | 65.2 |
NPM NPM% | 1.4 | 1.9 | 1.6 | 1.6 | 1.0 | -4.2 | -17.9 | -0.1 | -127.5 | -154.2 | -149.7 | -289.3 |
| 3.0 | 3.4 | 2.9 | 2.9 | -6.8 | -14.2 | 0.0 | -24.9 | -4.9 | -2.4 | -1.6 |
| 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 | 334 | 239 | 332 | 365 | 403 | 328 | 162 | 111 | 40 | 6 | 3 | 1 |
Growth Revenue Growth% | 8.6 | -28.6 | 39.0 | 10.1 | 10.4 | -18.6 | -50.8 | -31.0 | -64.2 | -83.8 | -48.5 | -84.5 |
| 322 | 226 | 318 | 353 | 391 | 342 | 195 | 114 | 99 | 8 | 4 | 2 | |
| 13 | 13 | 14 | 12 | 12 | -14 | -34 | -3 | -59 | -1 | -1 | -1 | |
OPM OPM% | 3.8 | 5.5 | 4.2 | 3.4 | 3.1 | -4.1 | -20.9 | -2.6 | -148.1 | -17.0 | -18.4 | -71.4 |
| 0 | 0 | 1 | 0 | 2 | 1 | 11 | 0 | 0 | 1 | |||
Interest Expense Interest ExpenseCr | 4 | 5 | 5 | 4 | 5 | 5 | 6 | 6 | 7 | 7 | 4 | 2 |
Depreciation DepreciationCr | 3 | 3 | 2 | 2 | 2 | 2 | 1 | 1 | 2 | 2 | 1 | 1 |
PBT PBTCr | 6 | 6 | 7 | 7 | 6 | -19 | -41 | 1 | -68 | -10 | -5 | -3 |
| 2 | 1 | 2 | 2 | 2 | -5 | -12 | 1 | -18 | 0 | 0 | 0 | |
PAT PATCr | 5 | 5 | 5 | 6 | 4 | -14 | -29 | 0 | -51 | -10 | -5 | -3 |
Growth PAT Growth% | 3.1 | -2.2 | 18.3 | 11.3 | -30.9 | -436.6 | -109.4 | 99.7 | -55,429.4 | 80.5 | 50.0 | 65.2 |
NPM NPM% | 1.4 | 1.9 | 1.6 | 1.6 | 1.0 | -4.2 | -17.9 | -0.1 | -127.5 | -154.2 | -149.7 | -289.3 |
| 3.0 | 3.4 | 2.9 | 2.9 | -6.8 | -14.2 | 0.0 | -24.9 | -4.9 | -2.4 | -1.6 |
| Financial Year | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 | Jun 2026 |
|---|---|---|---|---|---|---|---|---|---|---|---|
Equity Capital Equity CapitalCr | 9 | 20 | 20 | 20 | 20 | 20 | 20 | 20 | 20 | 20 | 20 |
Reserves ReservesCr | 25 | 42 | 48 | 52 | 38 | 9 | 9 | -42 | -52 | -55 | -55 |
| 52 | 36 | 44 | 68 | 64 | 68 | 35 | 43 | 56 | 20 | 20 | |
| 6 | 6 | 4 | 5 | 6 | 9 | 36 | 35 | 28 | 73 | 73 | |
| 92 | 104 | 117 | 145 | 129 | 107 | 103 | 57 | 55 | 58 | 58 | |
| 72 | 85 | 98 | 126 | 103 | 69 | 68 | 7 | 7 | 6 | 6 | |
| 21 | 19 | 19 | 19 | 26 | 37 | 35 | 50 | 48 | 52 | 52 | |
| 92 | 104 | 117 | 145 | 129 | 107 | 103 | 57 | 55 | 58 | 58 |
| Financial Year | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 | Jun 2026 |
|---|---|---|---|---|---|---|---|---|---|---|---|
Equity Capital Equity CapitalCr | 9 | 20 | 20 | 20 | 20 | 20 | 20 | 20 | 20 | 20 | 20 |
Reserves ReservesCr | 25 | 42 | 48 | 52 | 38 | 9 | 9 | -42 | -52 | -55 | -55 |
| 52 | 36 | 44 | 68 | 64 | 68 | 35 | 43 | 56 | 20 | 20 | |
| 6 | 6 | 4 | 5 | 6 | 9 | 36 | 35 | 28 | 73 | 73 | |
| 92 | 104 | 117 | 145 | 129 | 107 | 103 | 57 | 55 | 58 | 58 | |
| 72 | 85 | 98 | 126 | 103 | 69 | 68 | 7 | 7 | 6 | 6 | |
| 21 | 19 | 19 | 19 | 26 | 37 | 35 | 50 | 48 | 52 | 52 | |
| 92 | 104 | 117 | 145 | 129 | 107 | 103 | 57 | 55 | 58 | 58 |
| Financial Year | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|---|---|---|---|---|---|
| 6 | -9 | -3 | 1 | -7 | 0 | 10 | 15 | 10 | -1 | |
| -4 | 2 | -1 | -2 | -1 | -3 | 1 | 0 | 0 | -7 | |
| -1 | 7 | 2 | 1 | 8 | 3 | -11 | -16 | -10 | 11 | |
Net Cash Flow Net Cash FlowCr | 0 | 1 | -1 | 0 | 0 | -1 | 0 | 0 | 0 | 3 |
Free Cash Flow Free Cash FlowCr | 4 | -9 | -3 | 0 | -9 | -3 | 10 | 15 | 10 | |
CFO To PAT CFO To PAT% | 132.4 | -160.7 | -43.2 | 12.7 | 49.8 | -0.3 | -11,317.3 | -30.1 | -97.7 | 28.2 |
CFO To EBITDA CFO To EBITDA% | 45.7 | -62.2 | -20.6 | 4.2 | 50.8 | -0.3 | -351.5 | -25.9 | -883.4 | 229.5 |
| Financial Year | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|---|---|---|---|---|---|
| 6 | -9 | -3 | 1 | -7 | 0 | 10 | 15 | 10 | -1 | |
| -4 | 2 | -1 | -2 | -1 | -3 | 1 | 0 | 0 | -7 | |
| -1 | 7 | 2 | 1 | 8 | 3 | -11 | -16 | -10 | 11 | |
Net Cash Flow Net Cash FlowCr | 0 | 1 | -1 | 0 | 0 | -1 | 0 | 0 | 0 | 3 |
Free Cash Flow Free Cash FlowCr | 4 | -9 | -3 | 0 | -9 | -3 | 10 | 15 | 10 | |
CFO To PAT CFO To PAT% | 132.4 | -160.7 | -43.2 | 12.7 | 49.8 | -0.3 | -11,317.3 | -30.1 | -97.7 | 28.2 |
CFO To EBITDA CFO To EBITDA% | 45.7 | -62.2 | -20.6 | 4.2 | 50.8 | -0.3 | -351.5 | -25.9 | -883.4 | 229.5 |
| Financial Year | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 | Current |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
Market Cap Market CapitalizationCr | 89 | 50 | 36 | 46 | 43 | 22 | 18 | 13 | 10 | 8 | ||
Price To Earnings Price To Earnings | 16.6 | 8.4 | 8.9 | -2.0 | ||||||||
Price To Sales Price To Sales | 0.3 | 0.1 | 0.1 | 0.1 | 0.3 | 0.2 | 0.4 | 2.0 | 3.0 | 7.3 | ||
Price To Book Price To Book | 1.4 | 0.7 | 0.5 | 0.8 | 1.5 | 0.8 | -0.8 | -0.4 | -0.3 | -0.2 | ||
EV To EBITDA EV To EBITDA | 8.7 | 7.1 | 6.6 | -7.9 | -3.3 | -29.2 | -1.5 | -73.1 | -89.1 | -66.4 | ||
GPM GPM% | 9.4 | 6.4 | 5.8 | 5.7 | -0.3 | -16.3 | 2.8 | -66.0 | -0.8 | |||
OPM OPM% | 3.8 | 5.5 | 4.2 | 3.4 | 3.1 | -4.1 | -20.9 | -2.6 | -148.1 | -17.0 | -18.4 | -71.4 |
NPM NPM% | 1.4 | 1.9 | 1.6 | 1.6 | 1.0 | -4.2 | -17.9 | -0.1 | -127.5 | -154.2 | -149.7 | -289.3 |
ROCE ROCE% | 13.4 | 12.4 | 10.7 | 8.9 | -11.1 | -34.4 | 7.5 | -124.4 | -7.7 | -9.7 | -10.0 | |
ROE ROE% | 13.2 | 8.5 | 8.7 | 5.7 | -23.6 | -97.6 | -0.3 | 237.2 | 31.7 | 14.3 | 9.3 | |
ROA ROA% | 4.9 | 5.1 | 5.1 | 2.8 | -10.8 | -27.1 | -0.1 | -88.4 | -18.1 | -8.6 | -5.6 | |
| 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 | 89 | 50 | 36 | 46 | 43 | 22 | 18 | 13 | 10 | 8 | ||
Price To Earnings Price To Earnings | 16.6 | 8.4 | 8.9 | -2.0 | ||||||||
Price To Sales Price To Sales | 0.3 | 0.1 | 0.1 | 0.1 | 0.3 | 0.2 | 0.4 | 2.0 | 3.0 | 7.3 | ||
Price To Book Price To Book | 1.4 | 0.7 | 0.5 | 0.8 | 1.5 | 0.8 | -0.8 | -0.4 | -0.3 | -0.2 | ||
EV To EBITDA EV To EBITDA | 8.7 | 7.1 | 6.6 | -7.9 | -3.3 | -29.2 | -1.5 | -73.1 | -89.1 | -66.4 | ||
GPM GPM% | 9.4 | 6.4 | 5.8 | 5.7 | -0.3 | -16.3 | 2.8 | -66.0 | -0.8 | |||
OPM OPM% | 3.8 | 5.5 | 4.2 | 3.4 | 3.1 | -4.1 | -20.9 | -2.6 | -148.1 | -17.0 | -18.4 | -71.4 |
NPM NPM% | 1.4 | 1.9 | 1.6 | 1.6 | 1.0 | -4.2 | -17.9 | -0.1 | -127.5 | -154.2 | -149.7 | -289.3 |
ROCE ROCE% | 13.4 | 12.4 | 10.7 | 8.9 | -11.1 | -34.4 | 7.5 | -124.4 | -7.7 | -9.7 | -10.0 | |
ROE ROE% | 13.2 | 8.5 | 8.7 | 5.7 | -23.6 | -97.6 | -0.3 | 237.2 | 31.7 | 14.3 | 9.3 | |
ROA ROA% | 4.9 | 5.1 | 5.1 | 2.8 | -10.8 | -27.1 | -0.1 | -88.4 | -18.1 | -8.6 | -5.6 | |
Documents — Tasty Dairy Specialities Ltd