| 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 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| 31 | 70 | 35 | 31 | 36 | 61 | 22 | 33 | 19 | 17 | 37 | 39 | |
Growth YoY Revenue Growth YoY% | 0.1 | 34.0 | -16.1 | -52.9 | 15.3 | -13.0 | -38.5 | 4.6 | -46.1 | -71.2 | 68.1 | 19.6 |
| 30 | 66 | 36 | 26 | 31 | 57 | 23 | 30 | 17 | 15 | 36 | 36 | |
| 1 | 4 | 0 | 5 | 5 | 3 | -1 | 3 | 3 | 2 | 1 | 3 | |
OPM OPM% | 3.5 | 5.6 | -1.1 | 15.8 | 13.8 | 5.7 | -4.0 | 8.9 | 13.0 | 13.3 | 2.8 | 7.8 |
| 1 | 1 | 1 | 0 | 0 | 1 | 1 | 0 | 1 | 0 | 1 | 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 | 1 | 5 | 0 | 5 | 5 | 4 | 0 | 3 | 3 | 3 | 2 | 3 |
| 0 | 1 | 0 | 1 | 1 | 1 | 0 | 1 | 1 | 1 | 1 | 1 | |
| 1 | 3 | 0 | 4 | 4 | 3 | 0 | 2 | 2 | 2 | 2 | 2 | |
Growth YoY PAT Growth YoY% | -3.8 | 264.4 | 105.0 | 82.1 | 273.5 | -7.9 | 50.0 | -36.3 | -41.5 | -34.8 | 2,433.3 | 6.0 |
NPM NPM% | 3.3 | 4.7 | 0.1 | 11.8 | 10.7 | 5.0 | 0.3 | 7.2 | 11.6 | 11.3 | 4.2 | 6.3 |
| 1.7 | 5.5 | 0.1 | 6.1 | 6.4 | 5.1 | 0.1 | 3.9 | 3.7 | 3.3 | 2.5 | 4.1 |
| 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 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| 31 | 70 | 35 | 31 | 36 | 61 | 22 | 33 | 19 | 17 | 37 | 39 | |
Growth YoY Revenue Growth YoY% | 0.1 | 34.0 | -16.1 | -52.9 | 15.3 | -13.0 | -38.5 | 4.6 | -46.1 | -71.2 | 68.1 | 19.6 |
| 30 | 66 | 36 | 26 | 31 | 57 | 23 | 30 | 17 | 15 | 36 | 36 | |
| 1 | 4 | 0 | 5 | 5 | 3 | -1 | 3 | 3 | 2 | 1 | 3 | |
OPM OPM% | 3.5 | 5.6 | -1.1 | 15.8 | 13.8 | 5.7 | -4.0 | 8.9 | 13.0 | 13.3 | 2.8 | 7.8 |
| 1 | 1 | 1 | 0 | 0 | 1 | 1 | 0 | 1 | 0 | 1 | 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 | 1 | 5 | 0 | 5 | 5 | 4 | 0 | 3 | 3 | 3 | 2 | 3 |
| 0 | 1 | 0 | 1 | 1 | 1 | 0 | 1 | 1 | 1 | 1 | 1 | |
| 1 | 3 | 0 | 4 | 4 | 3 | 0 | 2 | 2 | 2 | 2 | 2 | |
Growth YoY PAT Growth YoY% | -3.8 | 264.4 | 105.0 | 82.1 | 273.5 | -7.9 | 50.0 | -36.3 | -41.5 | -34.8 | 2,433.3 | 6.0 |
NPM NPM% | 3.3 | 4.7 | 0.1 | 11.8 | 10.7 | 5.0 | 0.3 | 7.2 | 11.6 | 11.3 | 4.2 | 6.3 |
| 1.7 | 5.5 | 0.1 | 6.1 | 6.4 | 5.1 | 0.1 | 3.9 | 3.7 | 3.3 | 2.5 | 4.1 |
| 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 | 124 | 32 | 39 | 29 | 30 | 61 | 96 | 167 | 180 | 147 | 106 | 112 |
Growth Revenue Growth% | -36.4 | -74.5 | 21.5 | -25.0 | 4.6 | 101.2 | 57.5 | 74.2 | 7.5 | -18.1 | -28.1 | -25.5 |
| 122 | 33 | 38 | 28 | 30 | 60 | 96 | 164 | 173 | 135 | 97 | 103 | |
| 2 | -1 | 1 | 1 | 1 | 1 | 0 | 3 | 7 | 12 | 9 | 9 | |
OPM OPM% | 1.8 | -3.2 | 2.3 | 4.4 | 2.2 | 1.1 | -0.1 | 1.8 | 4.0 | 8.4 | 8.3 | 7.9 |
| 1 | 0 | 0 | 0 | 0 | 0 | 1 | 3 | 2 | 2 | 3 | 3 | |
Interest Expense Interest ExpenseCr | 2 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 0 | 0 | 0 |
Depreciation DepreciationCr | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
PBT PBTCr | 1 | -1 | 0 | 1 | 0 | 0 | 0 | 5 | 9 | 14 | 11 | 11 |
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 2 | 2 | 3 | 3 | 3 | |
PAT PATCr | 1 | -1 | 0 | 1 | 0 | 0 | 0 | 4 | 6 | 11 | 8 | 8 |
Growth PAT Growth% | -32.9 | -244.1 | 122.6 | 113.9 | -93.2 | 15.0 | -62.4 | 19,826.7 | 65.7 | 66.2 | -23.7 | -11.2 |
NPM NPM% | 0.8 | -4.3 | 0.8 | 2.3 | 0.1 | 0.1 | 0.0 | 2.3 | 3.5 | 7.2 | 7.6 | 7.3 |
| 1.6 | -2.3 | 0.5 | 1.1 | 0.1 | 0.1 | 0.0 | 6.4 | 10.7 | 17.7 | 13.5 | 13.7 |
| 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 | 124 | 32 | 39 | 29 | 30 | 61 | 96 | 167 | 180 | 147 | 106 | 112 |
Growth Revenue Growth% | -36.4 | -74.5 | 21.5 | -25.0 | 4.6 | 101.2 | 57.5 | 74.2 | 7.5 | -18.1 | -28.1 | -25.5 |
| 122 | 33 | 38 | 28 | 30 | 60 | 96 | 164 | 173 | 135 | 97 | 103 | |
| 2 | -1 | 1 | 1 | 1 | 1 | 0 | 3 | 7 | 12 | 9 | 9 | |
OPM OPM% | 1.8 | -3.2 | 2.3 | 4.4 | 2.2 | 1.1 | -0.1 | 1.8 | 4.0 | 8.4 | 8.3 | 7.9 |
| 1 | 0 | 0 | 0 | 0 | 0 | 1 | 3 | 2 | 2 | 3 | 3 | |
Interest Expense Interest ExpenseCr | 2 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 0 | 0 | 0 |
Depreciation DepreciationCr | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
PBT PBTCr | 1 | -1 | 0 | 1 | 0 | 0 | 0 | 5 | 9 | 14 | 11 | 11 |
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 2 | 2 | 3 | 3 | 3 | |
PAT PATCr | 1 | -1 | 0 | 1 | 0 | 0 | 0 | 4 | 6 | 11 | 8 | 8 |
Growth PAT Growth% | -32.9 | -244.1 | 122.6 | 113.9 | -93.2 | 15.0 | -62.4 | 19,826.7 | 65.7 | 66.2 | -23.7 | -11.2 |
NPM NPM% | 0.8 | -4.3 | 0.8 | 2.3 | 0.1 | 0.1 | 0.0 | 2.3 | 3.5 | 7.2 | 7.6 | 7.3 |
| 1.6 | -2.3 | 0.5 | 1.1 | 0.1 | 0.1 | 0.0 | 6.4 | 10.7 | 17.7 | 13.5 | 13.7 |
| 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 | 6 | 6 | 6 | 6 | 6 | 6 | 6 | 6 | 6 | 6 | 6 |
Reserves ReservesCr | 7 | 5 | 6 | 6 | 6 | 6 | 6 | 10 | 17 | 27 | 35 |
| 16 | 9 | 6 | 7 | 7 | 7 | 14 | 14 | 3 | 3 | 12 | |
| 0 | 0 | 0 | 0 | 0 | 0 | 2 | 2 | 1 | 0 | 0 | |
| 29 | 20 | 18 | 19 | 19 | 20 | 28 | 32 | 27 | 36 | 54 | |
| 27 | 19 | 16 | 18 | 17 | 18 | 26 | 30 | 25 | 33 | 49 | |
| 2 | 2 | 2 | 2 | 2 | 2 | 2 | 2 | 2 | 3 | 5 | |
| 29 | 20 | 18 | 19 | 19 | 20 | 28 | 32 | 27 | 36 | 54 |
| 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 | 6 | 6 | 6 | 6 | 6 | 6 | 6 | 6 | 6 | 6 | 6 |
Reserves ReservesCr | 7 | 5 | 6 | 6 | 6 | 6 | 6 | 10 | 17 | 27 | 35 |
| 16 | 9 | 6 | 7 | 7 | 7 | 14 | 14 | 3 | 3 | 12 | |
| 0 | 0 | 0 | 0 | 0 | 0 | 2 | 2 | 1 | 0 | 0 | |
| 29 | 20 | 18 | 19 | 19 | 20 | 28 | 32 | 27 | 36 | 54 | |
| 27 | 19 | 16 | 18 | 17 | 18 | 26 | 30 | 25 | 33 | 49 | |
| 2 | 2 | 2 | 2 | 2 | 2 | 2 | 2 | 2 | 3 | 5 | |
| 29 | 20 | 18 | 19 | 19 | 20 | 28 | 32 | 27 | 36 | 54 |
| Financial Year | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| -1 | 6 | 2 | 0 | 1 | -1 | -7 | 3 | 12 | 14 | -9 | |
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -1 | -1 | -1 | |
| 0 | -6 | -2 | 0 | -1 | 1 | 7 | -3 | -7 | -1 | 7 | |
Net Cash Flow Net Cash FlowCr | -1 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 4 | 11 | -3 |
Free Cash Flow Free Cash FlowCr | -1 | 6 | 2 | 0 | 1 | -1 | -7 | 3 | 11 | 14 | -9 |
CFO To PAT CFO To PAT% | -81.3 | -412.2 | 641.4 | -40.6 | 2,431.9 | -1,143.0 | -36,303.3 | 77.1 | 190.1 | 136.5 | -112.5 |
CFO To EBITDA CFO To EBITDA% | -34.0 | -553.1 | 221.6 | -21.0 | 163.2 | -85.0 | 6,610.0 | 99.6 | 169.5 | 116.5 | -103.3 |
| Financial Year | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| -1 | 6 | 2 | 0 | 1 | -1 | -7 | 3 | 12 | 14 | -9 | |
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -1 | -1 | -1 | |
| 0 | -6 | -2 | 0 | -1 | 1 | 7 | -3 | -7 | -1 | 7 | |
Net Cash Flow Net Cash FlowCr | -1 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 4 | 11 | -3 |
Free Cash Flow Free Cash FlowCr | -1 | 6 | 2 | 0 | 1 | -1 | -7 | 3 | 11 | 14 | -9 |
CFO To PAT CFO To PAT% | -81.3 | -412.2 | 641.4 | -40.6 | 2,431.9 | -1,143.0 | -36,303.3 | 77.1 | 190.1 | 136.5 | -112.5 |
CFO To EBITDA CFO To EBITDA% | -34.0 | -553.1 | 221.6 | -21.0 | 163.2 | -85.0 | 6,610.0 | 99.6 | 169.5 | 116.5 | -103.3 |
| Financial Year | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 | Current |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
Market Cap Market CapitalizationCr | 10 | 9 | 5 | 4 | 2 | 7 | 23 | 24 | 73 | 87 | 39 | 54 |
Price To Earnings Price To Earnings | 10.2 | 17.8 | 6.8 | 42.7 | 135.6 | 1,283.3 | 6.3 | 11.6 | 8.2 | 4.9 | 6.6 | |
Price To Sales Price To Sales | 0.1 | 0.3 | 0.1 | 0.1 | 0.1 | 0.1 | 0.2 | 0.1 | 0.4 | 0.6 | 0.4 | 0.5 |
Price To Book Price To Book | 0.8 | 0.8 | 0.5 | 0.4 | 0.1 | 0.6 | 1.9 | 1.5 | 3.3 | 2.6 | 0.9 | 1.3 |
EV To EBITDA EV To EBITDA | 9.5 | -15.0 | 11.1 | 7.3 | 8.8 | 17.4 | -329.1 | 11.1 | 10.0 | 5.8 | 3.9 | 5.3 |
GPM GPM% | 4.0 | 4.0 | 6.4 | 18.9 | 9.1 | 11.2 | 8.9 | 5.4 | 7.0 | 14.1 | 13.9 | 13.9 |
OPM OPM% | 1.8 | -3.2 | 2.3 | 4.4 | 2.2 | 1.1 | -0.1 | 1.8 | 4.0 | 8.4 | 8.3 | 7.9 |
NPM NPM% | 0.8 | -4.3 | 0.8 | 2.3 | 0.1 | 0.1 | 0.0 | 2.3 | 3.5 | 7.2 | 7.6 | 7.3 |
ROCE ROCE% | 11.6 | -4.2 | 6.3 | 7.9 | 3.7 | 4.4 | 2.8 | 24.8 | 39.0 | 43.2 | 23.0 | 23.0 |
ROE ROE% | 7.4 | -12.0 | 2.6 | 5.3 | 0.4 | 0.4 | 0.2 | 23.6 | 28.1 | 31.9 | 19.6 | 19.6 |
ROA ROA% | 3.3 | -6.7 | 1.7 | 3.4 | 0.2 | 0.3 | 0.1 | 12.1 | 23.6 | 29.3 | 15.0 | 15.0 |
| 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 | 10 | 9 | 5 | 4 | 2 | 7 | 23 | 24 | 73 | 87 | 39 | 54 |
Price To Earnings Price To Earnings | 10.2 | 17.8 | 6.8 | 42.7 | 135.6 | 1,283.3 | 6.3 | 11.6 | 8.2 | 4.9 | 6.6 | |
Price To Sales Price To Sales | 0.1 | 0.3 | 0.1 | 0.1 | 0.1 | 0.1 | 0.2 | 0.1 | 0.4 | 0.6 | 0.4 | 0.5 |
Price To Book Price To Book | 0.8 | 0.8 | 0.5 | 0.4 | 0.1 | 0.6 | 1.9 | 1.5 | 3.3 | 2.6 | 0.9 | 1.3 |
EV To EBITDA EV To EBITDA | 9.5 | -15.0 | 11.1 | 7.3 | 8.8 | 17.4 | -329.1 | 11.1 | 10.0 | 5.8 | 3.9 | 5.3 |
GPM GPM% | 4.0 | 4.0 | 6.4 | 18.9 | 9.1 | 11.2 | 8.9 | 5.4 | 7.0 | 14.1 | 13.9 | 13.9 |
OPM OPM% | 1.8 | -3.2 | 2.3 | 4.4 | 2.2 | 1.1 | -0.1 | 1.8 | 4.0 | 8.4 | 8.3 | 7.9 |
NPM NPM% | 0.8 | -4.3 | 0.8 | 2.3 | 0.1 | 0.1 | 0.0 | 2.3 | 3.5 | 7.2 | 7.6 | 7.3 |
ROCE ROCE% | 11.6 | -4.2 | 6.3 | 7.9 | 3.7 | 4.4 | 2.8 | 24.8 | 39.0 | 43.2 | 23.0 | 23.0 |
ROE ROE% | 7.4 | -12.0 | 2.6 | 5.3 | 0.4 | 0.4 | 0.2 | 23.6 | 28.1 | 31.9 | 19.6 | 19.6 |
ROA ROA% | 3.3 | -6.7 | 1.7 | 3.4 | 0.2 | 0.3 | 0.1 | 12.1 | 23.6 | 29.3 | 15.0 | 15.0 |
Documents — Unique Organics Ltd