| 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 | 14 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | |
Growth YoY Revenue Growth YoY% | -100.0 | 0.0 | -100.0 | -100.0 | ||||||||
| 1 | 27 | 2 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | |
| -1 | -13 | -2 | -1 | -1 | -1 | -1 | -1 | -1 | -1 | -1 | -1 | |
OPM OPM% | -90.0 | |||||||||||
| 2 | 0 | 1 | 1 | 0 | 2 | 1 | 0 | 0 | 0 | -1 | 0 | |
Interest Expense Interest ExpenseCr | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Depreciation DepreciationCr | 0 | 1 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
PBT PBTCr | 1 | -14 | -1 | 0 | 0 | 2 | 0 | -1 | -1 | -1 | -2 | -1 |
| 0 | 0 | 0 | 0 | 0 | 0 | 1 | 0 | 0 | 0 | 0 | 0 | |
| 1 | -14 | -1 | 0 | 0 | 2 | 0 | -1 | -1 | -1 | -2 | -1 | |
Growth YoY PAT Growth YoY% | -70.8 | 0.0 | -129.6 | 88.9 | -133.9 | 110.8 | 64.9 | -850.0 | -56.8 | -134.6 | -269.6 | -8.8 |
NPM NPM% | -98.5 | |||||||||||
| 0.7 | -10.9 | -0.1 | -0.6 | -0.5 | 2.0 | 0.6 | -1.0 | -1.0 | 0.6 | -0.5 | -1.0 |
| 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 | 14 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | |
Growth YoY Revenue Growth YoY% | -100.0 | 0.0 | -100.0 | -100.0 | ||||||||
| 1 | 27 | 2 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | |
| -1 | -13 | -2 | -1 | -1 | -1 | -1 | -1 | -1 | -1 | -1 | -1 | |
OPM OPM% | -90.0 | |||||||||||
| 2 | 0 | 1 | 1 | 0 | 2 | 1 | 0 | 0 | 0 | -1 | 0 | |
Interest Expense Interest ExpenseCr | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Depreciation DepreciationCr | 0 | 1 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
PBT PBTCr | 1 | -14 | -1 | 0 | 0 | 2 | 0 | -1 | -1 | -1 | -2 | -1 |
| 0 | 0 | 0 | 0 | 0 | 0 | 1 | 0 | 0 | 0 | 0 | 0 | |
| 1 | -14 | -1 | 0 | 0 | 2 | 0 | -1 | -1 | -1 | -2 | -1 | |
Growth YoY PAT Growth YoY% | -70.8 | 0.0 | -129.6 | 88.9 | -133.9 | 110.8 | 64.9 | -850.0 | -56.8 | -134.6 | -269.6 | -8.8 |
NPM NPM% | -98.5 | |||||||||||
| 0.7 | -10.9 | -0.1 | -0.6 | -0.5 | 2.0 | 0.6 | -1.0 | -1.0 | 0.6 | -0.5 | -1.0 |
| Financial Year | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 | TTM |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
Revenue RevenueCr | 138 | 110 | 119 | 119 | 123 | 106 | 90 | 58 | 0 | 0 | 0 | 0 |
Growth Revenue Growth% | -20.7 | 8.5 | -0.4 | 3.7 | -13.8 | -15.3 | -35.8 | -100.0 | ||||
| 133 | 129 | 124 | 136 | 148 | 101 | 94 | 83 | 4 | 3 | 3 | 3 | |
| 6 | -20 | -5 | -17 | -25 | 5 | -4 | -26 | -4 | -3 | -3 | -3 | |
OPM OPM% | 4.0 | -17.9 | -4.0 | -14.6 | -20.6 | 5.1 | -4.4 | -44.3 | ||||
| 5 | 2 | 1 | 1 | 2 | 22 | 14 | 52 | 4 | 5 | 0 | 0 | |
Interest Expense Interest ExpenseCr | 1 | 2 | 4 | 4 | 5 | 5 | 3 | 2 | 0 | 0 | 0 | 0 |
Depreciation DepreciationCr | 3 | 4 | 4 | 3 | 3 | 2 | 2 | 2 | 0 | 0 | 0 | 0 |
PBT PBTCr | 6 | -24 | -11 | -24 | -32 | 20 | 5 | 23 | 0 | 1 | -4 | -4 |
| 2 | -7 | -3 | -8 | -8 | -12 | -2 | 28 | 0 | 1 | 0 | 0 | |
PAT PATCr | 5 | -16 | -8 | -16 | -24 | 32 | 7 | -5 | -1 | 1 | -3 | -3 |
Growth PAT Growth% | -455.3 | 51.5 | -101.7 | -51.8 | 234.2 | -78.1 | -169.8 | 82.8 | 175.0 | -629.4 | -2,738.5 | |
NPM NPM% | 3.3 | -14.8 | -6.6 | -13.4 | -19.7 | 30.6 | 7.9 | -8.6 | ||||
| 3.2 | -9.0 | -7.0 | -13.2 | -20.4 | 25.5 | 5.4 | -3.0 | 0.2 | 1.5 | -2.0 | -2.0 |
| Financial Year | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 | TTM |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
Revenue RevenueCr | 138 | 110 | 119 | 119 | 123 | 106 | 90 | 58 | 0 | 0 | 0 | 0 |
Growth Revenue Growth% | -20.7 | 8.5 | -0.4 | 3.7 | -13.8 | -15.3 | -35.8 | -100.0 | ||||
| 133 | 129 | 124 | 136 | 148 | 101 | 94 | 83 | 4 | 3 | 3 | 3 | |
| 6 | -20 | -5 | -17 | -25 | 5 | -4 | -26 | -4 | -3 | -3 | -3 | |
OPM OPM% | 4.0 | -17.9 | -4.0 | -14.6 | -20.6 | 5.1 | -4.4 | -44.3 | ||||
| 5 | 2 | 1 | 1 | 2 | 22 | 14 | 52 | 4 | 5 | 0 | 0 | |
Interest Expense Interest ExpenseCr | 1 | 2 | 4 | 4 | 5 | 5 | 3 | 2 | 0 | 0 | 0 | 0 |
Depreciation DepreciationCr | 3 | 4 | 4 | 3 | 3 | 2 | 2 | 2 | 0 | 0 | 0 | 0 |
PBT PBTCr | 6 | -24 | -11 | -24 | -32 | 20 | 5 | 23 | 0 | 1 | -4 | -4 |
| 2 | -7 | -3 | -8 | -8 | -12 | -2 | 28 | 0 | 1 | 0 | 0 | |
PAT PATCr | 5 | -16 | -8 | -16 | -24 | 32 | 7 | -5 | -1 | 1 | -3 | -3 |
Growth PAT Growth% | -455.3 | 51.5 | -101.7 | -51.8 | 234.2 | -78.1 | -169.8 | 82.8 | 175.0 | -629.4 | -2,738.5 | |
NPM NPM% | 3.3 | -14.8 | -6.6 | -13.4 | -19.7 | 30.6 | 7.9 | -8.6 | ||||
| 3.2 | -9.0 | -7.0 | -13.2 | -20.4 | 25.5 | 5.4 | -3.0 | 0.2 | 1.5 | -2.0 | -2.0 |
| 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 | 12 | 12 | 12 | 12 | 12 | 12 | 12 | 12 | 12 | 12 | 12 |
Reserves ReservesCr | 112 | 97 | 92 | 80 | 60 | 92 | 98 | 80 | 83 | 86 | 84 |
| 32 | 50 | 54 | 80 | 80 | 59 | 51 | 30 | 11 | 9 | 9 | |
| 31 | 33 | 29 | 27 | 44 | 14 | 4 | 3 | 2 | 1 | 1 | |
| 187 | 191 | 187 | 198 | 196 | 178 | 164 | 125 | 108 | 108 | 106 | |
| 64 | 57 | 51 | 50 | 38 | 39 | 28 | 65 | 35 | 28 | 25 | |
| 123 | 134 | 136 | 148 | 158 | 139 | 136 | 60 | 72 | 80 | 80 | |
| 187 | 191 | 187 | 198 | 196 | 178 | 164 | 125 | 108 | 108 | 106 |
| 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 | 12 | 12 | 12 | 12 | 12 | 12 | 12 | 12 | 12 | 12 | 12 |
Reserves ReservesCr | 112 | 97 | 92 | 80 | 60 | 92 | 98 | 80 | 83 | 86 | 84 |
| 32 | 50 | 54 | 80 | 80 | 59 | 51 | 30 | 11 | 9 | 9 | |
| 31 | 33 | 29 | 27 | 44 | 14 | 4 | 3 | 2 | 1 | 1 | |
| 187 | 191 | 187 | 198 | 196 | 178 | 164 | 125 | 108 | 108 | 106 | |
| 64 | 57 | 51 | 50 | 38 | 39 | 28 | 65 | 35 | 28 | 25 | |
| 123 | 134 | 136 | 148 | 158 | 139 | 136 | 60 | 72 | 80 | 80 | |
| 187 | 191 | 187 | 198 | 196 | 178 | 164 | 125 | 108 | 108 | 106 |
| Financial Year | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| 3 | -17 | 3 | 7 | -1 | -12 | -5 | -52 | 0 | -9 | -3 | |
| -3 | -10 | -7 | -9 | -6 | 51 | 7 | 90 | -6 | -1 | 2 | |
| 7 | 13 | 4 | 2 | 7 | -37 | -3 | -22 | 0 | 0 | 0 | |
Net Cash Flow Net Cash FlowCr | 6 | -14 | 0 | 0 | 0 | 2 | -1 | 16 | -6 | -10 | -1 |
Free Cash Flow Free Cash FlowCr | -2 | -27 | -4 | 0 | -8 | 39 | 2 | 46 | 0 | -10 | -4 |
CFO To PAT CFO To PAT% | 57.5 | 107.4 | -34.2 | -43.1 | 2.4 | -37.7 | -72.5 | 1,045.3 | -33.6 | -1,484.3 | 92.9 |
CFO To EBITDA CFO To EBITDA% | 47.9 | 89.2 | -56.5 | -39.7 | 2.3 | -225.7 | 129.5 | 203.0 | -6.8 | 350.6 | 99.4 |
| Financial Year | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| 3 | -17 | 3 | 7 | -1 | -12 | -5 | -52 | 0 | -9 | -3 | |
| -3 | -10 | -7 | -9 | -6 | 51 | 7 | 90 | -6 | -1 | 2 | |
| 7 | 13 | 4 | 2 | 7 | -37 | -3 | -22 | 0 | 0 | 0 | |
Net Cash Flow Net Cash FlowCr | 6 | -14 | 0 | 0 | 0 | 2 | -1 | 16 | -6 | -10 | -1 |
Free Cash Flow Free Cash FlowCr | -2 | -27 | -4 | 0 | -8 | 39 | 2 | 46 | 0 | -10 | -4 |
CFO To PAT CFO To PAT% | 57.5 | 107.4 | -34.2 | -43.1 | 2.4 | -37.7 | -72.5 | 1,045.3 | -33.6 | -1,484.3 | 92.9 |
CFO To EBITDA CFO To EBITDA% | 47.9 | 89.2 | -56.5 | -39.7 | 2.3 | -225.7 | 129.5 | 203.0 | -6.8 | 350.6 | 99.4 |
| Financial Year | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 | Current |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
Market Cap Market CapitalizationCr | 157 | 150 | 126 | 75 | 41 | 55 | 85 | 58 | 44 | 53 | 43 | 54 |
Price To Earnings Price To Earnings | 41.2 | 1.8 | 13.2 | 152.0 | 30.4 | |||||||
Price To Sales Price To Sales | 1.1 | 1.4 | 1.1 | 0.6 | 0.3 | 0.5 | 0.9 | 1.0 | ||||
Price To Book Price To Book | 1.5 | 1.4 | 1.2 | 0.8 | 0.6 | 0.5 | 0.8 | 0.6 | 0.5 | 0.5 | 0.5 | 0.6 |
EV To EBITDA EV To EBITDA | 27.5 | -8.8 | -32.5 | -6.3 | -3.4 | 13.1 | -26.9 | -1.7 | -8.0 | -19.9 | -14.1 | -17.5 |
GPM GPM% | 91.1 | 88.1 | 89.7 | 91.5 | 83.7 | 91.2 | 78.5 | 60.9 | ||||
OPM OPM% | 4.0 | -17.9 | -4.0 | -14.6 | -20.6 | 5.1 | -4.4 | -44.3 | ||||
NPM NPM% | 3.3 | -14.8 | -6.6 | -13.4 | -19.7 | 30.6 | 7.9 | -8.6 | ||||
ROCE ROCE% | 5.2 | -16.2 | -5.3 | -15.6 | -22.4 | 20.6 | 6.0 | 26.3 | -0.2 | 1.6 | -3.7 | -3.7 |
ROE ROE% | 3.7 | -15.0 | -7.6 | -17.3 | -33.7 | 31.1 | 6.5 | -5.4 | -0.9 | 0.7 | -3.5 | -3.5 |
ROA ROA% | 2.5 | -8.5 | -4.2 | -8.0 | -12.3 | 18.2 | 4.3 | -4.0 | -0.8 | 0.6 | -3.2 | -3.2 |
| 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 | 157 | 150 | 126 | 75 | 41 | 55 | 85 | 58 | 44 | 53 | 43 | 54 |
Price To Earnings Price To Earnings | 41.2 | 1.8 | 13.2 | 152.0 | 30.4 | |||||||
Price To Sales Price To Sales | 1.1 | 1.4 | 1.1 | 0.6 | 0.3 | 0.5 | 0.9 | 1.0 | ||||
Price To Book Price To Book | 1.5 | 1.4 | 1.2 | 0.8 | 0.6 | 0.5 | 0.8 | 0.6 | 0.5 | 0.5 | 0.5 | 0.6 |
EV To EBITDA EV To EBITDA | 27.5 | -8.8 | -32.5 | -6.3 | -3.4 | 13.1 | -26.9 | -1.7 | -8.0 | -19.9 | -14.1 | -17.5 |
GPM GPM% | 91.1 | 88.1 | 89.7 | 91.5 | 83.7 | 91.2 | 78.5 | 60.9 | ||||
OPM OPM% | 4.0 | -17.9 | -4.0 | -14.6 | -20.6 | 5.1 | -4.4 | -44.3 | ||||
NPM NPM% | 3.3 | -14.8 | -6.6 | -13.4 | -19.7 | 30.6 | 7.9 | -8.6 | ||||
ROCE ROCE% | 5.2 | -16.2 | -5.3 | -15.6 | -22.4 | 20.6 | 6.0 | 26.3 | -0.2 | 1.6 | -3.7 | -3.7 |
ROE ROE% | 3.7 | -15.0 | -7.6 | -17.3 | -33.7 | 31.1 | 6.5 | -5.4 | -0.9 | 0.7 | -3.5 | -3.5 |
ROA ROA% | 2.5 | -8.5 | -4.2 | -8.0 | -12.3 | 18.2 | 4.3 | -4.0 | -0.8 | 0.6 | -3.2 | -3.2 |
Documents — Warren Tea Ltd