| 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 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| 105 | 101 | 69 | 85 | 127 | 128 | 104 | 88 | 132 | 107 | 103 | 91 | |
Growth YoY Revenue Growth YoY% | -26.6 | -1.8 | -11.2 | -3.2 | 20.2 | 25.8 | 51.2 | 4.2 | 4.4 | -16.3 | -0.5 | 3.4 |
| 96 | 126 | 84 | 90 | 101 | 120 | 106 | 89 | 113 | 99 | 108 | 85 | |
| 9 | -24 | -16 | -5 | 25 | 8 | -2 | 0 | 20 | 8 | -4 | 6 | |
OPM OPM% | 8.5 | -24.0 | -22.8 | -6.2 | 19.9 | 6.1 | -2.0 | -0.1 | 14.8 | 7.8 | -4.2 | 7.0 |
| 2 | 8 | -1 | 2 | 4 | 13 | 4 | 0 | 3 | 3 | 6 | 2 | |
Interest Expense Interest ExpenseCr | 4 | 4 | 3 | 3 | 3 | 3 | 3 | 3 | 3 | 3 | 3 | 3 |
Depreciation DepreciationCr | 3 | 3 | 3 | 3 | 3 | 3 | 3 | 3 | 3 | 3 | 3 | 2 |
PBT PBTCr | 4 | -23 | -22 | -10 | 23 | 15 | -4 | -6 | 16 | 5 | -5 | 2 |
| 1 | -1 | 2 | 0 | 2 | 2 | -6 | 0 | 2 | 1 | -1 | 0 | |
| 4 | -22 | -25 | -10 | 21 | 13 | 2 | -5 | 14 | 5 | -4 | 3 | |
Growth YoY PAT Growth YoY% | -79.9 | -3,120.3 | -128.0 | -86.7 | 489.8 | 158.3 | 108.3 | 44.4 | -33.6 | -65.2 | -290.7 | 146.2 |
NPM NPM% | 3.5 | -22.0 | -35.9 | -11.6 | 16.9 | 10.2 | 2.0 | -6.2 | 10.8 | 4.3 | -3.8 | 2.8 |
| 1.7 | -10.5 | -11.6 | -4.6 | 10.1 | 6.1 | 1.0 | -2.6 | 6.7 | 2.1 | -1.8 | 1.2 |
| 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 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| 105 | 101 | 69 | 85 | 127 | 128 | 104 | 88 | 132 | 107 | 103 | 91 | |
Growth YoY Revenue Growth YoY% | -26.6 | -1.8 | -11.2 | -3.2 | 20.2 | 25.8 | 51.2 | 4.2 | 4.4 | -16.3 | -0.5 | 3.4 |
| 96 | 126 | 84 | 90 | 101 | 120 | 106 | 89 | 113 | 99 | 108 | 85 | |
| 9 | -24 | -16 | -5 | 25 | 8 | -2 | 0 | 20 | 8 | -4 | 6 | |
OPM OPM% | 8.5 | -24.0 | -22.8 | -6.2 | 19.9 | 6.1 | -2.0 | -0.1 | 14.8 | 7.8 | -4.2 | 7.0 |
| 2 | 8 | -1 | 2 | 4 | 13 | 4 | 0 | 3 | 3 | 6 | 2 | |
Interest Expense Interest ExpenseCr | 4 | 4 | 3 | 3 | 3 | 3 | 3 | 3 | 3 | 3 | 3 | 3 |
Depreciation DepreciationCr | 3 | 3 | 3 | 3 | 3 | 3 | 3 | 3 | 3 | 3 | 3 | 2 |
PBT PBTCr | 4 | -23 | -22 | -10 | 23 | 15 | -4 | -6 | 16 | 5 | -5 | 2 |
| 1 | -1 | 2 | 0 | 2 | 2 | -6 | 0 | 2 | 1 | -1 | 0 | |
| 4 | -22 | -25 | -10 | 21 | 13 | 2 | -5 | 14 | 5 | -4 | 3 | |
Growth YoY PAT Growth YoY% | -79.9 | -3,120.3 | -128.0 | -86.7 | 489.8 | 158.3 | 108.3 | 44.4 | -33.6 | -65.2 | -290.7 | 146.2 |
NPM NPM% | 3.5 | -22.0 | -35.9 | -11.6 | 16.9 | 10.2 | 2.0 | -6.2 | 10.8 | 4.3 | -3.8 | 2.8 |
| 1.7 | -10.5 | -11.6 | -4.6 | 10.1 | 6.1 | 1.0 | -2.6 | 6.7 | 2.1 | -1.8 | 1.2 |
| 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 | 817 | 681 | 665 | 751 | 660 | 431 | 406 | 449 | 363 | 443 | 431 | 434 |
Growth Revenue Growth% | -5.3 | -16.7 | -2.4 | 13.0 | -12.1 | -34.7 | -5.7 | 10.5 | -19.1 | 22.0 | -2.8 | -2.9 |
| 810 | 653 | 615 | 686 | 632 | 400 | 377 | 437 | 397 | 417 | 408 | 404 | |
| 8 | 28 | 50 | 65 | 28 | 31 | 30 | 12 | -34 | 26 | 23 | 30 | |
OPM OPM% | 0.9 | 4.0 | 7.5 | 8.7 | 4.3 | 7.1 | 7.3 | 2.7 | -9.3 | 5.8 | 5.4 | 6.9 |
| 11 | 30 | 21 | 12 | 26 | 7 | 17 | 30 | 14 | 23 | 12 | 13 | |
Interest Expense Interest ExpenseCr | 51 | 54 | 50 | 50 | 48 | 37 | 23 | 18 | 14 | 12 | 13 | 13 |
Depreciation DepreciationCr | 19 | 22 | 24 | 20 | 20 | 16 | 12 | 12 | 12 | 11 | 11 | 11 |
PBT PBTCr | -52 | -18 | -4 | 7 | -12 | -15 | 11 | 12 | -46 | 25 | 11 | 19 |
| 2 | 1 | 5 | 6 | 3 | 0 | -5 | -3 | 3 | -2 | 2 | 2 | |
PAT PATCr | -54 | -19 | -9 | 0 | -15 | -16 | 16 | 15 | -49 | 27 | 9 | 17 |
Growth PAT Growth% | -513.6 | 65.3 | 54.6 | 103.8 | -4,796.0 | -2.7 | 204.6 | -9.3 | -428.0 | 155.0 | -64.6 | -43.9 |
NPM NPM% | -6.7 | -2.8 | -1.3 | 0.0 | -2.3 | -3.6 | 4.0 | 3.3 | -13.4 | 6.0 | 2.2 | 4.0 |
| -26.0 | -8.8 | -4.0 | 0.1 | -7.1 | -7.3 | 7.7 | 7.0 | -22.8 | 12.5 | 4.4 | 8.2 |
| 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 | 817 | 681 | 665 | 751 | 660 | 431 | 406 | 449 | 363 | 443 | 431 | 434 |
Growth Revenue Growth% | -5.3 | -16.7 | -2.4 | 13.0 | -12.1 | -34.7 | -5.7 | 10.5 | -19.1 | 22.0 | -2.8 | -2.9 |
| 810 | 653 | 615 | 686 | 632 | 400 | 377 | 437 | 397 | 417 | 408 | 404 | |
| 8 | 28 | 50 | 65 | 28 | 31 | 30 | 12 | -34 | 26 | 23 | 30 | |
OPM OPM% | 0.9 | 4.0 | 7.5 | 8.7 | 4.3 | 7.1 | 7.3 | 2.7 | -9.3 | 5.8 | 5.4 | 6.9 |
| 11 | 30 | 21 | 12 | 26 | 7 | 17 | 30 | 14 | 23 | 12 | 13 | |
Interest Expense Interest ExpenseCr | 51 | 54 | 50 | 50 | 48 | 37 | 23 | 18 | 14 | 12 | 13 | 13 |
Depreciation DepreciationCr | 19 | 22 | 24 | 20 | 20 | 16 | 12 | 12 | 12 | 11 | 11 | 11 |
PBT PBTCr | -52 | -18 | -4 | 7 | -12 | -15 | 11 | 12 | -46 | 25 | 11 | 19 |
| 2 | 1 | 5 | 6 | 3 | 0 | -5 | -3 | 3 | -2 | 2 | 2 | |
PAT PATCr | -54 | -19 | -9 | 0 | -15 | -16 | 16 | 15 | -49 | 27 | 9 | 17 |
Growth PAT Growth% | -513.6 | 65.3 | 54.6 | 103.8 | -4,796.0 | -2.7 | 204.6 | -9.3 | -428.0 | 155.0 | -64.6 | -43.9 |
NPM NPM% | -6.7 | -2.8 | -1.3 | 0.0 | -2.3 | -3.6 | 4.0 | 3.3 | -13.4 | 6.0 | 2.2 | 4.0 |
| -26.0 | -8.8 | -4.0 | 0.1 | -7.1 | -7.3 | 7.7 | 7.0 | -22.8 | 12.5 | 4.4 | 8.2 |
| Financial Year | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|---|---|---|---|---|---|---|
Equity Capital Equity CapitalCr | 21 | 21 | 21 | 21 | 21 | 21 | 21 | 21 | 21 | 21 | 21 |
Reserves ReservesCr | 155 | 262 | 271 | 268 | 255 | 231 | 249 | 255 | 196 | 224 | 237 |
| 447 | 435 | 466 | 468 | 449 | 281 | 249 | 228 | 197 | 219 | 237 | |
| 240 | 218 | 184 | 168 | 132 | 90 | 78 | 46 | 62 | 50 | 58 | |
| 865 | 936 | 942 | 925 | 857 | 624 | 597 | 550 | 477 | 514 | 553 | |
| 454 | 434 | 432 | 435 | 393 | 281 | 258 | 230 | 189 | 211 | 249 | |
| 411 | 502 | 510 | 490 | 463 | 343 | 340 | 321 | 288 | 303 | 304 | |
| 865 | 936 | 942 | 925 | 857 | 624 | 597 | 550 | 477 | 514 | 553 |
| 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 | 21 | 21 | 21 | 21 | 21 | 21 | 21 | 21 | 21 | 21 | 21 |
Reserves ReservesCr | 155 | 262 | 271 | 268 | 255 | 231 | 249 | 255 | 196 | 224 | 237 |
| 447 | 435 | 466 | 468 | 449 | 281 | 249 | 228 | 197 | 219 | 237 | |
| 240 | 218 | 184 | 168 | 132 | 90 | 78 | 46 | 62 | 50 | 58 | |
| 865 | 936 | 942 | 925 | 857 | 624 | 597 | 550 | 477 | 514 | 553 | |
| 454 | 434 | 432 | 435 | 393 | 281 | 258 | 230 | 189 | 211 | 249 | |
| 411 | 502 | 510 | 490 | 463 | 343 | 340 | 321 | 288 | 303 | 304 | |
| 865 | 936 | 942 | 925 | 857 | 624 | 597 | 550 | 477 | 514 | 553 |
| Financial Year | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| 40 | 47 | 69 | 102 | 73 | 68 | 69 | 48 | 33 | 8 | 14 | |
| -8 | 41 | -14 | -18 | 1 | 108 | -2 | 11 | -3 | -7 | -8 | |
| -30 | -83 | -74 | -82 | -73 | -178 | -68 | -57 | -30 | -3 | -4 | |
Net Cash Flow Net Cash FlowCr | 3 | 5 | -20 | 1 | 1 | -2 | -1 | 2 | 0 | -2 | 2 |
Free Cash Flow Free Cash FlowCr | 29 | 64 | 53 | 87 | 62 | 151 | 62 | 49 | 29 | 1 | 6 |
CFO To PAT CFO To PAT% | -74.2 | -250.9 | -802.3 | 31,319.6 | -478.3 | -436.8 | 419.8 | 326.2 | -67.3 | 28.8 | 150.5 |
CFO To EBITDA CFO To EBITDA% | 534.6 | 171.4 | 138.3 | 155.4 | 255.7 | 223.5 | 230.3 | 404.5 | -97.3 | 30.0 | 61.0 |
| Financial Year | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| 40 | 47 | 69 | 102 | 73 | 68 | 69 | 48 | 33 | 8 | 14 | |
| -8 | 41 | -14 | -18 | 1 | 108 | -2 | 11 | -3 | -7 | -8 | |
| -30 | -83 | -74 | -82 | -73 | -178 | -68 | -57 | -30 | -3 | -4 | |
Net Cash Flow Net Cash FlowCr | 3 | 5 | -20 | 1 | 1 | -2 | -1 | 2 | 0 | -2 | 2 |
Free Cash Flow Free Cash FlowCr | 29 | 64 | 53 | 87 | 62 | 151 | 62 | 49 | 29 | 1 | 6 |
CFO To PAT CFO To PAT% | -74.2 | -250.9 | -802.3 | 31,319.6 | -478.3 | -436.8 | 419.8 | 326.2 | -67.3 | 28.8 | 150.5 |
CFO To EBITDA CFO To EBITDA% | 534.6 | 171.4 | 138.3 | 155.4 | 255.7 | 223.5 | 230.3 | 404.5 | -97.3 | 30.0 | 61.0 |
| 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 | 131 | 139 | 132 | 105 | 41 | 93 | 139 | 132 | 157 | 205 | 172 | 224 |
Price To Earnings Price To Earnings | 326.7 | 8.5 | 8.9 | 7.7 | 18.2 | 12.8 | ||||||
Price To Sales Price To Sales | 0.2 | 0.2 | 0.2 | 0.1 | 0.1 | 0.2 | 0.3 | 0.3 | 0.4 | 0.5 | 0.4 | 0.5 |
Price To Book Price To Book | 0.9 | 0.5 | 0.5 | 0.4 | 0.1 | 0.4 | 0.5 | 0.5 | 0.7 | 0.8 | 0.7 | 0.9 |
EV To EBITDA EV To EBITDA | 74.5 | 19.4 | 10.0 | 6.8 | 10.8 | 8.9 | 10.7 | 22.9 | -8.4 | 13.4 | 13.6 | 11.9 |
GPM GPM% | 31.1 | 33.6 | 37.1 | 36.6 | 34.9 | 43.1 | 47.3 | 43.9 | 43.0 | 42.5 | 46.3 | 46.3 |
OPM OPM% | 0.9 | 4.0 | 7.5 | 8.7 | 4.3 | 7.1 | 7.3 | 2.7 | -9.3 | 5.8 | 5.4 | 6.9 |
NPM NPM% | -6.7 | -2.8 | -1.3 | 0.0 | -2.3 | -3.6 | 4.0 | 3.3 | -13.4 | 6.0 | 2.2 | 4.0 |
ROCE ROCE% | -0.1 | 5.1 | 6.9 | 8.9 | 6.2 | 4.9 | 7.7 | 7.2 | -9.2 | 9.7 | 5.9 | 5.9 |
ROE ROE% | -30.9 | -6.6 | -2.9 | 0.1 | -5.5 | -6.2 | 6.1 | 5.4 | -22.4 | 10.9 | 3.7 | 3.7 |
ROA ROA% | -6.3 | -2.0 | -0.9 | 0.0 | -1.8 | -2.5 | 2.7 | 2.7 | -10.2 | 5.2 | 1.7 | 1.7 |
| Financial Year | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 | Current |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
Market Cap Market CapitalizationCr | 131 | 139 | 132 | 105 | 41 | 93 | 139 | 132 | 157 | 205 | 172 | 224 |
Price To Earnings Price To Earnings | 326.7 | 8.5 | 8.9 | 7.7 | 18.2 | 12.8 | ||||||
Price To Sales Price To Sales | 0.2 | 0.2 | 0.2 | 0.1 | 0.1 | 0.2 | 0.3 | 0.3 | 0.4 | 0.5 | 0.4 | 0.5 |
Price To Book Price To Book | 0.9 | 0.5 | 0.5 | 0.4 | 0.1 | 0.4 | 0.5 | 0.5 | 0.7 | 0.8 | 0.7 | 0.9 |
EV To EBITDA EV To EBITDA | 74.5 | 19.4 | 10.0 | 6.8 | 10.8 | 8.9 | 10.7 | 22.9 | -8.4 | 13.4 | 13.6 | 11.9 |
GPM GPM% | 31.1 | 33.6 | 37.1 | 36.6 | 34.9 | 43.1 | 47.3 | 43.9 | 43.0 | 42.5 | 46.3 | 46.3 |
OPM OPM% | 0.9 | 4.0 | 7.5 | 8.7 | 4.3 | 7.1 | 7.3 | 2.7 | -9.3 | 5.8 | 5.4 | 6.9 |
NPM NPM% | -6.7 | -2.8 | -1.3 | 0.0 | -2.3 | -3.6 | 4.0 | 3.3 | -13.4 | 6.0 | 2.2 | 4.0 |
ROCE ROCE% | -0.1 | 5.1 | 6.9 | 8.9 | 6.2 | 4.9 | 7.7 | 7.2 | -9.2 | 9.7 | 5.9 | 5.9 |
ROE ROE% | -30.9 | -6.6 | -2.9 | 0.1 | -5.5 | -6.2 | 6.1 | 5.4 | -22.4 | 10.9 | 3.7 | 3.7 |
ROA ROA% | -6.3 | -2.0 | -0.9 | 0.0 | -1.8 | -2.5 | 2.7 | 2.7 | -10.2 | 5.2 | 1.7 | 1.7 |
Documents — Gillanders Arbuthnot & Company Ltd