| 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 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| 35 | 31 | 44 | 35 | 57 | 46 | 52 | 41 | 34 | 38 | 18 | 45 | |
Growth YoY Revenue Growth YoY% | 15.8 | -1.6 | 64.3 | 27.3 | 61.8 | 47.4 | 17.6 | 16.5 | -41.2 | -16.2 | -65.4 | 8.4 |
| 30 | 26 | 35 | 26 | 45 | 43 | 44 | 35 | 31 | 32 | 32 | 37 | |
| 6 | 5 | 9 | 9 | 12 | 3 | 7 | 6 | 2 | 6 | -14 | 8 | |
OPM OPM% | 16.1 | 16.6 | 20.6 | 25.9 | 20.9 | 7.4 | 13.8 | 15.5 | 7.1 | 16.0 | -79.5 | 17.6 |
| 0 | 0 | 0 | 0 | 0 | 1 | 1 | 1 | 1 | 1 | 71 | 19 | |
Interest Expense Interest ExpenseCr | 3 | 3 | 4 | 4 | 5 | 5 | 6 | 6 | 6 | 6 | 6 | 6 |
Depreciation DepreciationCr | 1 | 1 | 0 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 |
PBT PBTCr | 3 | 2 | 5 | 4 | 6 | -1 | 0 | 0 | -3 | 0 | 50 | 21 |
| 1 | 1 | 2 | 2 | 3 | 1 | 0 | 0 | -1 | 0 | 7 | 3 | |
| 2 | 1 | 3 | 3 | 4 | -2 | 0 | 0 | -3 | 0 | 43 | 17 | |
Growth YoY PAT Growth YoY% | 1,045.0 | 212.2 | 850.0 | 400.0 | 101.6 | -261.7 | -99.0 | -95.9 | -166.1 | 90.8 | 1,43,400.0 | 14,275.0 |
NPM NPM% | 5.3 | 4.1 | 6.8 | 8.2 | 6.6 | -4.5 | 0.1 | 0.3 | -7.5 | -0.5 | 241.0 | 38.6 |
| 0.3 | 0.2 | 0.5 | 0.4 | 0.5 | -0.3 | 0.0 | 0.0 | -0.3 | 0.0 | 5.9 | 2.4 |
| 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 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| 35 | 31 | 44 | 35 | 57 | 46 | 52 | 41 | 34 | 38 | 18 | 45 | |
Growth YoY Revenue Growth YoY% | 15.8 | -1.6 | 64.3 | 27.3 | 61.8 | 47.4 | 17.6 | 16.5 | -41.2 | -16.2 | -65.4 | 8.4 |
| 30 | 26 | 35 | 26 | 45 | 43 | 44 | 35 | 31 | 32 | 32 | 37 | |
| 6 | 5 | 9 | 9 | 12 | 3 | 7 | 6 | 2 | 6 | -14 | 8 | |
OPM OPM% | 16.1 | 16.6 | 20.6 | 25.9 | 20.9 | 7.4 | 13.8 | 15.5 | 7.1 | 16.0 | -79.5 | 17.6 |
| 0 | 0 | 0 | 0 | 0 | 1 | 1 | 1 | 1 | 1 | 71 | 19 | |
Interest Expense Interest ExpenseCr | 3 | 3 | 4 | 4 | 5 | 5 | 6 | 6 | 6 | 6 | 6 | 6 |
Depreciation DepreciationCr | 1 | 1 | 0 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 |
PBT PBTCr | 3 | 2 | 5 | 4 | 6 | -1 | 0 | 0 | -3 | 0 | 50 | 21 |
| 1 | 1 | 2 | 2 | 3 | 1 | 0 | 0 | -1 | 0 | 7 | 3 | |
| 2 | 1 | 3 | 3 | 4 | -2 | 0 | 0 | -3 | 0 | 43 | 17 | |
Growth YoY PAT Growth YoY% | 1,045.0 | 212.2 | 850.0 | 400.0 | 101.6 | -261.7 | -99.0 | -95.9 | -166.1 | 90.8 | 1,43,400.0 | 14,275.0 |
NPM NPM% | 5.3 | 4.1 | 6.8 | 8.2 | 6.6 | -4.5 | 0.1 | 0.3 | -7.5 | -0.5 | 241.0 | 38.6 |
| 0.3 | 0.2 | 0.5 | 0.4 | 0.5 | -0.3 | 0.0 | 0.0 | -0.3 | 0.0 | 5.9 | 2.4 |
| Financial Year | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 | TTM |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
Revenue RevenueCr | 95 | 83 | 75 | 92 | 58 | 52 | 103 | 115 | 138 | 190 | 131 | 135 |
Growth Revenue Growth% | -36.9 | -12.8 | -8.8 | 22.1 | -36.7 | -10.5 | 98.4 | 11.1 | 20.3 | 37.6 | -31.0 | -31.3 |
| 59 | 41 | 49 | 64 | 39 | 39 | 98 | 93 | 114 | 159 | 131 | 133 | |
| 36 | 41 | 27 | 28 | 19 | 13 | 6 | 22 | 25 | 32 | 1 | 2 | |
OPM OPM% | 38.0 | 49.8 | 35.7 | 30.4 | 32.8 | 25.2 | 5.7 | 19.3 | 17.9 | 16.6 | 0.6 | 1.6 |
| 1 | 1 | 2 | 1 | 3 | 1 | 0 | 1 | 1 | 2 | 74 | 92 | |
Interest Expense Interest ExpenseCr | 21 | 21 | 20 | 22 | 27 | 28 | 25 | 20 | 13 | 20 | 24 | 24 |
Depreciation DepreciationCr | 3 | 3 | 2 | 2 | 2 | 1 | 2 | 2 | 2 | 3 | 4 | 3 |
PBT PBTCr | 14 | 19 | 7 | 5 | -7 | -15 | -21 | 1 | 10 | 10 | 47 | 67 |
| 3 | 3 | 1 | 2 | -1 | -4 | -4 | 1 | 4 | 6 | 6 | 10 | |
PAT PATCr | 11 | 16 | 6 | 3 | -6 | -12 | -17 | 0 | 7 | 5 | 40 | 58 |
Growth PAT Growth% | -34.8 | 43.2 | -63.2 | -50.8 | -302.2 | -100.8 | -46.8 | 98.0 | 2,088.9 | -30.8 | 766.0 | 2,947.1 |
NPM NPM% | 11.6 | 19.0 | 7.7 | 3.1 | -9.9 | -22.2 | -16.4 | -0.3 | 4.9 | 2.5 | 30.8 | 42.7 |
| 1.8 | 2.6 | 1.0 | 0.5 | -0.9 | -1.9 | -2.8 | 0.0 | 1.1 | 0.6 | 5.5 | 7.8 |
| 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 | 95 | 83 | 75 | 92 | 58 | 52 | 103 | 115 | 138 | 190 | 131 | 135 |
Growth Revenue Growth% | -36.9 | -12.8 | -8.8 | 22.1 | -36.7 | -10.5 | 98.4 | 11.1 | 20.3 | 37.6 | -31.0 | -31.3 |
| 59 | 41 | 49 | 64 | 39 | 39 | 98 | 93 | 114 | 159 | 131 | 133 | |
| 36 | 41 | 27 | 28 | 19 | 13 | 6 | 22 | 25 | 32 | 1 | 2 | |
OPM OPM% | 38.0 | 49.8 | 35.7 | 30.4 | 32.8 | 25.2 | 5.7 | 19.3 | 17.9 | 16.6 | 0.6 | 1.6 |
| 1 | 1 | 2 | 1 | 3 | 1 | 0 | 1 | 1 | 2 | 74 | 92 | |
Interest Expense Interest ExpenseCr | 21 | 21 | 20 | 22 | 27 | 28 | 25 | 20 | 13 | 20 | 24 | 24 |
Depreciation DepreciationCr | 3 | 3 | 2 | 2 | 2 | 1 | 2 | 2 | 2 | 3 | 4 | 3 |
PBT PBTCr | 14 | 19 | 7 | 5 | -7 | -15 | -21 | 1 | 10 | 10 | 47 | 67 |
| 3 | 3 | 1 | 2 | -1 | -4 | -4 | 1 | 4 | 6 | 6 | 10 | |
PAT PATCr | 11 | 16 | 6 | 3 | -6 | -12 | -17 | 0 | 7 | 5 | 40 | 58 |
Growth PAT Growth% | -34.8 | 43.2 | -63.2 | -50.8 | -302.2 | -100.8 | -46.8 | 98.0 | 2,088.9 | -30.8 | 766.0 | 2,947.1 |
NPM NPM% | 11.6 | 19.0 | 7.7 | 3.1 | -9.9 | -22.2 | -16.4 | -0.3 | 4.9 | 2.5 | 30.8 | 42.7 |
| 1.8 | 2.6 | 1.0 | 0.5 | -0.9 | -1.9 | -2.8 | 0.0 | 1.1 | 0.6 | 5.5 | 7.8 |
| 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 | 8 | 8 | 8 | 8 | 8 | 8 | 8 | 8 | 12 | 15 | 15 |
Reserves ReservesCr | 135 | 151 | 156 | 158 | 151 | 140 | 123 | 123 | 125 | 181 | 225 |
| 142 | 146 | 121 | 69 | 110 | 153 | 117 | 123 | 148 | 130 | 122 | |
| 111 | 26 | 59 | 118 | 109 | 73 | 84 | 52 | 35 | 96 | 64 | |
| 397 | 332 | 345 | 353 | 378 | 374 | 332 | 305 | 320 | 421 | 425 | |
| 272 | 265 | 263 | 286 | 308 | 299 | 251 | 226 | 242 | 339 | 372 | |
| 125 | 67 | 82 | 67 | 71 | 76 | 81 | 79 | 79 | 82 | 53 | |
| 397 | 332 | 345 | 353 | 378 | 374 | 332 | 305 | 320 | 421 | 425 |
| 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 | 8 | 8 | 8 | 8 | 8 | 8 | 8 | 8 | 12 | 15 | 15 |
Reserves ReservesCr | 135 | 151 | 156 | 158 | 151 | 140 | 123 | 123 | 125 | 181 | 225 |
| 142 | 146 | 121 | 69 | 110 | 153 | 117 | 123 | 148 | 130 | 122 | |
| 111 | 26 | 59 | 118 | 109 | 73 | 84 | 52 | 35 | 96 | 64 | |
| 397 | 332 | 345 | 353 | 378 | 374 | 332 | 305 | 320 | 421 | 425 | |
| 272 | 265 | 263 | 286 | 308 | 299 | 251 | 226 | 242 | 339 | 372 | |
| 125 | 67 | 82 | 67 | 71 | 76 | 81 | 79 | 79 | 82 | 53 | |
| 397 | 332 | 345 | 353 | 378 | 374 | 332 | 305 | 320 | 421 | 425 |
| Financial Year | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|---|---|---|---|
| 13 | -10 | 19 | 58 | 88 | 29 | -69 | 10 | |
| 9 | -2 | -1 | -1 | -2 | -2 | -9 | 78 | |
| -16 | 7 | -20 | -56 | -84 | -29 | 89 | -82 | |
Net Cash Flow Net Cash FlowCr | 6 | -5 | -2 | 1 | 2 | -2 | 11 | 5 |
Free Cash Flow Free Cash FlowCr | 21 | -12 | 18 | 57 | 86 | 25 | -74 | |
CFO To PAT CFO To PAT% | 464.9 | 180.5 | -162.3 | -341.2 | -25,920.5 | 430.0 | -1,469.1 | 24.3 |
CFO To EBITDA CFO To EBITDA% | 47.3 | -54.5 | 143.0 | 988.8 | 395.8 | 117.5 | -216.8 | 1,329.7 |
| Financial Year | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|---|---|---|---|
| 13 | -10 | 19 | 58 | 88 | 29 | -69 | 10 | |
| 9 | -2 | -1 | -1 | -2 | -2 | -9 | 78 | |
| -16 | 7 | -20 | -56 | -84 | -29 | 89 | -82 | |
Net Cash Flow Net Cash FlowCr | 6 | -5 | -2 | 1 | 2 | -2 | 11 | 5 |
Free Cash Flow Free Cash FlowCr | 21 | -12 | 18 | 57 | 86 | 25 | -74 | |
CFO To PAT CFO To PAT% | 464.9 | 180.5 | -162.3 | -341.2 | -25,920.5 | 430.0 | -1,469.1 | 24.3 |
CFO To EBITDA CFO To EBITDA% | 47.3 | -54.5 | 143.0 | 988.8 | 395.8 | 117.5 | -216.8 | 1,329.7 |
| 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 | 108 | 112 | 108 | 67 | 13 | 24 | 102 | 111 | 304 | 161 | 139 | 257 |
Price To Earnings Price To Earnings | 10.6 | 7.1 | 18.7 | 23.8 | 45.1 | 34.6 | 3.4 | 4.5 | ||||
Price To Sales Price To Sales | 1.1 | 1.4 | 1.4 | 0.7 | 0.2 | 0.5 | 1.0 | 1.0 | 2.2 | 0.8 | 1.1 | 1.9 |
Price To Book Price To Book | 0.8 | 0.7 | 0.7 | 0.4 | 0.1 | 0.2 | 0.8 | 0.8 | 2.2 | 0.8 | 0.6 | 1.1 |
EV To EBITDA EV To EBITDA | 7.5 | 4.9 | 9.7 | 7.8 | 8.0 | 17.2 | 46.4 | 9.7 | 16.0 | 9.4 | 303.7 | 153.7 |
GPM GPM% | 57.1 | 64.4 | 54.6 | 50.2 | 64.6 | 48.9 | 21.3 | 35.1 | 30.8 | 34.2 | ||
OPM OPM% | 38.0 | 49.8 | 35.7 | 30.4 | 32.8 | 25.2 | 5.7 | 19.3 | 17.9 | 16.6 | 0.6 | 1.6 |
NPM NPM% | 11.6 | 19.0 | 7.7 | 3.1 | -9.9 | -22.2 | -16.4 | -0.3 | 4.9 | 2.5 | 30.8 | 42.7 |
ROCE ROCE% | 11.3 | 15.3 | 8.2 | 8.4 | 6.7 | 3.5 | 1.5 | 8.7 | 10.1 | 8.7 | 20.5 | 20.5 |
ROE ROE% | 7.7 | 9.9 | 3.5 | 1.7 | -3.6 | -7.8 | -13.0 | -0.3 | 4.9 | 2.4 | 16.9 | 16.9 |
ROA ROA% | 2.8 | 4.7 | 1.7 | 0.8 | -1.5 | -3.1 | -5.1 | -0.1 | 2.1 | 1.1 | 9.5 | 9.5 |
| 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 | 108 | 112 | 108 | 67 | 13 | 24 | 102 | 111 | 304 | 161 | 139 | 257 |
Price To Earnings Price To Earnings | 10.6 | 7.1 | 18.7 | 23.8 | 45.1 | 34.6 | 3.4 | 4.5 | ||||
Price To Sales Price To Sales | 1.1 | 1.4 | 1.4 | 0.7 | 0.2 | 0.5 | 1.0 | 1.0 | 2.2 | 0.8 | 1.1 | 1.9 |
Price To Book Price To Book | 0.8 | 0.7 | 0.7 | 0.4 | 0.1 | 0.2 | 0.8 | 0.8 | 2.2 | 0.8 | 0.6 | 1.1 |
EV To EBITDA EV To EBITDA | 7.5 | 4.9 | 9.7 | 7.8 | 8.0 | 17.2 | 46.4 | 9.7 | 16.0 | 9.4 | 303.7 | 153.7 |
GPM GPM% | 57.1 | 64.4 | 54.6 | 50.2 | 64.6 | 48.9 | 21.3 | 35.1 | 30.8 | 34.2 | ||
OPM OPM% | 38.0 | 49.8 | 35.7 | 30.4 | 32.8 | 25.2 | 5.7 | 19.3 | 17.9 | 16.6 | 0.6 | 1.6 |
NPM NPM% | 11.6 | 19.0 | 7.7 | 3.1 | -9.9 | -22.2 | -16.4 | -0.3 | 4.9 | 2.5 | 30.8 | 42.7 |
ROCE ROCE% | 11.3 | 15.3 | 8.2 | 8.4 | 6.7 | 3.5 | 1.5 | 8.7 | 10.1 | 8.7 | 20.5 | 20.5 |
ROE ROE% | 7.7 | 9.9 | 3.5 | 1.7 | -3.6 | -7.8 | -13.0 | -0.3 | 4.9 | 2.4 | 16.9 | 16.9 |
ROA ROA% | 2.8 | 4.7 | 1.7 | 0.8 | -1.5 | -3.1 | -5.1 | -0.1 | 2.1 | 1.1 | 9.5 | 9.5 |
Documents — Lancor Holdings Ltd