| 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 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| 1 | 1 | 1 | 0 | 4 | 5 | 4 | 6 | 2 | 0 | 0 | 0 | |
Growth YoY Revenue Growth YoY% | -69.3 | 30.6 | -30.9 | -23.4 | 476.1 | 696.9 | 581.0 | 1,081.6 | -63.1 | -100.0 | -100.0 | -100.0 |
| 1 | 1 | 2 | 1 | 4 | 5 | 7 | 7 | 2 | 2 | 1 | 0 | |
| 0 | 0 | -1 | -1 | 0 | 0 | -3 | -1 | -1 | -2 | -1 | 0 | |
OPM OPM% | -59.1 | -60.9 | -172.4 | -104.1 | -8.1 | -5.9 | -79.0 | -21.4 | -44.4 | |||
| 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 2 | 2 | 2 | 1 | |
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 | 0 | 1 | 0 | 1 | 1 | 1 | -2 | 0 | 1 | 0 | 0 | 1 |
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | |
| 0 | 0 | 0 | 1 | 1 | 1 | -2 | 0 | 1 | 0 | 0 | 1 | |
Growth YoY PAT Growth YoY% | 157.9 | -82.6 | 108.8 | 243.8 | 400.0 | 128.6 | -1,223.5 | -96.4 | -0.9 | -127.1 | 115.2 | 4,150.0 |
NPM NPM% | 31.0 | 65.6 | 29.3 | 112.2 | 26.9 | 18.8 | -48.4 | 0.3 | 72.2 | |||
| 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 |
| 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 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| 1 | 1 | 1 | 0 | 4 | 5 | 4 | 6 | 2 | 0 | 0 | 0 | |
Growth YoY Revenue Growth YoY% | -69.3 | 30.6 | -30.9 | -23.4 | 476.1 | 696.9 | 581.0 | 1,081.6 | -63.1 | -100.0 | -100.0 | -100.0 |
| 1 | 1 | 2 | 1 | 4 | 5 | 7 | 7 | 2 | 2 | 1 | 0 | |
| 0 | 0 | -1 | -1 | 0 | 0 | -3 | -1 | -1 | -2 | -1 | 0 | |
OPM OPM% | -59.1 | -60.9 | -172.4 | -104.1 | -8.1 | -5.9 | -79.0 | -21.4 | -44.4 | |||
| 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 2 | 2 | 2 | 1 | |
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 | 0 | 1 | 0 | 1 | 1 | 1 | -2 | 0 | 1 | 0 | 0 | 1 |
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | |
| 0 | 0 | 0 | 1 | 1 | 1 | -2 | 0 | 1 | 0 | 0 | 1 | |
Growth YoY PAT Growth YoY% | 157.9 | -82.6 | 108.8 | 243.8 | 400.0 | 128.6 | -1,223.5 | -96.4 | -0.9 | -127.1 | 115.2 | 4,150.0 |
NPM NPM% | 31.0 | 65.6 | 29.3 | 112.2 | 26.9 | 18.8 | -48.4 | 0.3 | 72.2 | |||
| 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 |
| 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 | 40 | 31 | 20 | 11 | 9 | 8 | 9 | 7 | 3 | 14 | 7 | 2 |
Growth Revenue Growth% | 69.3 | -23.7 | -33.4 | -48.1 | -10.5 | -19.5 | 14.8 | -25.0 | -60.7 | 428.8 | -46.4 | -92.0 |
| 39 | 29 | 16 | 11 | 13 | 8 | 13 | 10 | 5 | 18 | 11 | 6 | |
| 2 | 1 | 5 | 0 | -3 | -1 | -4 | -3 | -2 | -4 | -4 | -4 | |
OPM OPM% | 3.8 | 4.0 | 23.0 | -0.9 | -36.8 | -7.0 | -44.4 | -48.7 | -81.0 | -31.4 | -50.4 | -268.9 |
| 0 | 0 | 0 | 1 | 1 | 2 | 0 | 3 | 3 | 5 | 5 | 7 | |
Interest Expense Interest ExpenseCr | 1 | 1 | 1 | 1 | 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 | 0 | 4 | 0 | -3 | 1 | -4 | 0 | 1 | 1 | 1 | 2 |
| 0 | 0 | 1 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | |
PAT PATCr | 0 | 0 | 3 | 0 | -3 | 1 | -4 | 0 | 1 | 1 | 1 | 2 |
Growth PAT Growth% | 8.1 | -26.2 | 818.5 | -91.9 | -1,316.2 | 129.0 | -601.0 | 91.5 | 389.5 | -28.6 | 36.0 | 1,058.8 |
NPM NPM% | 1.0 | 1.0 | 13.6 | 2.1 | -28.7 | 10.3 | -45.1 | -5.1 | 37.6 | 5.1 | 12.9 | 130.5 |
| 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 |
| 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 | 40 | 31 | 20 | 11 | 9 | 8 | 9 | 7 | 3 | 14 | 7 | 2 |
Growth Revenue Growth% | 69.3 | -23.7 | -33.4 | -48.1 | -10.5 | -19.5 | 14.8 | -25.0 | -60.7 | 428.8 | -46.4 | -92.0 |
| 39 | 29 | 16 | 11 | 13 | 8 | 13 | 10 | 5 | 18 | 11 | 6 | |
| 2 | 1 | 5 | 0 | -3 | -1 | -4 | -3 | -2 | -4 | -4 | -4 | |
OPM OPM% | 3.8 | 4.0 | 23.0 | -0.9 | -36.8 | -7.0 | -44.4 | -48.7 | -81.0 | -31.4 | -50.4 | -268.9 |
| 0 | 0 | 0 | 1 | 1 | 2 | 0 | 3 | 3 | 5 | 5 | 7 | |
Interest Expense Interest ExpenseCr | 1 | 1 | 1 | 1 | 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 | 0 | 4 | 0 | -3 | 1 | -4 | 0 | 1 | 1 | 1 | 2 |
| 0 | 0 | 1 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | |
PAT PATCr | 0 | 0 | 3 | 0 | -3 | 1 | -4 | 0 | 1 | 1 | 1 | 2 |
Growth PAT Growth% | 8.1 | -26.2 | 818.5 | -91.9 | -1,316.2 | 129.0 | -601.0 | 91.5 | 389.5 | -28.6 | 36.0 | 1,058.8 |
NPM NPM% | 1.0 | 1.0 | 13.6 | 2.1 | -28.7 | 10.3 | -45.1 | -5.1 | 37.6 | 5.1 | 12.9 | 130.5 |
| 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 |
| 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 | 31 | 31 | 94 | 94 | 94 | 94 | 94 | 141 | 141 | 141 | 141 |
Reserves ReservesCr | 135 | 135 | 75 | 77 | 77 | 78 | 74 | 30 | 31 | 32 | 34 |
| 15 | 4 | 3 | 2 | 4 | 5 | 10 | 6 | 3 | 3 | 2 | |
| 5 | 4 | 4 | 0 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | |
| 186 | 174 | 177 | 174 | 176 | 178 | 179 | 178 | 176 | 178 | 178 | |
| 20 | 67 | 63 | 64 | 149 | 46 | 50 | 64 | 95 | 97 | 99 | |
| 166 | 107 | 114 | 110 | 27 | 132 | 129 | 113 | 81 | 81 | 79 | |
| 186 | 174 | 177 | 174 | 176 | 178 | 179 | 178 | 176 | 178 | 178 |
| 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 | 31 | 31 | 94 | 94 | 94 | 94 | 94 | 141 | 141 | 141 | 141 |
Reserves ReservesCr | 135 | 135 | 75 | 77 | 77 | 78 | 74 | 30 | 31 | 32 | 34 |
| 15 | 4 | 3 | 2 | 4 | 5 | 10 | 6 | 3 | 3 | 2 | |
| 5 | 4 | 4 | 0 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | |
| 186 | 174 | 177 | 174 | 176 | 178 | 179 | 178 | 176 | 178 | 178 | |
| 20 | 67 | 63 | 64 | 149 | 46 | 50 | 64 | 95 | 97 | 99 | |
| 166 | 107 | 114 | 110 | 27 | 132 | 129 | 113 | 81 | 81 | 79 | |
| 186 | 174 | 177 | 174 | 176 | 178 | 179 | 178 | 176 | 178 | 178 |
| Financial Year | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| -2 | 3 | 5 | 2 | -83 | 0 | 1 | 46 | -7 | -6 | 4 | |
| 3 | 1 | -6 | 3 | 83 | 0 | 0 | -41 | 3 | 4 | -2 | |
| -1 | -2 | 0 | -5 | 0 | 0 | 0 | 0 | 0 | 1 | 0 | |
Net Cash Flow Net Cash FlowCr | 0 | 3 | -1 | 0 | 0 | 0 | 0 | 4 | -4 | -1 | 2 |
Free Cash Flow Free Cash FlowCr | -2 | 3 | 4 | 5 | -91 | 0 | 1 | 47 | -7 | -7 | |
CFO To PAT CFO To PAT% | -474.3 | 1,094.4 | 182.4 | 896.3 | 3,053.9 | -41.5 | -18.4 | -13,652.8 | -735.6 | -856.1 | 435.1 |
CFO To EBITDA CFO To EBITDA% | -128.2 | 268.0 | 107.5 | -2,113.0 | 2,378.6 | 61.4 | -18.8 | -1,429.3 | 341.1 | 138.5 | -111.1 |
| Financial Year | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| -2 | 3 | 5 | 2 | -83 | 0 | 1 | 46 | -7 | -6 | 4 | |
| 3 | 1 | -6 | 3 | 83 | 0 | 0 | -41 | 3 | 4 | -2 | |
| -1 | -2 | 0 | -5 | 0 | 0 | 0 | 0 | 0 | 1 | 0 | |
Net Cash Flow Net Cash FlowCr | 0 | 3 | -1 | 0 | 0 | 0 | 0 | 4 | -4 | -1 | 2 |
Free Cash Flow Free Cash FlowCr | -2 | 3 | 4 | 5 | -91 | 0 | 1 | 47 | -7 | -7 | |
CFO To PAT CFO To PAT% | -474.3 | 1,094.4 | 182.4 | 896.3 | 3,053.9 | -41.5 | -18.4 | -13,652.8 | -735.6 | -856.1 | 435.1 |
CFO To EBITDA CFO To EBITDA% | -128.2 | 268.0 | 107.5 | -2,113.0 | 2,378.6 | 61.4 | -18.8 | -1,429.3 | 341.1 | 138.5 | -111.1 |
| Financial Year | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 | Current |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
Market Cap Market CapitalizationCr | 85 | 114 | 199 | 13 | 8 | 23 | 64 | 54 | 69 | 106 | 133 | 76 |
Price To Earnings Price To Earnings | 207.7 | 363.0 | 73.1 | 67.5 | 30.0 | 49.0 | 141.1 | 27.0 | ||||
Price To Sales Price To Sales | 2.1 | 3.7 | 9.8 | 1.2 | 0.9 | 3.0 | 7.3 | 8.2 | 26.8 | 7.8 | 18.2 | 50.5 |
Price To Book Price To Book | 0.5 | 0.7 | 1.2 | 0.1 | 0.1 | 0.1 | 0.4 | 0.3 | 0.4 | 0.6 | 0.8 | 0.4 |
EV To EBITDA EV To EBITDA | 59.3 | 93.4 | 43.0 | -122.0 | -2.1 | -40.8 | -16.1 | -14.9 | -32.0 | -24.6 | -35.3 | -18.1 |
GPM GPM% | 8.2 | 10.6 | 37.2 | 19.4 | 13.9 | 15.4 | 3.2 | 3.4 | 10.6 | 1.6 | ||
OPM OPM% | 3.8 | 4.0 | 23.0 | -0.9 | -36.8 | -7.0 | -44.4 | -48.7 | -81.0 | -31.4 | -50.4 | -268.9 |
NPM NPM% | 1.0 | 1.0 | 13.6 | 2.1 | -28.7 | 10.3 | -45.1 | -5.1 | 37.6 | 5.1 | 12.9 | 130.5 |
ROCE ROCE% | 0.9 | 0.7 | 2.6 | 0.5 | -1.6 | 0.5 | -2.3 | -0.1 | 0.7 | 0.4 | 0.6 | 0.6 |
ROE ROE% | 0.3 | 0.2 | 1.6 | 0.1 | -1.6 | 0.5 | -2.3 | -0.2 | 0.6 | 0.4 | 0.5 | 0.5 |
ROA ROA% | 0.2 | 0.2 | 1.6 | 0.1 | -1.6 | 0.4 | -2.2 | -0.2 | 0.6 | 0.4 | 0.5 | 0.5 |
| 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 | 85 | 114 | 199 | 13 | 8 | 23 | 64 | 54 | 69 | 106 | 133 | 76 |
Price To Earnings Price To Earnings | 207.7 | 363.0 | 73.1 | 67.5 | 30.0 | 49.0 | 141.1 | 27.0 | ||||
Price To Sales Price To Sales | 2.1 | 3.7 | 9.8 | 1.2 | 0.9 | 3.0 | 7.3 | 8.2 | 26.8 | 7.8 | 18.2 | 50.5 |
Price To Book Price To Book | 0.5 | 0.7 | 1.2 | 0.1 | 0.1 | 0.1 | 0.4 | 0.3 | 0.4 | 0.6 | 0.8 | 0.4 |
EV To EBITDA EV To EBITDA | 59.3 | 93.4 | 43.0 | -122.0 | -2.1 | -40.8 | -16.1 | -14.9 | -32.0 | -24.6 | -35.3 | -18.1 |
GPM GPM% | 8.2 | 10.6 | 37.2 | 19.4 | 13.9 | 15.4 | 3.2 | 3.4 | 10.6 | 1.6 | ||
OPM OPM% | 3.8 | 4.0 | 23.0 | -0.9 | -36.8 | -7.0 | -44.4 | -48.7 | -81.0 | -31.4 | -50.4 | -268.9 |
NPM NPM% | 1.0 | 1.0 | 13.6 | 2.1 | -28.7 | 10.3 | -45.1 | -5.1 | 37.6 | 5.1 | 12.9 | 130.5 |
ROCE ROCE% | 0.9 | 0.7 | 2.6 | 0.5 | -1.6 | 0.5 | -2.3 | -0.1 | 0.7 | 0.4 | 0.6 | 0.6 |
ROE ROE% | 0.3 | 0.2 | 1.6 | 0.1 | -1.6 | 0.5 | -2.3 | -0.2 | 0.6 | 0.4 | 0.5 | 0.5 |
ROA ROA% | 0.2 | 0.2 | 1.6 | 0.1 | -1.6 | 0.4 | -2.2 | -0.2 | 0.6 | 0.4 | 0.5 | 0.5 |
Documents — Landsmill Green Limited