Semaris Ltd (MUSE:SEMA.I0000)
Mauritius
· Delayed Price · Currency is MUR 0.640
-0.010 (-1.54%)
At close: Apr 28, 2026
Semaris Income Statement
Financials in millions MUR. Fiscal year is July - June.
Millions MUR. Fiscal year is Jul - Jun.
Fiscal Year | TTM | FY 2025 | FY 2024 | FY 2023 | FY 2022 | FY 2021 | 2020 - 2018 |
|---|---|---|---|---|---|---|---|
Period Ending | Dec '25 Dec 31, 2025 | Jun '25 Jun 30, 2025 | Jun '24 Jun 30, 2024 | Jun '23 Jun 30, 2023 | Jun '22 Jun 30, 2022 | Jun '21 Jun 30, 2021 | 2020 - 2018 |
| Revenue | 2,238 | 1,288 | 608.1 | 265.49 | 466.47 | 710.58 | Upgrade
|
| Revenue Growth (YoY) | 146.14% | 111.74% | 129.05% | -43.09% | -34.36% | 302.50% | Upgrade
|
| Cost of Revenue | 1,685 | 881.63 | 519.75 | 121.82 | 272.86 | 500.03 | Upgrade
|
| Gross Profit | 553.46 | 405.95 | 88.34 | 143.67 | 193.6 | 210.55 | Upgrade
|
| Selling, General & Admin | 132.95 | 114.77 | 102.78 | 98.98 | 81.71 | 60.52 | Upgrade
|
| Amortization of Goodwill & Intangibles | 0.35 | 0.35 | 0.43 | 0.47 | 0.56 | 0.51 | Upgrade
|
| Other Operating Expenses | 198.59 | 142.53 | 81.93 | 62.89 | 89.42 | 66.22 | Upgrade
|
| Operating Expenses | 381.84 | 297.73 | 220.46 | 190.08 | 198.46 | 152.83 | Upgrade
|
| Operating Income | 171.62 | 108.23 | -132.12 | -46.41 | -4.86 | 57.73 | Upgrade
|
| Interest Expense | -176.87 | -172.2 | -164.8 | -146.71 | -124.96 | -123.99 | Upgrade
|
| Interest & Investment Income | 16.04 | 9.5 | 6.5 | 9.56 | 10.69 | 5.98 | Upgrade
|
| Currency Exchange Gain (Loss) | 25.35 | 25.35 | 104.34 | 27.25 | 38.05 | 6.09 | Upgrade
|
| Other Non Operating Income (Expenses) | 41.41 | 44.48 | 40.21 | 38.44 | 53.2 | 81.33 | Upgrade
|
| EBT Excluding Unusual Items | 77.55 | 15.35 | -145.88 | -117.88 | -27.87 | 27.13 | Upgrade
|
| Gain (Loss) on Sale of Investments | - | - | - | - | - | -42.89 | Upgrade
|
| Gain (Loss) on Sale of Assets | 0.37 | 0.37 | - | 0.34 | - | 0.68 | Upgrade
|
| Asset Writedown | -20.22 | -20.22 | 68.17 | - | 2.88 | 17.5 | Upgrade
|
| Other Unusual Items | -5.96 | -5.96 | -42.14 | - | 64.26 | - | Upgrade
|
| Pretax Income | 51.74 | -10.47 | -119.85 | -117.53 | 39.27 | 2.42 | Upgrade
|
| Income Tax Expense | 5.27 | 4.34 | 1.37 | 0.46 | 2.87 | -149.62 | Upgrade
|
| Net Income | 46.47 | -14.81 | -121.22 | -118 | 36.4 | 152.04 | Upgrade
|
| Net Income to Common | 46.47 | -14.81 | -121.22 | -118 | 36.4 | 152.04 | Upgrade
|
| Net Income Growth | - | - | - | - | -76.06% | - | Upgrade
|
| Shares Outstanding (Basic) | 528 | 549 | 549 | 549 | 549 | 549 | Upgrade
|
| Shares Outstanding (Diluted) | 528 | 549 | 549 | 549 | 549 | 549 | Upgrade
|
| Shares Change (YoY) | -0.52% | - | - | - | - | -0.05% | Upgrade
|
| EPS (Basic) | 0.09 | -0.03 | -0.22 | -0.21 | 0.07 | 0.28 | Upgrade
|
| EPS (Diluted) | 0.09 | -0.03 | -0.22 | -0.21 | 0.07 | 0.28 | Upgrade
|
| EPS Growth | - | - | - | - | -76.06% | - | Upgrade
|
| Free Cash Flow | -92.94 | -307.41 | -51.49 | 313.35 | 217.75 | 133.22 | Upgrade
|
| Free Cash Flow Per Share | -0.18 | -0.56 | -0.09 | 0.57 | 0.40 | 0.24 | Upgrade
|
| Gross Margin | 24.73% | 31.53% | 14.53% | 54.12% | 41.50% | 29.63% | Upgrade
|
| Operating Margin | 7.67% | 8.40% | -21.73% | -17.48% | -1.04% | 8.12% | Upgrade
|
| Profit Margin | 2.08% | -1.15% | -19.93% | -44.44% | 7.80% | 21.40% | Upgrade
|
| Free Cash Flow Margin | -4.15% | -23.88% | -8.47% | 118.03% | 46.68% | 18.75% | Upgrade
|
| EBITDA | 205.08 | 131.8 | -109.87 | -31.74 | 9.26 | 71.57 | Upgrade
|
| EBITDA Margin | 9.16% | 10.24% | -18.07% | -11.96% | 1.99% | 10.07% | Upgrade
|
| D&A For EBITDA | 33.46 | 23.58 | 22.25 | 14.67 | 14.12 | 13.84 | Upgrade
|
| EBIT | 171.62 | 108.23 | -132.12 | -46.41 | -4.86 | 57.73 | Upgrade
|
| EBIT Margin | 7.67% | 8.40% | -21.73% | -17.48% | -1.04% | 8.12% | Upgrade
|
| Effective Tax Rate | 10.18% | - | - | - | 7.31% | - | Upgrade
|
Source: S&P Capital IQ. Standard template. Financial Sources.