MUSE:CSE.I0000 Income Statement

Financials in millions MUR. Fiscal year is January - December.

Millions MUR. Fiscal year is Jan - Dec.

Fiscal Year	FY 2025	FY 2024	FY 2023	FY 2022	FY 2021
Period Ending	Dec '25 Dec 31, 2025	Dec '24 Dec 31, 2024	Dec '23 Dec 31, 2023	Dec '22 Dec 31, 2022	Dec '21 Dec 31, 2021
Operating Revenue	421.91	460.33	684.39	352.43	286.23
Revenue	421.91	460.33	684.39	352.43	286.23
Revenue Growth (YoY)	-8.35%	-32.74%	94.19%	23.13%	21.83%
Cost of Revenue	552.78	537.3	620.86	428.91	273.86
Gross Profit	-130.86	-76.97	63.53	-76.48	12.37
Other Operating Expenses	-	-45.12	-46.96	-37.95	-28.53
Operating Expenses	-	-46.76	-47.31	-44.09	-26.25
Operating Income	-130.86	-30.2	110.84	-32.39	38.62
Interest Expense	-9.14	-10.9	-27.29	-20.48	-17.23
Interest & Investment Income	2.62	4.78	4.84	4.29	10.23
Earnings From Equity Investments	-8.29	2.44	0.72	9.95	12.19
Other Non Operating Income (Expenses)	54.23	0.88	156.79	-	-
EBT Excluding Unusual Items	-91.44	-33	245.9	-38.64	43.82
Gain (Loss) on Sale of Investments	-1.28	7.26	5.28	-	-5.28
Gain (Loss) on Sale of Assets	-	6.84	274.43	45.3	162.57
Asset Writedown	-	-	-	-	18.2
Pretax Income	-92.72	-18.9	525.6	6.66	219.31
Income Tax Expense	-5.54	-5.31	-4.73	0.45	9.64
Net Income	-87.18	-13.59	530.34	6.2	209.67
Net Income to Common	-87.18	-13.59	530.34	6.2	209.67
Net Income Growth	-	-	8448.31%	-97.04%	533.04%
Shares Outstanding (Basic)	5	5	5	5	5
Shares Outstanding (Diluted)	5	5	5	5	5
Shares Change (YoY)	0.02%	-	-	-	-
EPS (Basic)	-18.16	-2.83	110.49	1.29	43.68
EPS (Diluted)	-18.16	-2.83	110.49	1.29	43.68
EPS Growth	-	-	8448.31%	-97.04%	533.05%
Free Cash Flow	37.38	1.43	149.12	-45.89	-58.99
Free Cash Flow Per Share	7.79	0.30	31.07	-9.56	-12.29
Dividend Per Share	-	5.000	7.000	5.000	-
Dividend Growth	-	-28.57%	40.00%	-	-
Gross Margin	-31.02%	-16.72%	9.28%	-21.70%	4.32%
Operating Margin	-31.02%	-6.56%	16.20%	-9.19%	13.49%
Profit Margin	-20.66%	-2.95%	77.49%	1.76%	73.25%
Free Cash Flow Margin	8.86%	0.31%	21.79%	-13.02%	-20.61%
EBITDA	-85.33	9.04	144.12	-5.25	53.35
EBITDA Margin	-20.22%	1.96%	21.06%	-1.49%	18.64%
D&A For EBITDA	45.54	39.24	33.28	27.14	14.73
EBIT	-130.86	-30.2	110.84	-32.39	38.62
EBIT Margin	-31.02%	-6.56%	16.20%	-9.19%	13.49%
Effective Tax Rate	-	-	-	6.82%	4.40%
Revenue as Reported	-	505.46	731.35	390.39	315.86

Source: S&P Global Market Intelligence. Standard template. Financial Sources.