Quality Beverages Income Statement

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

Millions MUR. Fiscal year is Jan - Dec.

Fiscal Year	TTM	FY 2025	FY 2024	FY 2023	FY 2022	FY 2021
Period Ending	Mar '26 Mar 31, 2026	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
Revenue	3,532	3,538	3,252	2,292	2,046	1,491
Revenue Growth (YoY)	6.13%	8.79%	41.90%	12.03%	37.22%	5.07%
Cost of Revenue	-	-	2,183	1,606	1,465	1,047
Gross Profit	3,532	3,538	1,069	685.53	580.65	443.45
Selling, General & Admin	-	-	868.48	598.13	489.7	429.45
Other Operating Expenses	3,320	3,294	-	-	-	-
Operating Expenses	3,320	3,294	868.48	598.13	489.7	429.45
Operating Income	212.5	243.71	200.69	87.4	90.96	14
Interest Expense	-64.64	-60.85	-53.99	-39.1	-27.02	-18.55
Interest & Investment Income	-	-	-	-	-	0.86
Other Non Operating Income (Expenses)	-	-	4.63	4.2	4.09	4.54
EBT Excluding Unusual Items	147.86	182.86	151.34	52.5	68.03	0.85
Gain (Loss) on Sale of Investments	-	-	1.7	-	-	-
Gain (Loss) on Sale of Assets	-	-	0.7	0.92	-0.28	0.3
Asset Writedown	-	-	1.25	-	1.1	-
Other Unusual Items	-	-	-	-	-	3.81
Pretax Income	147.86	182.86	156.24	53.49	68.89	5.01
Income Tax Expense	34.17	36.17	14.12	7.61	16.08	0.38
Net Income	113.69	146.69	142.13	45.88	52.81	4.63
Net Income to Common	113.69	146.69	142.13	45.88	52.81	4.63
Net Income Growth	-35.11%	3.21%	209.76%	-13.12%	1040.14%	-
Shares Outstanding (Basic)	37	37	37	37	37	37
Shares Outstanding (Diluted)	37	37	37	37	37	37
Shares Change (YoY)	1.80%	-0.01%	-	-	-	-
EPS (Basic)	3.05	3.99	3.87	1.25	1.44	0.13
EPS (Diluted)	3.05	3.99	3.87	1.25	1.44	0.13
EPS Growth	-36.26%	3.22%	209.76%	-13.12%	1040.14%	-
Free Cash Flow	99.41	165.32	7.41	54.2	18.58	-84.77
Free Cash Flow Per Share	2.67	4.50	0.20	1.47	0.51	-2.31
Dividend Per Share	-	1.600	1.490	-	-	-
Dividend Growth	-	7.38%	-	-	-	-
Gross Margin	100.00%	100.00%	32.88%	29.91%	28.38%	29.75%
Operating Margin	6.02%	6.89%	6.17%	3.81%	4.45%	0.94%
Profit Margin	3.22%	4.15%	4.37%	2.00%	2.58%	0.31%
Free Cash Flow Margin	2.81%	4.67%	0.23%	2.37%	0.91%	-5.69%
EBITDA	-	362.29	319.28	189.1	182.36	88.38
EBITDA Margin	-	10.24%	9.82%	8.25%	8.91%	5.93%
D&A For EBITDA	-	118.59	118.59	101.7	91.4	74.38
EBIT	212.5	243.71	200.69	87.4	90.96	14
EBIT Margin	6.02%	6.89%	6.17%	3.81%	4.45%	0.94%
Effective Tax Rate	23.11%	19.78%	9.04%	14.23%	23.34%	7.51%

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