Semaris Ltd (MUSE:SEMA.I0000)
Mauritius · Delayed Price · Currency is MUR 0.6700
0.00 (0.00%)
At close: Dec 5, 2025
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 | 2018 - 2020 |
|---|---|---|---|---|---|---|---|
Period Ending | Sep '25 Sep 30, 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 | 2018 - 2020 |
| 1,690 | 1,288 | 608.1 | 265.49 | 466.47 | 710.58 | Upgrade | |
Revenue Growth (YoY) | 128.97% | 111.74% | 129.05% | -43.09% | -34.36% | 302.50% | Upgrade |
Cost of Revenue | 1,248 | 881.63 | 519.75 | 121.82 | 272.86 | 500.03 | Upgrade |
Gross Profit | 441.1 | 405.95 | 88.34 | 143.67 | 193.6 | 210.55 | Upgrade |
Selling, General & Admin | 90.39 | 114.77 | 102.78 | 98.98 | 81.71 | 60.52 | Upgrade |
Amortization of Goodwill & Intangibles | - | 0.35 | 0.43 | 0.47 | 0.56 | 0.51 | Upgrade |
Other Operating Expenses | 190.65 | 142.53 | 81.93 | 62.89 | 89.42 | 66.22 | Upgrade |
Operating Expenses | 322.9 | 297.73 | 220.46 | 190.08 | 198.46 | 152.83 | Upgrade |
Operating Income | 118.2 | 108.23 | -132.12 | -46.41 | -4.86 | 57.73 | Upgrade |
Interest Expense | -182.52 | -172.2 | -164.8 | -146.71 | -124.96 | -123.99 | Upgrade |
Interest & Investment Income | 44.99 | 9.5 | 6.5 | 9.56 | 10.69 | 5.98 | Upgrade |
Currency Exchange Gain (Loss) | - | 25.35 | 104.34 | 27.25 | 38.05 | 6.09 | Upgrade |
Other Non Operating Income (Expenses) | 36.83 | 44.48 | 40.21 | 38.44 | 53.2 | 81.33 | Upgrade |
EBT Excluding Unusual Items | 17.5 | 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 | - | 0.34 | - | 0.68 | Upgrade |
Asset Writedown | -22.93 | -20.22 | 68.17 | - | 2.88 | 17.5 | Upgrade |
Other Unusual Items | - | -5.96 | -42.14 | - | 64.26 | - | Upgrade |
Pretax Income | -5.43 | -10.47 | -119.85 | -117.53 | 39.27 | 2.42 | Upgrade |
Income Tax Expense | 3.77 | 4.34 | 1.37 | 0.46 | 2.87 | -149.62 | Upgrade |
Net Income | -9.2 | -14.81 | -121.22 | -118 | 36.4 | 152.04 | Upgrade |
Net Income to Common | -9.2 | -14.81 | -121.22 | -118 | 36.4 | 152.04 | Upgrade |
Net Income Growth | - | - | - | - | -76.06% | - | Upgrade |
Shares Outstanding (Basic) | 492 | 549 | 549 | 549 | 549 | 549 | Upgrade |
Shares Outstanding (Diluted) | 492 | 549 | 549 | 549 | 549 | 549 | Upgrade |
Shares Change (YoY) | -10.01% | - | - | - | - | -0.05% | Upgrade |
EPS (Basic) | -0.02 | -0.03 | -0.22 | -0.21 | 0.07 | 0.28 | Upgrade |
EPS (Diluted) | -0.02 | -0.03 | -0.22 | -0.21 | 0.07 | 0.28 | Upgrade |
EPS Growth | - | - | - | - | -76.06% | - | Upgrade |
Free Cash Flow | 13.42 | -307.41 | -51.49 | 313.35 | 217.75 | 133.22 | Upgrade |
Free Cash Flow Per Share | 0.03 | -0.56 | -0.09 | 0.57 | 0.40 | 0.24 | Upgrade |
Gross Margin | 26.11% | 31.53% | 14.53% | 54.12% | 41.50% | 29.63% | Upgrade |
Operating Margin | 7.00% | 8.40% | -21.73% | -17.48% | -1.04% | 8.12% | Upgrade |
Profit Margin | -0.55% | -1.15% | -19.93% | -44.44% | 7.80% | 21.40% | Upgrade |
Free Cash Flow Margin | 0.80% | -23.88% | -8.47% | 118.03% | 46.68% | 18.75% | Upgrade |
EBITDA | 160.06 | 131.8 | -109.87 | -31.74 | 9.26 | 71.57 | Upgrade |
EBITDA Margin | 9.47% | 10.24% | -18.07% | -11.96% | 1.99% | 10.07% | Upgrade |
D&A For EBITDA | 41.86 | 23.58 | 22.25 | 14.67 | 14.12 | 13.84 | Upgrade |
EBIT | 118.2 | 108.23 | -132.12 | -46.41 | -4.86 | 57.73 | Upgrade |
EBIT Margin | 7.00% | 8.40% | -21.73% | -17.48% | -1.04% | 8.12% | Upgrade |
Effective Tax Rate | - | - | - | - | 7.31% | - | Upgrade |
Updated Sep 30, 2025. Source: S&P Global Market Intelligence. Standard template. Financial Sources.