Semaris Ltd (MUSE:SEMA.I0000)
Mauritius · Delayed Price · Currency is MUR 0.6400
-0.0200 (-3.03%)
At close: Mar 16, 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 |
|---|---|---|---|---|---|---|
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 |
| 2,238 | 1,288 | 608.1 | 265.49 | 466.47 | 710.58 | |
Revenue Growth (YoY) | 146.14% | 111.74% | 129.05% | -43.09% | -34.36% | 302.50% |
Cost of Revenue | 1,685 | 881.63 | 519.75 | 121.82 | 272.86 | 500.03 |
Gross Profit | 553.46 | 405.95 | 88.34 | 143.67 | 193.6 | 210.55 |
Selling, General & Admin | 132.95 | 114.77 | 102.78 | 98.98 | 81.71 | 60.52 |
Amortization of Goodwill & Intangibles | 0.35 | 0.35 | 0.43 | 0.47 | 0.56 | 0.51 |
Other Operating Expenses | 198.59 | 142.53 | 81.93 | 62.89 | 89.42 | 66.22 |
Operating Expenses | 381.84 | 297.73 | 220.46 | 190.08 | 198.46 | 152.83 |
Operating Income | 171.62 | 108.23 | -132.12 | -46.41 | -4.86 | 57.73 |
Interest Expense | -176.87 | -172.2 | -164.8 | -146.71 | -124.96 | -123.99 |
Interest & Investment Income | 16.04 | 9.5 | 6.5 | 9.56 | 10.69 | 5.98 |
Currency Exchange Gain (Loss) | 25.35 | 25.35 | 104.34 | 27.25 | 38.05 | 6.09 |
Other Non Operating Income (Expenses) | 41.41 | 44.48 | 40.21 | 38.44 | 53.2 | 81.33 |
EBT Excluding Unusual Items | 77.55 | 15.35 | -145.88 | -117.88 | -27.87 | 27.13 |
Gain (Loss) on Sale of Investments | - | - | - | - | - | -42.89 |
Gain (Loss) on Sale of Assets | 0.37 | 0.37 | - | 0.34 | - | 0.68 |
Asset Writedown | -20.22 | -20.22 | 68.17 | - | 2.88 | 17.5 |
Other Unusual Items | -5.96 | -5.96 | -42.14 | - | 64.26 | - |
Pretax Income | 51.74 | -10.47 | -119.85 | -117.53 | 39.27 | 2.42 |
Income Tax Expense | 5.27 | 4.34 | 1.37 | 0.46 | 2.87 | -149.62 |
Net Income | 46.47 | -14.81 | -121.22 | -118 | 36.4 | 152.04 |
Net Income to Common | 46.47 | -14.81 | -121.22 | -118 | 36.4 | 152.04 |
Net Income Growth | - | - | - | - | -76.06% | - |
Shares Outstanding (Basic) | 528 | 549 | 549 | 549 | 549 | 549 |
Shares Outstanding (Diluted) | 528 | 549 | 549 | 549 | 549 | 549 |
Shares Change (YoY) | -0.52% | - | - | - | - | -0.05% |
EPS (Basic) | 0.09 | -0.03 | -0.22 | -0.21 | 0.07 | 0.28 |
EPS (Diluted) | 0.09 | -0.03 | -0.22 | -0.21 | 0.07 | 0.28 |
EPS Growth | - | - | - | - | -76.06% | - |
Free Cash Flow | -92.94 | -307.41 | -51.49 | 313.35 | 217.75 | 133.22 |
Free Cash Flow Per Share | -0.18 | -0.56 | -0.09 | 0.57 | 0.40 | 0.24 |
Gross Margin | 24.73% | 31.53% | 14.53% | 54.12% | 41.50% | 29.63% |
Operating Margin | 7.67% | 8.40% | -21.73% | -17.48% | -1.04% | 8.12% |
Profit Margin | 2.08% | -1.15% | -19.93% | -44.44% | 7.80% | 21.40% |
Free Cash Flow Margin | -4.15% | -23.88% | -8.47% | 118.03% | 46.68% | 18.75% |
EBITDA | 205.08 | 131.8 | -109.87 | -31.74 | 9.26 | 71.57 |
EBITDA Margin | 9.16% | 10.24% | -18.07% | -11.96% | 1.99% | 10.07% |
D&A For EBITDA | 33.46 | 23.58 | 22.25 | 14.67 | 14.12 | 13.84 |
EBIT | 171.62 | 108.23 | -132.12 | -46.41 | -4.86 | 57.73 |
EBIT Margin | 7.67% | 8.40% | -21.73% | -17.48% | -1.04% | 8.12% |
Effective Tax Rate | 10.18% | - | - | - | 7.31% | - |
Updated Dec 31, 2025. Source: S&P Global Market Intelligence. Standard template. Financial Sources.