XML 40 R3.htm IDEA: XBRL DOCUMENT v3.25.2
CONSOLIDATED STATEMENTS OF PROFIT OR LOSS AND OTHER COMPREHENSIVE INCOME - USD ($)
$ in Thousands
3 Months Ended 10 Months Ended 12 Months Ended
Jun. 15, 2023
Mar. 31, 2024
Mar. 31, 2025
Mar. 31, 2023
Income statement [line items]        
Total revenue $ 18,182 $ 163,267 $ 203,607 $ 97,462
Cost of sales (13,155) (114,525) (134,620) (69,421)
Gross profit 5,027 48,742 68,987 28,041
Selling, general and administrative expenses (1,790) (8,574) (9,122) (8,142)
Operating profit 3,237 40,168 59,865 19,899
Bargain purchase gain   49,429    
Total other income/(expenses), net (79) 50,204 246 (7)
Total finance income 74 55 339 236
Total finance cost (200) (915) (284) (1,943)
Share of profit of equity method investments       3,427
Profit before tax 3,032 89,512 60,166 21,612
Income tax expense (657) (7,424) (13,189) (9,190)
Net profit 2,375 82,088 46,977 12,422
Other comprehensive income:        
Foreign currency translation differences (610) (1,701) 2,258 8
Changes resulting from actuarial remeasurement of employee benefits oligation (9) (33) (2) (20)
Other comprehensive income, net of tax (619) (1,734) 2,256 (12)
Total comprehensive income 1,756 80,354 49,233 12,410
Net profit attributable to:        
Shareholders of the Company 1,867 80,880 44,816 11,647
Non-controlling interests 508 1,208 2,161 775
Total comprehensive income attributable to:        
Shareholders of the Company 1,310 79,184 46,860 11,602
Non-controlling interests 446 $ 1,170 $ 2,373 $ 808
Basic weighted-average shares outstanding   36,900,000 37,822,500 15,000
Diluted weighted-average shares outstanding   36,900,000 37,822,500 15,000
Basic earnings per share (as adjusted)   $ 2.19 $ 1.18 $ 5,291.07
Diluted earnings per share (as adjusted)   $ 2.19 $ 1.18 $ 5,291.07
Third parties        
Income statement [line items]        
Total revenue 16,967 $ 163,267 $ 203,607 $ 93,734
Cost of sales (13,080) (114,525) (134,620) (68,628)
Total other income/(expenses), net (108) 775 246 (176)
Total finance income 9 55 339 32
Total finance cost (38) (915) (284) (184)
Related Parties        
Income statement [line items]        
Total revenue 1,215     3,728
Cost of sales (75)     (793)
Total other income/(expenses), net 29     169
Total finance income 65 204
Total finance cost $ (162) $ (1,759)