Market cap
$789 Mln
Revenue (TTM)
$35 Mln
P/E Ratio
--
P/B Ratio
0.5
Div. Yield
0 %
Income Statement ($ Mln) |
TTM | Sep-25 | Sep-24 | Sep-23 | Sep-22 | Sep-21 | Sep-20 | Sep-19 | Sep-18 | Sep-17 | Sep-16 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Operating Revenue
|
35.00
|
18.19
|
30.20
|
36.69
|
42.34
|
39.02
|
|||||
|
Cost of Revenue
|
14.09
|
13.00
|
23.99
|
28.32
|
33.97
|
30.89
|
|||||
|
Gross Profit
|
20.91
|
5.19
|
6.21
|
8.36
|
8.37
|
8.13
|
|||||
|
Operating Expenses
|
15.34
|
10.63
|
8.14
|
8.20
|
9.61
|
8.90
|
|||||
|
Operating Profit (EBIT)
|
-593.15
|
-169.09
|
-1.93
|
0.16
|
-1.24
|
-0.77
|
|||||
|
Other Income
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Profit before Tax
|
-751.13
|
-169.07
|
-1.92
|
0.18
|
0.45
|
0.52
|
|||||
|
Provision for Tax
|
2.34
|
0.02
|
0.02
|
0.02
|
0.00
|
-0.16
|
|||||
|
Profit after Tax (Net Income)
|
-751.92
|
-167.00
|
-1.95
|
-3.74
|
-1.38
|
0.52
|
|||||
|
Minority Interest
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Consolidated Profit
|
--
|
--
|
--
|
--
|
-1.38
|
0.52
|
Liabilities ($ Mln) |
TTM | Sep-25 | Sep-24 | Sep-23 | Sep-22 | Sep-21 | Sep-20 | Sep-19 | Sep-18 | Sep-17 | Sep-16 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Shareholder's Funds
|
880.86
|
1,470.12
|
2.97
|
2.62
|
6.27
|
7.44
|
|||||
|
Minority Interest
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Non-Current Liabilities
|
2.00
|
2.09
|
2.43
|
3.93
|
4.69
|
5.20
|
|||||
|
Current Liabilities
|
10.08
|
2.72
|
9.37
|
10.84
|
9.98
|
7.21
|
|||||
|
Total Liabilities
|
903.03
|
1,474.94
|
14.77
|
17.39
|
20.94
|
19.86
|
Assets ($ Mln) |
TTM | Sep-25 | Sep-24 | Sep-23 | Sep-22 | Sep-21 | Sep-20 | Sep-19 | Sep-18 | Sep-17 | Sep-16 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Non-Current Assets
|
830.00
|
1,433.72
|
5.12
|
6.02
|
6.60
|
7.06
|
|||||
|
Current Assets
|
62.95
|
41.22
|
9.64
|
11.37
|
14.34
|
12.79
|
|||||
|
Total Assets
|
955.89
|
1,474.94
|
14.77
|
17.39
|
20.94
|
19.86
|
|||||
|
Total Debt*
|
2.43
|
2.55
|
3.43
|
4.35
|
5.03
|
5.50
|
|||||
|
Net Current Assets
|
--
|
38.50
|
0.27
|
0.53
|
4.36
|
5.59
|
Cashflow ($ Mln) |
TTM | Sep-25 | Sep-24 | Sep-23 | Sep-22 | Sep-21 | Sep-20 | Sep-19 | Sep-18 | Sep-17 | Sep-16 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Cash From Operating Activities
|
--
|
-4.50
|
0.41
|
1.04
|
1.53
|
-0.53
|
|||||
|
Cash Flow from Investing Activities
|
--
|
-901.47
|
-0.07
|
-0.14
|
-0.17
|
-0.07
|
|||||
|
Cash from Financing Activities
|
--
|
941.36
|
-0.50
|
-0.30
|
-0.20
|
-0.92
|
|||||
|
Net Cash Inflow / Outflow
|
--
|
--
|
--
|
--
|
--
|
--
|
Financials Ratios |
TTM | Sep-25 | Sep-24 | Sep-23 | Sep-22 | Sep-21 | Sep-20 | Sep-19 | Sep-18 | Sep-17 | Sep-16 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Adjusted EPS ($)
|
-32.14
|
-24.59
|
-1.77
|
-3.71
|
-1.37
|
0.50
|
|||||
|
Cash EPS ($)
|
--
|
-24.54
|
-1.47
|
-3.40
|
-1.06
|
0.81
|
|||||
|
Adjusted Book Value ($)
|
--
|
216.47
|
2.69
|
2.60
|
6.23
|
7.08
|
|||||
|
Dividend per Share ($)
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Cash Flow per Share ($)
|
--
|
-0.66
|
0.37
|
1.03
|
1.53
|
-0.50
|
|||||
|
Free Cash Flow per Share ($)
|
--
|
-0.73
|
0.31
|
0.90
|
1.36
|
-0.57
|
Profitability Ratios |
TTM | Sep-25 | Sep-24 | Sep-23 | Sep-22 | Sep-21 | Sep-20 | Sep-19 | Sep-18 | Sep-17 | Sep-16 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
ROCE (%)
|
--
|
-22.58
|
-29.19
|
-40.93
|
-11.37
|
3.84
|
|||||
|
ROE (%)
|
-170.08
|
-22.67
|
-69.87
|
-84.13
|
-20.11
|
7.47
|
|||||
|
ROA (%)
|
-153.74
|
-22.42
|
-12.13
|
-19.50
|
-6.76
|
2.67
|
|||||
|
EBIT Margin (%)
|
-480.40
|
-931.52
|
-6.17
|
0.77
|
1.39
|
1.78
|
|||||
|
Net Margin (%)
|
-2,148.44
|
-918.23
|
-6.46
|
-10.18
|
-3.26
|
1.34
|
|||||
|
Cash Profit Margin (%)
|
-0.01
|
--
|
--
|
--
|
--
|
--
|
Growth Ratios |
TTM | Sep-25 | Sep-24 | Sep-23 | Sep-22 | Sep-21 | Sep-20 | Sep-19 | Sep-18 | Sep-17 | Sep-16 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Revenue Growth (%)
|
18.00
|
-0.40
|
-0.18
|
-0.13
|
0.08
|
0.13
|
|||||
|
EBIT Growth (%)
|
-7,556.79
|
-8,999.17
|
-758.24
|
-51.93
|
-15.42
|
143.73
|
|||||
|
Net Profit Growth (%)
|
-32,529.18
|
-8,461.72
|
47.80
|
-171.12
|
-363.12
|
129.51
|
|||||
|
EPS Growth (%)
|
-1,401.44
|
-12.88
|
0.52
|
-1.71
|
-3.75
|
1.27
|
|||||
|
Book Value Growth (%)
|
329.40
|
--
|
--
|
--
|
--
|
--
|
Valuation Ratios |
TTM | Sep-25 | Sep-24 | Sep-23 | Sep-22 | Sep-21 | Sep-20 | Sep-19 | Sep-18 | Sep-17 | Sep-16 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Price / Earnings
|
--
|
-1.04
|
-2.11
|
-0.20
|
-0.97
|
4.80
|
|||||
|
Price / Book Value
|
0.49
|
0.12
|
1.38
|
0.29
|
0.21
|
0.34
|
|||||
|
Dividend Yield (%)
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
EV/EBITDA
|
20.89
|
-0.82
|
-2.95
|
3.23
|
4.22
|
6.45
|
|||||
|
Close Price ($)
|
11.30
|
25.57
|
3.73
|
7.60
|
13.30
|
23.90
|
|||||
|
High Price ($)
|
46.00
|
46.00
|
8.29
|
15.00
|
24.59
|
57.47
|
|||||
|
Low Price ($)
|
3.32
|
3.30
|
3.10
|
7.60
|
10.60
|
13.80
|
|||||
|
Market Cap ($ Cr)
|
788.51
|
--
|
--
|
--
|
--
|
--
|
Solvency Ratios |
TTM | Sep-25 | Sep-24 | Sep-23 | Sep-22 | Sep-21 | Sep-20 | Sep-19 | Sep-18 | Sep-17 | Sep-16 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Debt to Equity
|
--
|
0.00
|
1.16
|
1.66
|
0.80
|
0.74
|
|||||
|
Short term debt to equity ratio
|
0.00
|
0.00
|
0.34
|
0.16
|
0.06
|
0.09
|
|||||
|
Current Ratio
|
6.24
|
15.14
|
1.03
|
1.05
|
1.44
|
1.78
|
|||||
|
Quick Ratio
|
6.24
|
--
|
0.98
|
1.02
|
1.37
|
1.49
|
|||||
|
Interest Coverage
|
-20,203.27
|
-3,447.51
|
-29.71
|
2.71
|
4.77
|
4.05
|
Operating Efficiency Ratios |
TTM | Sep-25 | Sep-24 | Sep-23 | Sep-22 | Sep-21 | Sep-20 | Sep-19 | Sep-18 | Sep-17 | Sep-16 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Debtors to sales (%)
|
8.56
|
8.99
|
18.58
|
18.99
|
17.82
|
22.45
|
|||||
|
Asset Turnover
|
0.07
|
0.02
|
1.88
|
1.91
|
2.08
|
1.99
|
|||||
|
Receivable days
|
--
|
72.74
|
76.07
|
72.23
|
70.33
|
76.58
|
|||||
|
Inventory Days
|
--
|
13.77
|
6.28
|
6.35
|
14.59
|
19.74
|
|||||
|
Payable days
|
--
|
7.90
|
4.93
|
5.07
|
3.55
|
3.48
|
|||||
|
Cash Conversion Cycle
|
--
|
78.61
|
77.42
|
73.51
|
81.36
|
92.83
|