Market cap
$26 Mln
Revenue (TTM)
$84 Mln
P/E Ratio
--
P/B Ratio
0.5
Div. Yield
0 %
Income Statement ($ Mln) |
TTM | Sep-25 | Sep-24 | Sep-23 | Sep-22 | Sep-21 | Sep-20 | Sep-19 | Sep-18 | Sep-17 | Sep-16 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Operating Revenue
|
84.22
|
96.50
|
116.48
|
152.44
|
165.11
|
148.88
|
|||||
|
Cost of Revenue
|
52.78
|
63.13
|
78.84
|
99.57
|
103.43
|
96.34
|
|||||
|
Gross Profit
|
31.44
|
33.37
|
37.65
|
52.87
|
61.68
|
52.54
|
|||||
|
Operating Expenses
|
32.20
|
36.68
|
64.70
|
50.84
|
57.90
|
46.05
|
|||||
|
Operating Profit (EBIT)
|
-0.76
|
-3.31
|
-27.06
|
2.03
|
3.78
|
6.49
|
|||||
|
Other Income
|
--
|
--
|
--
|
--
|
0.02
|
--
|
|||||
|
Profit before Tax
|
-0.29
|
-25.07
|
-26.66
|
2.17
|
20.19
|
0.06
|
|||||
|
Provision for Tax
|
-0.10
|
9.59
|
-2.56
|
-7.25
|
0.59
|
0.06
|
|||||
|
Profit after Tax (Net Income)
|
-0.08
|
-34.75
|
-24.10
|
9.42
|
19.60
|
0.01
|
|||||
|
Minority Interest
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Consolidated Profit
|
-0.66
|
-34.75
|
-24.10
|
9.42
|
19.60
|
0.01
|
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
|
50.68
|
50.01
|
84.21
|
109.30
|
101.00
|
80.77
|
|||||
|
Minority Interest
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Non-Current Liabilities
|
2.70
|
2.30
|
2.37
|
2.83
|
7.09
|
5.66
|
|||||
|
Current Liabilities
|
6.17
|
7.69
|
9.32
|
11.48
|
15.58
|
31.16
|
|||||
|
Total Liabilities
|
65.72
|
60.00
|
95.90
|
123.61
|
123.68
|
117.59
|
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
|
28.99
|
28.32
|
60.50
|
81.84
|
81.45
|
83.90
|
|||||
|
Current Assets
|
30.56
|
31.68
|
35.40
|
41.77
|
42.22
|
33.69
|
|||||
|
Total Assets
|
90.12
|
60.00
|
95.90
|
123.61
|
123.68
|
117.59
|
|||||
|
Total Debt*
|
3.50
|
3.28
|
3.41
|
4.09
|
3.22
|
21.43
|
|||||
|
Net Current Assets
|
--
|
23.99
|
26.08
|
30.29
|
26.64
|
2.53
|
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
|
--
|
0.55
|
0.20
|
5.89
|
9.23
|
0.37
|
|||||
|
Cash Flow from Investing Activities
|
--
|
0.05
|
-0.06
|
-0.09
|
-0.33
|
-0.13
|
|||||
|
Cash from Financing Activities
|
--
|
-0.07
|
-1.79
|
-2.18
|
-0.17
|
-4.37
|
|||||
|
Net Cash Inflow / Outflow
|
--
|
--
|
--
|
--
|
8.90
|
--
|
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 ($)
|
0.00
|
-0.32
|
-0.22
|
0.08
|
0.17
|
0.00
|
|||||
|
Cash EPS ($)
|
-0.01
|
-0.30
|
-0.18
|
0.11
|
0.20
|
0.04
|
|||||
|
Adjusted Book Value ($)
|
0.46
|
0.46
|
0.77
|
0.96
|
0.88
|
0.70
|
|||||
|
Dividend per Share ($)
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Cash Flow per Share ($)
|
--
|
0.01
|
0.00
|
0.05
|
0.08
|
0.00
|
|||||
|
Free Cash Flow per Share ($)
|
--
|
0.00
|
0.00
|
0.05
|
0.08
|
0.00
|
Profitability Ratios |
TTM | Sep-25 | Sep-24 | Sep-23 | Sep-22 | Sep-21 | Sep-20 | Sep-19 | Sep-18 | Sep-17 | Sep-16 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
ROCE (%)
|
--
|
-49.32
|
-23.98
|
8.66
|
18.99
|
0.01
|
|||||
|
ROE (%)
|
-0.16
|
-51.78
|
-24.91
|
8.96
|
21.56
|
0.01
|
|||||
|
ROA (%)
|
-0.10
|
-44.58
|
-21.96
|
7.62
|
16.25
|
0.01
|
|||||
|
EBIT Margin (%)
|
-0.21
|
-25.63
|
-23.16
|
1.64
|
12.45
|
3.99
|
|||||
|
Net Margin (%)
|
-0.10
|
-36.01
|
-20.69
|
6.18
|
11.87
|
0.00
|
|||||
|
Cash Profit Margin (%)
|
--
|
--
|
--
|
--
|
--
|
--
|
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 (%)
|
-16.93
|
-0.17
|
-0.24
|
-0.08
|
0.11
|
0.15
|
|||||
|
EBIT Growth (%)
|
94.86
|
8.32
|
-1,177.01
|
-87.82
|
246.08
|
491.69
|
|||||
|
Net Profit Growth (%)
|
99.77
|
-44.17
|
-355.91
|
-51.95
|
326,550.00
|
100.04
|
|||||
|
EPS Growth (%)
|
99.76
|
-0.44
|
-3.66
|
-0.51
|
3,279.56
|
1.00
|
|||||
|
Book Value Growth (%)
|
-0.11
|
--
|
--
|
--
|
--
|
--
|
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
|
--
|
-0.65
|
-1.18
|
7.11
|
3.70
|
8,917.90
|
|||||
|
Price / Book Value
|
0.51
|
0.45
|
0.34
|
0.61
|
0.72
|
0.66
|
|||||
|
Dividend Yield (%)
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
EV/EBITDA
|
5.97
|
-0.20
|
-0.49
|
8.42
|
2.21
|
5.56
|
|||||
|
Close Price ($)
|
--
|
0.21
|
0.26
|
0.59
|
0.63
|
0.46
|
|||||
|
High Price ($)
|
--
|
0.51
|
0.61
|
0.80
|
0.78
|
2.17
|
|||||
|
Low Price ($)
|
--
|
0.17
|
0.23
|
0.36
|
0.39
|
0.44
|
|||||
|
Market Cap ($ Cr)
|
26.35
|
--
|
--
|
--
|
--
|
--
|
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
|
--
|
0.07
|
0.04
|
0.04
|
0.03
|
0.27
|
|||||
|
Short term debt to equity ratio
|
0.02
|
0.03
|
0.01
|
0.01
|
0.01
|
0.23
|
|||||
|
Current Ratio
|
4.95
|
4.12
|
3.80
|
3.64
|
2.71
|
1.08
|
|||||
|
Quick Ratio
|
4.95
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Interest Coverage
|
0.09
|
-74.27
|
-83.79
|
7.46
|
54.55
|
1.01
|
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 (%)
|
11.65
|
10.05
|
10.95
|
12.10
|
13.79
|
15.50
|
|||||
|
Asset Turnover
|
1.06
|
1.24
|
1.06
|
1.23
|
1.37
|
1.25
|
|||||
|
Receivable days
|
--
|
42.48
|
48.92
|
49.38
|
50.70
|
47.98
|
|||||
|
Inventory Days
|
--
|
--
|
--
|
--
|
--
|
0.00
|
|||||
|
Payable days
|
--
|
9.70
|
10.94
|
10.49
|
9.21
|
8.17
|
|||||
|
Cash Conversion Cycle
|
--
|
--
|
--
|
--
|
--
|
39.82
|