Market cap
$10 Mln
Revenue (TTM)
$4 Mln
P/E Ratio
--
P/B Ratio
3.9
Div. Yield
0 %
Income Statement ($ Mln) |
May-26 | May-25 | May-24 | May-23 | May-22 | May-21 | May-20 | May-19 | May-18 | May-17 | May-16 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Operating Revenue
|
4.45
|
5.31
|
5.42
|
5.34
|
18.87
|
7.20
|
|||||
|
Cost of Revenue
|
4.09
|
4.81
|
4.80
|
4.89
|
15.89
|
6.83
|
|||||
|
Gross Profit
|
0.36
|
0.50
|
0.61
|
0.45
|
2.98
|
0.37
|
|||||
|
Operating Expenses
|
5.68
|
5.64
|
6.98
|
7.67
|
7.51
|
7.87
|
|||||
|
Operating Profit (EBIT)
|
-5.32
|
-5.14
|
-6.37
|
-7.22
|
-4.53
|
-7.50
|
|||||
|
Other Income
|
--
|
--
|
--
|
--
|
--
|
0.07
|
|||||
|
Profit before Tax
|
-3.75
|
-4.97
|
-5.94
|
-7.09
|
-4.51
|
-7.43
|
|||||
|
Provision for Tax
|
0.02
|
0.00
|
0.04
|
0.05
|
0.02
|
0.01
|
|||||
|
Profit after Tax (Net Income)
|
-3.78
|
-4.97
|
-5.98
|
-7.14
|
-4.53
|
-7.45
|
|||||
|
Minority Interest
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Consolidated Profit
|
--
|
--
|
--
|
-7.14
|
-4.53
|
-6.47
|
Liabilities ($ Mln) |
May-26 | May-25 | May-24 | May-23 | May-22 | May-21 | May-20 | May-19 | May-18 | May-17 | May-16 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Shareholder's Funds
|
2.63
|
4.11
|
6.59
|
11.72
|
8.32
|
9.23
|
|||||
|
Minority Interest
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Non-Current Liabilities
|
1.65
|
0.10
|
0.46
|
0.79
|
1.04
|
1.29
|
|||||
|
Current Liabilities
|
2.48
|
1.74
|
2.20
|
1.95
|
2.01
|
1.30
|
|||||
|
Total Liabilities
|
6.76
|
5.95
|
9.25
|
14.45
|
11.37
|
11.82
|
Assets ($ Mln) |
May-26 | May-25 | May-24 | May-23 | May-22 | May-21 | May-20 | May-19 | May-18 | May-17 | May-16 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Non-Current Assets
|
2.74
|
1.07
|
1.52
|
1.66
|
1.95
|
2.59
|
|||||
|
Current Assets
|
4.02
|
4.88
|
7.73
|
12.80
|
9.43
|
9.23
|
|||||
|
Total Assets
|
6.76
|
5.95
|
9.25
|
14.45
|
11.37
|
11.82
|
|||||
|
Total Debt*
|
2.38
|
0.46
|
0.79
|
1.08
|
1.38
|
1.62
|
|||||
|
Net Current Assets
|
1.54
|
3.14
|
5.53
|
10.85
|
7.42
|
7.93
|
Cashflow ($ Mln) |
May-26 | May-25 | May-24 | May-23 | May-22 | May-21 | May-20 | May-19 | May-18 | May-17 | May-16 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Cash From Operating Activities
|
-3.42
|
-3.84
|
-5.36
|
-5.47
|
-0.48
|
-5.25
|
|||||
|
Cash Flow from Investing Activities
|
0.00
|
-0.04
|
-0.12
|
-0.08
|
-0.17
|
-0.30
|
|||||
|
Cash from Financing Activities
|
2.33
|
2.11
|
-0.08
|
9.39
|
2.39
|
1.11
|
|||||
|
Net Cash Inflow / Outflow
|
--
|
--
|
--
|
--
|
--
|
-4.44
|
Financials Ratios |
May-26 | May-25 | May-24 | May-23 | May-22 | May-21 | May-20 | May-19 | May-18 | May-17 | May-16 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Adjusted EPS ($)
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Cash EPS ($)
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Adjusted Book Value ($)
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Dividend per Share ($)
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Cash Flow per Share ($)
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Free Cash Flow per Share ($)
|
--
|
--
|
--
|
--
|
--
|
--
|
Profitability Ratios |
May-26 | May-25 | May-24 | May-23 | May-22 | May-21 | May-20 | May-19 | May-18 | May-17 | May-16 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
ROCE (%)
|
-78.84
|
-83.31
|
-59.24
|
-63.44
|
-44.10
|
-55.48
|
|||||
|
ROE (%)
|
-112.10
|
-92.99
|
-65.28
|
-71.23
|
-51.63
|
-63.53
|
|||||
|
ROA (%)
|
-59.43
|
-65.44
|
-50.43
|
-55.29
|
-39.07
|
-51.21
|
|||||
|
EBIT Margin (%)
|
-119.47
|
-93.62
|
-109.62
|
-132.78
|
-24.02
|
-103.25
|
|||||
|
Net Margin (%)
|
-84.77
|
-93.64
|
-110.40
|
-133.73
|
-24.01
|
-102.48
|
|||||
|
Cash Profit Margin (%)
|
--
|
--
|
--
|
--
|
--
|
--
|
Growth Ratios |
May-26 | May-25 | May-24 | May-23 | May-22 | May-21 | May-20 | May-19 | May-18 | May-17 | May-16 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Revenue Growth (%)
|
-0.16
|
-0.02
|
0.01
|
-0.72
|
1.62
|
0.08
|
|||||
|
EBIT Growth (%)
|
-7.00
|
16.24
|
16.26
|
-56.36
|
39.01
|
-218.79
|
|||||
|
Net Profit Growth (%)
|
24.09
|
16.81
|
16.27
|
-57.58
|
39.15
|
-218.34
|
|||||
|
EPS Growth (%)
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Book Value Growth (%)
|
--
|
--
|
--
|
--
|
--
|
--
|
Valuation Ratios |
May-26 | May-25 | May-24 | May-23 | May-22 | May-21 | May-20 | May-19 | May-18 | May-17 | May-16 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Price / Earnings
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Price / Book Value
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Dividend Yield (%)
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
EV/EBITDA
|
-0.22
|
0.42
|
0.61
|
1.28
|
1.15
|
0.37
|
|||||
|
Close Price ($)
|
2.39
|
3.05
|
4.64
|
10.96
|
28.00
|
29.20
|
|||||
|
High Price ($)
|
4.60
|
10.16
|
17.04
|
42.00
|
59.04
|
102.00
|
|||||
|
Low Price ($)
|
1.87
|
1.93
|
4.00
|
8.64
|
21.20
|
26.40
|
|||||
|
Market Cap ($ Cr)
|
--
|
--
|
--
|
--
|
--
|
--
|
Solvency Ratios |
May-26 | May-25 | May-24 | May-23 | May-22 | May-21 | May-20 | May-19 | May-18 | May-17 | May-16 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Debt to Equity
|
0.91
|
0.11
|
0.12
|
0.09
|
0.17
|
0.18
|
|||||
|
Short term debt to equity ratio
|
0.28
|
0.09
|
0.05
|
0.03
|
0.04
|
0.04
|
|||||
|
Current Ratio
|
1.62
|
2.80
|
3.51
|
6.58
|
4.69
|
7.10
|
|||||
|
Quick Ratio
|
0.93
|
1.95
|
2.43
|
5.52
|
3.49
|
4.63
|
|||||
|
Interest Coverage
|
--
|
--
|
--
|
--
|
-170.19
|
-20,253.95
|
Operating Efficiency Ratios |
May-26 | May-25 | May-24 | May-23 | May-22 | May-21 | May-20 | May-19 | May-18 | May-17 | May-16 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Debtors to sales (%)
|
17.63
|
13.76
|
17.49
|
13.52
|
4.10
|
20.21
|
|||||
|
Asset Turnover
|
0.70
|
0.70
|
0.46
|
0.41
|
1.63
|
0.50
|
|||||
|
Receivable days
|
62.17
|
57.70
|
56.29
|
51.17
|
21.57
|
81.71
|
|||||
|
Inventory Days
|
142.72
|
146.69
|
168.48
|
166.91
|
64.60
|
161.89
|
|||||
|
Payable days
|
30.00
|
22.12
|
24.03
|
40.31
|
13.41
|
33.80
|
|||||
|
Cash Conversion Cycle
|
174.89
|
182.27
|
200.75
|
177.77
|
72.76
|
209.80
|