Market cap
$147 Mln
Revenue (TTM)
$99 Mln
P/E Ratio
33.6
P/B Ratio
3.2
Div. Yield
0 %
Income Statement ($ Mln) |
TTM | Sep-25 | Sep-24 | Sep-23 | Sep-22 | Sep-21 | Sep-20 | Sep-19 | Sep-18 | Sep-17 | Sep-16 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Operating Revenue
|
99.37
|
84.82
|
79.63
|
66.07
|
83.90
|
99.59
|
|||||
|
Cost of Revenue
|
82.91
|
74.23
|
73.65
|
62.72
|
85.76
|
88.39
|
|||||
|
Gross Profit
|
16.46
|
10.59
|
5.98
|
3.35
|
-1.86
|
11.21
|
|||||
|
Operating Expenses
|
11.34
|
10.40
|
11.13
|
12.35
|
12.22
|
12.31
|
|||||
|
Operating Profit (EBIT)
|
5.13
|
0.19
|
-5.15
|
-9.00
|
-14.07
|
-1.10
|
|||||
|
Other Income
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Profit before Tax
|
4.10
|
-0.75
|
-8.59
|
-10.50
|
-9.68
|
-1.97
|
|||||
|
Provision for Tax
|
0.19
|
0.19
|
0.04
|
0.02
|
-0.04
|
-1.22
|
|||||
|
Profit after Tax (Net Income)
|
3.97
|
-0.72
|
-5.38
|
-8.69
|
-9.64
|
-0.74
|
|||||
|
Minority Interest
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Consolidated Profit
|
1.36
|
-0.73
|
-5.38
|
-8.69
|
-9.64
|
-0.74
|
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
|
41.53
|
36.89
|
30.43
|
34.34
|
40.69
|
49.62
|
|||||
|
Minority Interest
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Non-Current Liabilities
|
13.13
|
14.27
|
20.19
|
20.71
|
23.99
|
25.08
|
|||||
|
Current Liabilities
|
25.38
|
22.24
|
54.01
|
40.95
|
32.59
|
35.97
|
|||||
|
Total Liabilities
|
105.41
|
73.39
|
104.62
|
96.28
|
97.27
|
110.67
|
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
|
35.16
|
38.30
|
56.42
|
54.81
|
58.49
|
63.10
|
|||||
|
Current Assets
|
44.88
|
35.09
|
54.32
|
41.47
|
38.78
|
47.57
|
|||||
|
Total Assets
|
124.91
|
73.39
|
104.62
|
96.28
|
97.27
|
110.67
|
|||||
|
Total Debt*
|
17.34
|
23.80
|
37.92
|
37.46
|
34.63
|
37.39
|
|||||
|
Net Current Assets
|
--
|
12.85
|
0.31
|
0.52
|
6.19
|
11.61
|
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
|
--
|
-0.07
|
-1.74
|
-1.36
|
0.30
|
3.89
|
|||||
|
Cash Flow from Investing Activities
|
--
|
13.87
|
-3.40
|
-2.43
|
-3.19
|
-0.88
|
|||||
|
Cash from Financing Activities
|
--
|
-13.44
|
7.87
|
2.88
|
3.73
|
-3.11
|
|||||
|
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 ($)
|
0.64
|
-0.12
|
-0.89
|
-1.42
|
-1.65
|
-0.13
|
|||||
|
Cash EPS ($)
|
--
|
0.70
|
-0.10
|
-0.37
|
-0.56
|
1.19
|
|||||
|
Adjusted Book Value ($)
|
--
|
5.97
|
5.03
|
5.62
|
6.97
|
8.54
|
|||||
|
Dividend per Share ($)
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Cash Flow per Share ($)
|
--
|
-0.01
|
-0.29
|
-0.22
|
0.05
|
0.67
|
|||||
|
Free Cash Flow per Share ($)
|
--
|
-0.09
|
-0.62
|
-0.41
|
-0.50
|
-0.19
|
Profitability Ratios |
TTM | Sep-25 | Sep-24 | Sep-23 | Sep-22 | Sep-21 | Sep-20 | Sep-19 | Sep-18 | Sep-17 | Sep-16 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
ROCE (%)
|
--
|
-1.11
|
-7.68
|
-11.82
|
-11.88
|
-0.85
|
|||||
|
ROE (%)
|
9.90
|
-2.13
|
-16.62
|
-23.17
|
-21.35
|
-1.56
|
|||||
|
ROA (%)
|
3.49
|
-0.81
|
-5.36
|
-8.98
|
-9.27
|
-0.64
|
|||||
|
EBIT Margin (%)
|
5.47
|
1.11
|
-6.92
|
-14.39
|
-10.77
|
-1.33
|
|||||
|
Net Margin (%)
|
4.00
|
-0.85
|
-6.76
|
-13.16
|
-11.49
|
-0.75
|
|||||
|
Cash Profit Margin (%)
|
0.00
|
--
|
--
|
--
|
--
|
--
|
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 (%)
|
53.39
|
0.07
|
0.21
|
-0.21
|
-0.16
|
-0.12
|
|||||
|
EBIT Growth (%)
|
344.29
|
117.03
|
42.05
|
-5.18
|
-581.09
|
-165.95
|
|||||
|
Net Profit Growth (%)
|
690.19
|
86.66
|
38.07
|
9.83
|
-1,197.44
|
-108.08
|
|||||
|
EPS Growth (%)
|
632.38
|
0.87
|
0.38
|
0.14
|
-11.91
|
-1.08
|
|||||
|
Book Value Growth (%)
|
16.00
|
--
|
--
|
--
|
--
|
--
|
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
|
33.59
|
-60.61
|
-5.23
|
-2.58
|
-1.86
|
-67.24
|
|||||
|
Price / Book Value
|
3.24
|
1.18
|
0.92
|
0.65
|
0.44
|
1.01
|
|||||
|
Dividend Yield (%)
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
EV/EBITDA
|
15.90
|
10.96
|
-88.74
|
-13.41
|
-19.10
|
13.73
|
|||||
|
Close Price ($)
|
--
|
7.04
|
4.65
|
3.67
|
3.07
|
8.60
|
|||||
|
High Price ($)
|
--
|
7.88
|
5.96
|
3.81
|
9.13
|
15.76
|
|||||
|
Low Price ($)
|
--
|
2.34
|
2.87
|
1.95
|
2.82
|
3.45
|
|||||
|
Market Cap ($ Cr)
|
146.60
|
--
|
--
|
--
|
--
|
--
|
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
|
--
|
0.65
|
1.25
|
1.09
|
0.85
|
0.75
|
|||||
|
Short term debt to equity ratio
|
0.14
|
0.31
|
0.82
|
0.61
|
0.40
|
0.39
|
|||||
|
Current Ratio
|
1.77
|
1.58
|
1.01
|
1.01
|
1.19
|
1.32
|
|||||
|
Quick Ratio
|
1.37
|
1.39
|
0.89
|
0.80
|
0.91
|
0.97
|
|||||
|
Interest Coverage
|
4.05
|
0.56
|
-1.79
|
-9.53
|
-14.01
|
-2.08
|
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 (%)
|
19.27
|
31.44
|
35.20
|
45.97
|
31.92
|
33.02
|
|||||
|
Asset Turnover
|
0.87
|
0.95
|
0.79
|
0.68
|
0.81
|
0.86
|
|||||
|
Receivable days
|
--
|
117.77
|
133.93
|
157.99
|
129.89
|
127.92
|
|||||
|
Inventory Days
|
--
|
25.64
|
37.40
|
51.89
|
45.82
|
58.09
|
|||||
|
Payable days
|
--
|
42.73
|
62.17
|
69.54
|
43.01
|
49.20
|
|||||
|
Cash Conversion Cycle
|
--
|
100.67
|
109.17
|
140.34
|
132.69
|
136.81
|