Market cap
$82 Mln
Revenue (TTM)
$57 Mln
P/E Ratio
--
P/B Ratio
1.8
Div. Yield
1.5 %
Income Statement ($ Mln) |
TTM | Sep-25 | Sep-24 | Sep-23 | Sep-22 | Sep-21 | Sep-20 | Sep-19 | Sep-18 | Sep-17 | Sep-16 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Operating Revenue
|
56.91
|
58.73
|
55.22
|
64.65
|
54.36
|
49.21
|
|||||
|
Cost of Revenue
|
38.08
|
40.22
|
36.36
|
42.73
|
35.53
|
33.06
|
|||||
|
Gross Profit
|
18.83
|
18.51
|
18.86
|
21.92
|
18.83
|
16.15
|
|||||
|
Operating Expenses
|
21.87
|
21.62
|
20.73
|
20.05
|
18.87
|
17.51
|
|||||
|
Operating Profit (EBIT)
|
-3.04
|
-3.11
|
-1.87
|
1.87
|
-0.04
|
-1.36
|
|||||
|
Other Income
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Profit before Tax
|
-1.36
|
-1.66
|
-0.42
|
4.74
|
1.94
|
0.68
|
|||||
|
Provision for Tax
|
-0.68
|
-1.57
|
-0.09
|
-0.47
|
0.05
|
0.44
|
|||||
|
Profit after Tax (Net Income)
|
-0.68
|
-0.09
|
-0.33
|
5.20
|
1.89
|
0.23
|
|||||
|
Minority Interest
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Consolidated Profit
|
--
|
--
|
--
|
--
|
1.79
|
0.70
|
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
|
44.26
|
44.55
|
47.27
|
46.15
|
38.96
|
34.05
|
|||||
|
Minority Interest
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Non-Current Liabilities
|
6.04
|
4.43
|
3.48
|
4.10
|
5.92
|
11.10
|
|||||
|
Current Liabilities
|
20.48
|
22.18
|
18.68
|
15.66
|
30.18
|
17.83
|
|||||
|
Total Liabilities
|
91.26
|
71.16
|
69.44
|
65.90
|
75.06
|
62.97
|
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
|
21.54
|
18.84
|
14.59
|
15.54
|
15.61
|
13.94
|
|||||
|
Current Assets
|
49.24
|
52.32
|
54.85
|
50.36
|
59.46
|
49.03
|
|||||
|
Total Assets
|
91.26
|
71.16
|
69.44
|
65.90
|
75.06
|
62.97
|
|||||
|
Total Debt*
|
3.58
|
2.58
|
4.67
|
2.95
|
5.18
|
4.01
|
|||||
|
Net Current Assets
|
28.77
|
30.14
|
36.17
|
34.71
|
29.28
|
31.21
|
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
|
--
|
2.27
|
4.21
|
3.91
|
2.68
|
1.90
|
|||||
|
Cash Flow from Investing Activities
|
--
|
-0.43
|
-0.26
|
-0.34
|
0.02
|
-0.17
|
|||||
|
Cash from Financing Activities
|
--
|
-5.04
|
1.38
|
-0.67
|
1.33
|
-0.95
|
|||||
|
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 ($)
|
-0.07
|
-0.01
|
-0.04
|
0.58
|
0.44
|
0.06
|
|||||
|
Cash EPS ($)
|
-0.07
|
0.07
|
0.05
|
0.69
|
0.66
|
0.15
|
|||||
|
Adjusted Book Value ($)
|
4.40
|
4.76
|
5.18
|
5.17
|
9.07
|
8.08
|
|||||
|
Dividend per Share ($)
|
1.49
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Cash Flow per Share ($)
|
--
|
0.24
|
0.46
|
0.44
|
0.62
|
0.45
|
|||||
|
Free Cash Flow per Share ($)
|
--
|
0.20
|
0.44
|
0.41
|
0.57
|
0.43
|
Profitability Ratios |
TTM | Sep-25 | Sep-24 | Sep-23 | Sep-22 | Sep-21 | Sep-20 | Sep-19 | Sep-18 | Sep-17 | Sep-16 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
ROCE (%)
|
--
|
-0.18
|
-0.65
|
11.16
|
4.60
|
0.63
|
|||||
|
ROE (%)
|
-1.53
|
-0.20
|
-0.70
|
12.23
|
5.17
|
0.74
|
|||||
|
ROA (%)
|
-0.79
|
-0.13
|
-0.48
|
7.38
|
2.74
|
0.40
|
|||||
|
EBIT Margin (%)
|
-2.27
|
-2.22
|
-0.33
|
2.89
|
-0.07
|
-2.77
|
|||||
|
Net Margin (%)
|
-1.20
|
-0.15
|
-0.59
|
8.05
|
3.47
|
0.48
|
|||||
|
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 (%)
|
-0.68
|
0.06
|
-0.15
|
0.19
|
0.10
|
-0.20
|
|||||
|
EBIT Growth (%)
|
55.79
|
-608.70
|
-109.84
|
4,775.00
|
97.06
|
4.35
|
|||||
|
Net Profit Growth (%)
|
56.17
|
72.09
|
-106.26
|
175.49
|
707.26
|
116.18
|
|||||
|
EPS Growth (%)
|
58.57
|
0.73
|
-1.06
|
0.33
|
6.92
|
1.16
|
|||||
|
Book Value Growth (%)
|
-8.71
|
--
|
--
|
--
|
--
|
--
|
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
|
--
|
-1,188.13
|
-363.44
|
30.02
|
16.35
|
160.81
|
|||||
|
Price / Book Value
|
1.82
|
2.43
|
2.51
|
3.39
|
0.79
|
1.11
|
|||||
|
Dividend Yield (%)
|
1.49
|
--
|
--
|
--
|
--
|
--
|
|||||
|
EV/EBITDA
|
109.67
|
-138.34
|
151.75
|
71.64
|
13.48
|
-22.14
|
|||||
|
Close Price ($)
|
7.94
|
11.55
|
12.99
|
4.38
|
1.80
|
2.23
|
|||||
|
High Price ($)
|
15.00
|
21.95
|
25.38
|
6.60
|
2.50
|
3.58
|
|||||
|
Low Price ($)
|
7.51
|
9.65
|
3.88
|
1.67
|
1.65
|
1.74
|
|||||
|
Market Cap ($ Cr)
|
81.55
|
--
|
--
|
--
|
--
|
--
|
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
|
--
|
0.06
|
0.10
|
0.06
|
0.13
|
0.12
|
|||||
|
Short term debt to equity ratio
|
0.05
|
0.03
|
0.10
|
0.05
|
0.11
|
0.07
|
|||||
|
Current Ratio
|
2.40
|
2.36
|
2.94
|
3.22
|
1.97
|
2.75
|
|||||
|
Quick Ratio
|
2.32
|
2.29
|
2.81
|
3.05
|
1.83
|
2.53
|
|||||
|
Interest Coverage
|
-1.36
|
-3.65
|
-0.78
|
7.14
|
-0.11
|
-3.89
|
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 (%)
|
35.79
|
35.65
|
34.19
|
31.13
|
42.30
|
38.00
|
|||||
|
Asset Turnover
|
0.66
|
0.84
|
0.82
|
0.92
|
0.79
|
0.84
|
|||||
|
Receivable days
|
--
|
123.81
|
129.00
|
121.81
|
140.06
|
118.98
|
|||||
|
Inventory Days
|
--
|
16.96
|
24.28
|
29.55
|
42.97
|
51.23
|
|||||
|
Payable days
|
--
|
117.55
|
80.26
|
110.96
|
156.81
|
93.22
|
|||||
|
Cash Conversion Cycle
|
--
|
23.23
|
73.02
|
40.40
|
26.22
|
76.99
|