Market cap
$3 Mln
Revenue (TTM)
$507 Mln
P/E Ratio
--
P/B Ratio
0
Div. Yield
0 %
Income Statement ($ Mln) |
TTM | Sep-25 | Sep-24 | Sep-23 | Sep-22 | Sep-21 | Sep-20 | Sep-19 | Sep-18 | Sep-17 | Sep-16 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Operating Revenue
|
507.36
|
513.02
|
490.74
|
572.43
|
547.66
|
89.61
|
|||||
|
Cost of Revenue
|
432.76
|
447.97
|
379.57
|
406.98
|
390.44
|
59.45
|
|||||
|
Gross Profit
|
74.60
|
65.05
|
111.17
|
165.44
|
157.21
|
30.16
|
|||||
|
Operating Expenses
|
119.61
|
95.95
|
197.58
|
246.90
|
184.66
|
35.77
|
|||||
|
Operating Profit (EBIT)
|
-45.01
|
-30.90
|
-86.41
|
-81.46
|
-27.45
|
1.53
|
|||||
|
Other Income
|
--
|
--
|
--
|
--
|
-59.29
|
13.42
|
|||||
|
Profit before Tax
|
-105.74
|
-87.77
|
-130.76
|
-124.24
|
-352.45
|
6.12
|
|||||
|
Provision for Tax
|
-18.77
|
-19.14
|
-21.88
|
-19.34
|
-15.19
|
-4.78
|
|||||
|
Profit after Tax (Net Income)
|
-86.97
|
-68.63
|
-108.45
|
-105.14
|
-337.26
|
10.90
|
|||||
|
Minority Interest
|
--
|
--
|
0.44
|
-0.24
|
0.24
|
--
|
|||||
|
Consolidated Profit
|
--
|
--
|
--
|
--
|
-337.02
|
10.90
|
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
|
77.10
|
136.03
|
170.50
|
269.15
|
360.37
|
105.13
|
|||||
|
Minority Interest
|
--
|
--
|
--
|
--
|
-0.61
|
--
|
|||||
|
Non-Current Liabilities
|
85.03
|
78.30
|
491.82
|
455.85
|
439.04
|
161.62
|
|||||
|
Current Liabilities
|
540.29
|
556.78
|
119.04
|
132.19
|
164.10
|
55.11
|
|||||
|
Total Liabilities
|
1,242.70
|
771.11
|
781.36
|
856.53
|
962.90
|
321.86
|
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
|
557.95
|
576.52
|
617.95
|
642.73
|
729.92
|
132.84
|
|||||
|
Current Assets
|
144.47
|
194.59
|
163.41
|
213.80
|
232.98
|
189.02
|
|||||
|
Total Assets
|
1,242.70
|
771.11
|
781.36
|
856.53
|
962.90
|
321.86
|
|||||
|
Total Debt*
|
487.77
|
503.63
|
445.12
|
417.64
|
386.49
|
174.19
|
|||||
|
Net Current Assets
|
-395.82
|
-362.19
|
44.37
|
81.61
|
68.88
|
133.91
|
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
|
--
|
-10.46
|
-6.81
|
27.88
|
-5.22
|
10.75
|
|||||
|
Cash Flow from Investing Activities
|
--
|
-12.89
|
-16.83
|
-28.76
|
-333.72
|
-54.06
|
|||||
|
Cash from Financing Activities
|
--
|
23.70
|
9.68
|
15.87
|
203.15
|
198.83
|
|||||
|
Net Cash Inflow / Outflow
|
--
|
--
|
--
|
--
|
-135.79
|
155.52
|
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 ($)
|
-2.52
|
-2.00
|
-4.17
|
-4.09
|
-13.18
|
0.66
|
|||||
|
Cash EPS ($)
|
--
|
-0.37
|
-1.97
|
-1.96
|
-11.25
|
1.04
|
|||||
|
Adjusted Book Value ($)
|
--
|
3.96
|
6.56
|
10.46
|
14.08
|
6.38
|
|||||
|
Dividend per Share ($)
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Cash Flow per Share ($)
|
--
|
-0.30
|
-0.26
|
1.08
|
-0.20
|
0.65
|
|||||
|
Free Cash Flow per Share ($)
|
--
|
-0.79
|
-1.12
|
0.01
|
-1.62
|
-0.10
|
Profitability Ratios |
TTM | Sep-25 | Sep-24 | Sep-23 | Sep-22 | Sep-21 | Sep-20 | Sep-19 | Sep-18 | Sep-17 | Sep-16 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
ROCE (%)
|
--
|
-10.93
|
-16.65
|
-14.67
|
-65.73
|
6.74
|
|||||
|
ROE (%)
|
-81.62
|
-44.78
|
-49.33
|
-33.40
|
-144.90
|
19.33
|
|||||
|
ROA (%)
|
-8.19
|
-8.84
|
-13.24
|
-11.56
|
-52.50
|
5.68
|
|||||
|
EBIT Margin (%)
|
-8.99
|
-6.08
|
-17.09
|
-14.19
|
-58.93
|
8.71
|
|||||
|
Net Margin (%)
|
-17.14
|
-13.38
|
-22.10
|
-18.37
|
-69.06
|
10.58
|
|||||
|
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 (%)
|
5.61
|
0.05
|
-0.14
|
0.05
|
5.11
|
0.48
|
|||||
|
EBIT Growth (%)
|
10.70
|
62.83
|
-3.27
|
74.83
|
-4,236.70
|
297.32
|
|||||
|
Net Profit Growth (%)
|
0.57
|
36.72
|
-3.14
|
68.83
|
-3,195.57
|
332.55
|
|||||
|
EPS Growth (%)
|
20.77
|
0.52
|
-0.02
|
0.69
|
-20.93
|
2.55
|
|||||
|
Book Value Growth (%)
|
-52.04
|
--
|
--
|
--
|
--
|
--
|
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
|
--
|
-0.73
|
-0.41
|
-0.75
|
-1.28
|
44.21
|
|||||
|
Price / Book Value
|
0.01
|
0.37
|
0.26
|
0.29
|
1.20
|
4.58
|
|||||
|
Dividend Yield (%)
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
EV/EBITDA
|
68.66
|
21.48
|
-17.49
|
-17.41
|
-2.92
|
33.64
|
|||||
|
Close Price ($)
|
0.27
|
1.45
|
1.70
|
3.08
|
16.85
|
29.24
|
|||||
|
High Price ($)
|
3.32
|
6.48
|
11.42
|
23.37
|
60.66
|
50.33
|
|||||
|
Low Price ($)
|
0.24
|
1.15
|
1.23
|
2.90
|
9.14
|
4.66
|
|||||
|
Market Cap ($ Cr)
|
2.79
|
--
|
--
|
--
|
--
|
--
|
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
|
--
|
3.70
|
2.61
|
1.55
|
1.07
|
1.66
|
|||||
|
Short term debt to equity ratio
|
5.58
|
3.03
|
0.09
|
0.07
|
0.09
|
0.13
|
|||||
|
Current Ratio
|
0.27
|
0.35
|
1.37
|
1.62
|
1.42
|
3.43
|
|||||
|
Quick Ratio
|
0.19
|
0.27
|
1.22
|
1.19
|
0.98
|
3.42
|
|||||
|
Interest Coverage
|
-0.86
|
-0.55
|
-1.79
|
-1.89
|
-10.87
|
4.64
|
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 (%)
|
14.72
|
18.99
|
15.78
|
15.80
|
18.27
|
31.65
|
|||||
|
Asset Turnover
|
0.48
|
0.66
|
0.60
|
0.63
|
0.85
|
0.47
|
|||||
|
Receivable days
|
--
|
62.26
|
62.47
|
60.78
|
42.83
|
79.87
|
|||||
|
Inventory Days
|
--
|
26.05
|
35.74
|
57.23
|
33.70
|
4.00
|
|||||
|
Payable days
|
--
|
33.45
|
31.80
|
27.49
|
16.30
|
28.75
|
|||||
|
Cash Conversion Cycle
|
--
|
54.86
|
66.41
|
90.52
|
60.22
|
55.12
|