Market cap
$264 Mln
Revenue (TTM)
$82 Mln
P/E Ratio
55.8
P/B Ratio
2.4
Div. Yield
0 %
Income Statement ($ Mln) |
TTM | Sep-25 | Sep-24 | Sep-23 | Sep-22 | Sep-21 | Sep-20 | Sep-19 | Sep-18 | Sep-17 | Sep-16 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Operating Revenue
|
81.67
|
79.36
|
101.21
|
113.32
|
106.30
|
85.21
|
|||||
|
Cost of Revenue
|
43.40
|
52.38
|
64.98
|
77.76
|
66.79
|
50.68
|
|||||
|
Gross Profit
|
38.27
|
26.98
|
36.23
|
35.55
|
39.51
|
34.53
|
|||||
|
Operating Expenses
|
31.66
|
55.47
|
42.96
|
50.52
|
22.23
|
30.81
|
|||||
|
Operating Profit (EBIT)
|
6.62
|
-28.49
|
-6.73
|
-14.97
|
17.29
|
3.73
|
|||||
|
Other Income
|
--
|
--
|
--
|
--
|
--
|
-0.29
|
|||||
|
Profit before Tax
|
5.97
|
-27.99
|
-7.51
|
-15.18
|
18.79
|
3.43
|
|||||
|
Provision for Tax
|
2.52
|
2.33
|
0.98
|
-2.60
|
1.42
|
1.93
|
|||||
|
Profit after Tax (Net Income)
|
3.45
|
-30.33
|
-8.49
|
-12.58
|
17.37
|
1.51
|
|||||
|
Minority Interest
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Consolidated Profit
|
--
|
--
|
--
|
--
|
17.37
|
1.51
|
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
|
115.60
|
53.39
|
82.36
|
88.37
|
98.37
|
85.63
|
|||||
|
Minority Interest
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Non-Current Liabilities
|
17.54
|
19.01
|
16.72
|
18.94
|
12.54
|
16.17
|
|||||
|
Current Liabilities
|
23.58
|
20.48
|
20.24
|
29.72
|
22.63
|
15.11
|
|||||
|
Total Liabilities
|
180.29
|
92.87
|
119.31
|
137.02
|
133.53
|
116.91
|
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
|
29.12
|
32.70
|
54.58
|
55.83
|
30.60
|
36.05
|
|||||
|
Current Assets
|
127.60
|
60.18
|
64.74
|
81.19
|
102.94
|
80.87
|
|||||
|
Total Assets
|
180.29
|
92.87
|
119.31
|
137.02
|
133.53
|
116.91
|
|||||
|
Total Debt*
|
17.89
|
19.51
|
17.57
|
32.89
|
12.15
|
18.12
|
|||||
|
Net Current Assets
|
104.02
|
39.70
|
44.78
|
51.47
|
80.31
|
65.76
|
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
|
--
|
7.88
|
9.84
|
-7.70
|
5.20
|
-5.96
|
|||||
|
Cash Flow from Investing Activities
|
--
|
-0.91
|
-2.18
|
-37.83
|
18.77
|
-8.09
|
|||||
|
Cash from Financing Activities
|
--
|
0.27
|
-10.63
|
11.74
|
-8.27
|
1.17
|
|||||
|
Net Cash Inflow / Outflow
|
--
|
--
|
--
|
--
|
--
|
-12.89
|
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 ($)
|
0.23
|
-2.11
|
-0.60
|
-0.89
|
1.23
|
0.10
|
|||||
|
Cash EPS ($)
|
--
|
-1.92
|
-0.38
|
-0.53
|
1.36
|
0.20
|
|||||
|
Adjusted Book Value ($)
|
--
|
3.71
|
5.80
|
6.24
|
6.99
|
5.91
|
|||||
|
Dividend per Share ($)
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Cash Flow per Share ($)
|
--
|
0.55
|
0.69
|
-0.54
|
0.37
|
-0.41
|
|||||
|
Free Cash Flow per Share ($)
|
--
|
0.48
|
0.35
|
-0.75
|
0.29
|
-0.62
|
Profitability Ratios |
TTM | Sep-25 | Sep-24 | Sep-23 | Sep-22 | Sep-21 | Sep-20 | Sep-19 | Sep-18 | Sep-17 | Sep-16 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
ROCE (%)
|
--
|
-35.09
|
-7.67
|
-10.86
|
16.21
|
1.54
|
|||||
|
ROE (%)
|
4.07
|
-44.68
|
-9.94
|
-13.48
|
18.88
|
1.80
|
|||||
|
ROA (%)
|
2.39
|
-28.58
|
-6.62
|
-9.30
|
13.87
|
1.38
|
|||||
|
EBIT Margin (%)
|
7.50
|
-35.24
|
-6.87
|
-12.94
|
17.83
|
4.31
|
|||||
|
Net Margin (%)
|
4.23
|
-38.21
|
-8.38
|
-11.10
|
16.34
|
1.78
|
|||||
|
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 (%)
|
-2.35
|
-0.22
|
-0.11
|
0.07
|
0.25
|
0.30
|
|||||
|
EBIT Growth (%)
|
120.42
|
-302.16
|
52.57
|
-177.38
|
415.90
|
1,470.52
|
|||||
|
Net Profit Growth (%)
|
110.84
|
-257.37
|
32.55
|
-172.45
|
1,051.66
|
109.59
|
|||||
|
EPS Growth (%)
|
110.12
|
-2.53
|
0.33
|
-1.72
|
10.85
|
1.09
|
|||||
|
Book Value Growth (%)
|
99.47
|
--
|
--
|
--
|
--
|
--
|
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
|
55.78
|
-4.40
|
-9.71
|
-8.58
|
6.89
|
109.78
|
|||||
|
Price / Book Value
|
2.40
|
2.50
|
1.00
|
1.22
|
1.22
|
1.93
|
|||||
|
Dividend Yield (%)
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
EV/EBITDA
|
23.61
|
-5.35
|
-22.65
|
-13.23
|
4.11
|
29.74
|
|||||
|
Close Price ($)
|
23.08
|
9.26
|
5.80
|
7.62
|
8.50
|
11.43
|
|||||
|
High Price ($)
|
25.71
|
10.25
|
8.12
|
11.98
|
15.78
|
14.24
|
|||||
|
Low Price ($)
|
4.30
|
3.20
|
3.37
|
7.30
|
6.66
|
4.90
|
|||||
|
Market Cap ($ Cr)
|
263.67
|
--
|
--
|
--
|
--
|
--
|
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
|
--
|
0.37
|
0.21
|
0.37
|
0.12
|
0.21
|
|||||
|
Short term debt to equity ratio
|
0.02
|
0.04
|
0.03
|
0.08
|
0.02
|
0.01
|
|||||
|
Current Ratio
|
5.41
|
2.94
|
3.20
|
2.73
|
4.55
|
5.35
|
|||||
|
Quick Ratio
|
4.54
|
2.02
|
1.87
|
1.56
|
3.42
|
3.89
|
|||||
|
Interest Coverage
|
239.76
|
-1,075.62
|
-12.48
|
-28.20
|
115.54
|
15.37
|
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 (%)
|
24.23
|
25.15
|
22.21
|
23.92
|
23.53
|
27.64
|
|||||
|
Asset Turnover
|
0.57
|
0.75
|
0.79
|
0.84
|
0.85
|
0.78
|
|||||
|
Receivable days
|
--
|
97.66
|
89.47
|
84.00
|
83.43
|
77.49
|
|||||
|
Inventory Days
|
--
|
159.02
|
173.43
|
141.69
|
130.06
|
141.82
|
|||||
|
Payable days
|
--
|
45.64
|
45.45
|
42.55
|
42.47
|
39.30
|
|||||
|
Cash Conversion Cycle
|
--
|
211.03
|
217.46
|
183.14
|
171.02
|
180.01
|