Market cap
$7 Mln
Revenue (TTM)
$3 Mln
P/E Ratio
--
P/B Ratio
1.9
Div. Yield
0 %
Income Statement ($ Mln) |
Sep-25 | Sep-24 | Sep-23 | Sep-22 | Sep-21 | Sep-20 | Sep-19 | Sep-18 | Sep-17 | Sep-16 | Sep-15 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Operating Revenue
|
2.14
|
3.43
|
13.37
|
18.17
|
9.03
|
1.93
|
|||||
|
Cost of Revenue
|
1.30
|
2.41
|
7.83
|
13.12
|
4.10
|
0.72
|
|||||
|
Gross Profit
|
0.84
|
1.02
|
5.53
|
5.05
|
4.93
|
1.21
|
|||||
|
Operating Expenses
|
16.89
|
15.04
|
16.49
|
19.02
|
17.22
|
13.75
|
|||||
|
Operating Profit (EBIT)
|
-16.05
|
-14.02
|
-10.95
|
-13.97
|
-12.29
|
-12.54
|
|||||
|
Other Income
|
--
|
--
|
--
|
--
|
--
|
-0.38
|
|||||
|
Profit before Tax
|
-15.64
|
-7.09
|
-10.02
|
-8.27
|
-14.28
|
-13.03
|
|||||
|
Provision for Tax
|
0.68
|
0.14
|
-0.08
|
0.11
|
1.75
|
-0.26
|
|||||
|
Profit after Tax (Net Income)
|
-69.49
|
-6.99
|
-9.95
|
-8.38
|
-16.03
|
-12.76
|
|||||
|
Minority Interest
|
--
|
0.10
|
0.08
|
0.00
|
-0.01
|
0.00
|
|||||
|
Consolidated Profit
|
--
|
--
|
--
|
-8.38
|
-14.29
|
-13.03
|
Liabilities ($ Mln) |
Sep-25 | Sep-24 | Sep-23 | Sep-22 | Sep-21 | Sep-20 | Sep-19 | Sep-18 | Sep-17 | Sep-16 | Sep-15 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Shareholder's Funds
|
1.94
|
9.14
|
4.95
|
12.91
|
11.11
|
5.72
|
|||||
|
Minority Interest
|
--
|
--
|
--
|
--
|
--
|
-0.01
|
|||||
|
Non-Current Liabilities
|
0.03
|
1.42
|
5.93
|
5.17
|
0.03
|
1.37
|
|||||
|
Current Liabilities
|
2.46
|
2.40
|
2.85
|
4.19
|
3.27
|
4.27
|
|||||
|
Total Liabilities
|
4.44
|
12.79
|
13.65
|
22.27
|
14.42
|
11.34
|
Assets ($ Mln) |
Sep-25 | Sep-24 | Sep-23 | Sep-22 | Sep-21 | Sep-20 | Sep-19 | Sep-18 | Sep-17 | Sep-16 | Sep-15 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Non-Current Assets
|
2.20
|
4.74
|
5.53
|
2.32
|
3.12
|
2.26
|
|||||
|
Current Assets
|
2.24
|
8.05
|
8.13
|
19.94
|
11.30
|
9.08
|
|||||
|
Total Assets
|
4.44
|
12.79
|
13.65
|
22.27
|
14.42
|
11.34
|
|||||
|
Total Debt*
|
0.19
|
0.74
|
1.24
|
--
|
--
|
2.35
|
|||||
|
Net Current Assets
|
--
|
5.65
|
5.28
|
15.76
|
8.03
|
4.81
|
Cashflow ($ Mln) |
Sep-25 | Sep-24 | Sep-23 | Sep-22 | Sep-21 | Sep-20 | Sep-19 | Sep-18 | Sep-17 | Sep-16 | Sep-15 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Cash From Operating Activities
|
-12.24
|
-13.71
|
-6.22
|
-8.98
|
-13.39
|
-11.14
|
|||||
|
Cash Flow from Investing Activities
|
0.02
|
-0.41
|
-1.10
|
-0.49
|
-2.55
|
-1.06
|
|||||
|
Cash from Financing Activities
|
--
|
13.40
|
0.95
|
18.13
|
14.70
|
19.43
|
|||||
|
Net Cash Inflow / Outflow
|
--
|
--
|
--
|
--
|
--
|
7.23
|
Financials Ratios |
Sep-25 | Sep-24 | Sep-23 | Sep-22 | Sep-21 | Sep-20 | Sep-19 | Sep-18 | Sep-17 | Sep-16 | Sep-15 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Adjusted EPS ($)
|
-121.48
|
-0.39
|
-14.66
|
-14.81
|
-42.78
|
-49.67
|
|||||
|
Cash EPS ($)
|
-121.48
|
-0.35
|
-12.65
|
-12.53
|
-40.53
|
-48.56
|
|||||
|
Adjusted Book Value ($)
|
3.39
|
0.52
|
7.30
|
22.82
|
29.66
|
22.25
|
|||||
|
Dividend per Share ($)
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Cash Flow per Share ($)
|
-21.40
|
-0.77
|
-9.17
|
-15.87
|
-35.73
|
-43.36
|
|||||
|
Free Cash Flow per Share ($)
|
-21.95
|
-0.80
|
-9.28
|
-16.73
|
-42.53
|
-47.50
|
Profitability Ratios |
Sep-25 | Sep-24 | Sep-23 | Sep-22 | Sep-21 | Sep-20 | Sep-19 | Sep-18 | Sep-17 | Sep-16 | Sep-15 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
ROCE (%)
|
-1,156.52
|
-87.02
|
-104.15
|
-69.74
|
-167.16
|
-291.17
|
|||||
|
ROE (%)
|
-1,253.80
|
-99.23
|
-111.37
|
-69.74
|
-190.46
|
-523.50
|
|||||
|
ROA (%)
|
-806.75
|
-52.89
|
-55.39
|
-45.68
|
-124.46
|
-171.27
|
|||||
|
EBIT Margin (%)
|
--
|
-408.72
|
-81.94
|
-76.89
|
-138.76
|
-648.98
|
|||||
|
Net Margin (%)
|
-3,251.74
|
-203.78
|
-74.41
|
-46.11
|
-177.56
|
-821.73
|
|||||
|
Cash Profit Margin (%)
|
--
|
--
|
--
|
--
|
--
|
--
|
Growth Ratios |
Sep-25 | Sep-24 | Sep-23 | Sep-22 | Sep-21 | Sep-20 | Sep-19 | Sep-18 | Sep-17 | Sep-16 | Sep-15 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Revenue Growth (%)
|
-0.38
|
-0.74
|
-0.26
|
1.01
|
3.67
|
-0.64
|
|||||
|
EBIT Growth (%)
|
--
|
-28.04
|
21.59
|
-11.52
|
0.06
|
-48.26
|
|||||
|
Net Profit Growth (%)
|
-893.74
|
29.70
|
-18.73
|
47.73
|
-25.57
|
-47.87
|
|||||
|
EPS Growth (%)
|
-307.24
|
0.97
|
0.01
|
0.65
|
0.14
|
0.69
|
|||||
|
Book Value Growth (%)
|
--
|
--
|
--
|
--
|
--
|
--
|
Valuation Ratios |
Sep-25 | Sep-24 | Sep-23 | Sep-22 | Sep-21 | Sep-20 | Sep-19 | Sep-18 | Sep-17 | Sep-16 | Sep-15 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Price / Earnings
|
-0.03
|
-1.65
|
-0.08
|
-0.08
|
-0.13
|
-0.16
|
|||||
|
Price / Book Value
|
1.14
|
1.26
|
0.17
|
0.05
|
0.18
|
0.35
|
|||||
|
Dividend Yield (%)
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
EV/EBITDA
|
-0.05
|
-0.44
|
0.53
|
1.15
|
0.39
|
0.28
|
|||||
|
Close Price ($)
|
3.88
|
487.28
|
907.50
|
847.50
|
4,042.50
|
5,797.50
|
|||||
|
High Price ($)
|
345.00
|
3,802.50
|
2,400.00
|
5,512.50
|
10,230.00
|
14,767.50
|
|||||
|
Low Price ($)
|
2.13
|
165.00
|
727.50
|
468.23
|
3,712.50
|
1,890.00
|
|||||
|
Market Cap ($ Cr)
|
--
|
--
|
--
|
--
|
--
|
--
|
Solvency Ratios |
Sep-25 | Sep-24 | Sep-23 | Sep-22 | Sep-21 | Sep-20 | Sep-19 | Sep-18 | Sep-17 | Sep-16 | Sep-15 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Debt to Equity
|
0.10
|
0.08
|
0.25
|
--
|
--
|
0.41
|
|||||
|
Short term debt to equity ratio
|
0.10
|
0.12
|
0.10
|
--
|
--
|
0.32
|
|||||
|
Current Ratio
|
0.91
|
3.36
|
2.86
|
4.77
|
3.45
|
2.13
|
|||||
|
Quick Ratio
|
0.87
|
3.17
|
2.74
|
4.62
|
3.03
|
2.01
|
|||||
|
Interest Coverage
|
--
|
--
|
--
|
-1.06
|
-6.31
|
-108.22
|
Operating Efficiency Ratios |
Sep-25 | Sep-24 | Sep-23 | Sep-22 | Sep-21 | Sep-20 | Sep-19 | Sep-18 | Sep-17 | Sep-16 | Sep-15 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Debtors to sales (%)
|
11.11
|
10.55
|
1.91
|
16.88
|
31.06
|
10.06
|
|||||
|
Asset Turnover
|
0.25
|
0.26
|
0.74
|
0.99
|
0.70
|
0.26
|
|||||
|
Receivable days
|
51.23
|
32.87
|
45.40
|
59.02
|
60.65
|
97.79
|
|||||
|
Inventory Days
|
73.54
|
58.13
|
21.73
|
27.46
|
83.19
|
162.13
|
|||||
|
Payable days
|
328.02
|
169.26
|
65.65
|
43.16
|
116.06
|
608.53
|
|||||
|
Cash Conversion Cycle
|
-203.26
|
-78.26
|
1.48
|
43.32
|
27.78
|
-348.61
|