Market cap
$19 Mln
Revenue (TTM)
$156 Mln
P/E Ratio
--
P/B Ratio
0.6
Div. Yield
0 %
Income Statement ($ Mln) |
TTM | Sep-25 | Sep-24 | Sep-23 | Sep-22 | Sep-21 | Sep-20 | Sep-19 | Sep-18 | Sep-17 | Sep-16 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Operating Revenue
|
155.54
|
165.75
|
183.55
|
184.79
|
183.67
|
131.87
|
|||||
|
Cost of Revenue
|
111.58
|
106.77
|
115.36
|
115.95
|
112.57
|
81.53
|
|||||
|
Gross Profit
|
43.96
|
58.98
|
68.18
|
68.85
|
71.10
|
50.34
|
|||||
|
Operating Expenses
|
46.39
|
60.31
|
65.10
|
63.69
|
61.24
|
44.13
|
|||||
|
Operating Profit (EBIT)
|
-2.43
|
-1.33
|
3.08
|
5.16
|
9.86
|
6.21
|
|||||
|
Other Income
|
--
|
--
|
--
|
--
|
1.76
|
--
|
|||||
|
Profit before Tax
|
-2.38
|
-3.84
|
-4.56
|
-5.42
|
11.62
|
15.43
|
|||||
|
Provision for Tax
|
0.37
|
5.32
|
-0.82
|
-0.06
|
1.45
|
1.18
|
|||||
|
Profit after Tax (Net Income)
|
-3.18
|
-11.47
|
-3.90
|
-5.93
|
9.28
|
12.90
|
|||||
|
Minority Interest
|
-0.43
|
-2.30
|
-0.15
|
-0.57
|
0.89
|
-1.35
|
|||||
|
Consolidated Profit
|
--
|
--
|
--
|
--
|
9.28
|
12.90
|
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
|
31.52
|
32.73
|
44.14
|
50.29
|
59.80
|
50.41
|
|||||
|
Minority Interest
|
-0.43
|
--
|
--
|
--
|
0.32
|
--
|
|||||
|
Non-Current Liabilities
|
77.53
|
78.17
|
83.52
|
97.37
|
114.53
|
78.06
|
|||||
|
Current Liabilities
|
20.49
|
23.22
|
28.88
|
27.86
|
34.88
|
31.70
|
|||||
|
Total Liabilities
|
149.39
|
133.50
|
156.04
|
176.96
|
209.53
|
161.22
|
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
|
112.83
|
115.66
|
137.82
|
155.03
|
170.44
|
126.94
|
|||||
|
Current Assets
|
16.08
|
17.84
|
18.23
|
21.93
|
39.09
|
34.28
|
|||||
|
Total Assets
|
149.39
|
133.50
|
156.04
|
176.96
|
209.53
|
161.22
|
|||||
|
Total Debt*
|
83.99
|
85.74
|
95.81
|
107.35
|
128.64
|
91.20
|
|||||
|
Net Current Assets
|
-4.41
|
-5.38
|
-10.66
|
-5.93
|
4.21
|
2.57
|
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
|
--
|
1.75
|
4.65
|
8.39
|
20.35
|
9.29
|
|||||
|
Cash Flow from Investing Activities
|
--
|
3.43
|
-2.39
|
1.28
|
-7.76
|
-3.45
|
|||||
|
Cash from Financing Activities
|
--
|
-4.13
|
-5.40
|
-19.69
|
-8.32
|
-3.56
|
|||||
|
Net Cash Inflow / Outflow
|
--
|
--
|
--
|
--
|
4.27
|
--
|
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 ($)
|
-0.88
|
-3.18
|
-1.08
|
-1.65
|
2.57
|
3.57
|
|||||
|
Cash EPS ($)
|
--
|
-2.23
|
0.18
|
-0.45
|
4.00
|
5.08
|
|||||
|
Adjusted Book Value ($)
|
--
|
9.08
|
12.23
|
13.96
|
16.54
|
13.96
|
|||||
|
Dividend per Share ($)
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Cash Flow per Share ($)
|
--
|
0.49
|
1.29
|
2.33
|
5.63
|
2.57
|
|||||
|
Free Cash Flow per Share ($)
|
--
|
-0.41
|
0.61
|
1.26
|
4.88
|
1.98
|
Profitability Ratios |
TTM | Sep-25 | Sep-24 | Sep-23 | Sep-22 | Sep-21 | Sep-20 | Sep-19 | Sep-18 | Sep-17 | Sep-16 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
ROCE (%)
|
--
|
-8.87
|
-2.62
|
-3.43
|
5.62
|
9.23
|
|||||
|
ROE (%)
|
-11.06
|
-29.83
|
-8.25
|
-10.77
|
16.84
|
29.66
|
|||||
|
ROA (%)
|
-2.06
|
-7.92
|
-2.34
|
-3.07
|
5.01
|
8.20
|
|||||
|
EBIT Margin (%)
|
-1.32
|
-2.07
|
-2.15
|
-2.26
|
6.98
|
12.63
|
|||||
|
Net Margin (%)
|
-2.04
|
-6.92
|
-2.12
|
-3.21
|
5.01
|
9.78
|
|||||
|
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 (%)
|
-9.48
|
-0.10
|
-0.01
|
0.01
|
0.39
|
0.24
|
|||||
|
EBIT Growth (%)
|
72.33
|
13.05
|
5.83
|
-132.64
|
-23.08
|
319.70
|
|||||
|
Net Profit Growth (%)
|
77.07
|
-194.30
|
34.28
|
-163.87
|
-28.03
|
375.06
|
|||||
|
EPS Growth (%)
|
77.32
|
-1.95
|
0.34
|
-1.64
|
-0.28
|
3.67
|
|||||
|
Book Value Growth (%)
|
-9.13
|
--
|
--
|
--
|
--
|
--
|
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
|
--
|
-2.24
|
-11.10
|
-9.26
|
7.24
|
4.39
|
|||||
|
Price / Book Value
|
0.60
|
0.78
|
0.98
|
1.09
|
1.12
|
1.12
|
|||||
|
Dividend Yield (%)
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
EV/EBITDA
|
199.71
|
-6,255.29
|
217.92
|
234.74
|
9.31
|
5.82
|
|||||
|
Close Price ($)
|
5.86
|
7.12
|
11.99
|
15.24
|
18.59
|
15.70
|
|||||
|
High Price ($)
|
9.50
|
17.76
|
16.25
|
20.99
|
22.45
|
24.66
|
|||||
|
Low Price ($)
|
5.60
|
6.38
|
10.50
|
15.15
|
15.31
|
9.50
|
|||||
|
Market Cap ($ Cr)
|
19.18
|
--
|
--
|
--
|
--
|
--
|
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
|
0.21
|
2.62
|
2.17
|
2.13
|
2.15
|
1.81
|
|||||
|
Short term debt to equity ratio
|
0.22
|
0.24
|
0.28
|
0.20
|
0.24
|
0.26
|
|||||
|
Current Ratio
|
0.78
|
0.77
|
0.63
|
0.79
|
1.12
|
1.08
|
|||||
|
Quick Ratio
|
0.68
|
0.68
|
0.55
|
0.68
|
1.01
|
0.97
|
|||||
|
Interest Coverage
|
-6.50
|
-8.27
|
-6.34
|
-3.38
|
10.75
|
13.54
|
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 (%)
|
1.58
|
1.28
|
2.05
|
1.97
|
1.97
|
3.41
|
|||||
|
Asset Turnover
|
1.01
|
1.14
|
1.10
|
0.96
|
0.99
|
0.84
|
|||||
|
Receivable days
|
--
|
6.50
|
7.37
|
7.18
|
8.07
|
9.16
|
|||||
|
Inventory Days
|
--
|
7.36
|
8.52
|
10.71
|
11.71
|
13.58
|
|||||
|
Payable days
|
--
|
15.44
|
13.62
|
13.43
|
15.17
|
16.16
|
|||||
|
Cash Conversion Cycle
|
--
|
-1.59
|
2.27
|
4.47
|
4.61
|
6.58
|