Market cap
$57 Mln
Revenue (TTM)
$254 Mln
P/E Ratio
--
P/B Ratio
0.6
Div. Yield
0 %
Income Statement ($ Mln) |
TTM | Sep-25 | Sep-24 | Sep-23 | Sep-22 | Sep-21 | Sep-20 | Sep-19 | Sep-18 | Sep-17 | Sep-16 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Operating Revenue
|
253.54
|
344.50
|
395.94
|
375.87
|
395.17
|
246.09
|
|||||
|
Cost of Revenue
|
212.33
|
279.33
|
318.45
|
296.02
|
322.89
|
194.61
|
|||||
|
Gross Profit
|
41.22
|
65.16
|
77.49
|
79.86
|
72.29
|
51.48
|
|||||
|
Operating Expenses
|
41.49
|
48.38
|
52.59
|
62.77
|
39.01
|
34.26
|
|||||
|
Operating Profit (EBIT)
|
-0.27
|
16.79
|
24.90
|
17.09
|
33.28
|
17.22
|
|||||
|
Other Income
|
--
|
--
|
--
|
--
|
-2.22
|
-3.78
|
|||||
|
Profit before Tax
|
-13.37
|
1.76
|
7.75
|
0.82
|
31.06
|
13.44
|
|||||
|
Provision for Tax
|
8.20
|
0.39
|
0.35
|
-0.64
|
7.78
|
3.29
|
|||||
|
Profit after Tax (Net Income)
|
-21.57
|
1.36
|
7.40
|
1.46
|
23.29
|
10.15
|
|||||
|
Minority Interest
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Consolidated Profit
|
--
|
--
|
--
|
--
|
23.29
|
10.15
|
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
|
93.26
|
112.96
|
110.13
|
102.44
|
92.06
|
65.61
|
|||||
|
Minority Interest
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Non-Current Liabilities
|
119.01
|
135.03
|
151.01
|
172.62
|
38.41
|
65.19
|
|||||
|
Current Liabilities
|
42.54
|
42.67
|
53.24
|
64.79
|
38.54
|
66.38
|
|||||
|
Total Liabilities
|
297.34
|
290.66
|
314.38
|
339.84
|
169.01
|
197.17
|
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
|
226.10
|
248.13
|
261.42
|
277.44
|
125.41
|
135.41
|
|||||
|
Current Assets
|
28.71
|
42.54
|
52.96
|
62.40
|
43.60
|
61.76
|
|||||
|
Total Assets
|
297.34
|
290.66
|
314.38
|
339.84
|
169.01
|
197.17
|
|||||
|
Total Debt*
|
141.14
|
144.97
|
164.82
|
191.71
|
39.11
|
66.27
|
|||||
|
Net Current Assets
|
-13.83
|
-0.13
|
-0.29
|
-2.39
|
5.06
|
-4.61
|
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
|
--
|
23.22
|
27.37
|
31.03
|
1.24
|
45.67
|
|||||
|
Cash Flow from Investing Activities
|
--
|
-0.24
|
-0.84
|
-181.20
|
-0.87
|
-0.04
|
|||||
|
Cash from Financing Activities
|
--
|
-23.19
|
-26.40
|
150.15
|
-24.19
|
-22.93
|
|||||
|
Net Cash Inflow / Outflow
|
--
|
--
|
--
|
--
|
-23.82
|
22.69
|
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 ($)
|
-1.50
|
0.09
|
0.51
|
0.11
|
1.63
|
0.74
|
|||||
|
Cash EPS ($)
|
-1.49
|
1.29
|
1.70
|
1.22
|
2.16
|
1.34
|
|||||
|
Adjusted Book Value ($)
|
6.44
|
7.85
|
7.65
|
7.37
|
6.43
|
4.81
|
|||||
|
Dividend per Share ($)
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Cash Flow per Share ($)
|
--
|
1.61
|
1.90
|
2.23
|
0.09
|
3.34
|
|||||
|
Free Cash Flow per Share ($)
|
--
|
1.60
|
1.84
|
2.19
|
0.03
|
3.34
|
Profitability Ratios |
TTM | Sep-25 | Sep-24 | Sep-23 | Sep-22 | Sep-21 | Sep-20 | Sep-19 | Sep-18 | Sep-17 | Sep-16 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
ROCE (%)
|
--
|
0.51
|
2.60
|
0.69
|
17.71
|
7.34
|
|||||
|
ROE (%)
|
-20.99
|
1.22
|
6.96
|
1.50
|
29.54
|
17.04
|
|||||
|
ROA (%)
|
-6.71
|
0.45
|
2.26
|
0.57
|
12.72
|
5.33
|
|||||
|
EBIT Margin (%)
|
-0.76
|
4.39
|
5.83
|
3.98
|
8.26
|
6.68
|
|||||
|
Net Margin (%)
|
-8.51
|
0.40
|
1.87
|
0.39
|
5.93
|
4.19
|
|||||
|
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 (%)
|
-29.52
|
-0.13
|
0.05
|
-0.05
|
0.61
|
0.18
|
|||||
|
EBIT Growth (%)
|
-110.06
|
-34.56
|
54.27
|
-54.12
|
98.63
|
27.76
|
|||||
|
Net Profit Growth (%)
|
-571.16
|
-81.59
|
406.30
|
-93.73
|
129.55
|
42.61
|
|||||
|
EPS Growth (%)
|
-573.37
|
-0.82
|
3.89
|
-0.94
|
1.19
|
0.39
|
|||||
|
Book Value Growth (%)
|
-17.62
|
--
|
--
|
--
|
--
|
--
|
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
|
--
|
59.69
|
18.23
|
111.04
|
7.54
|
16.55
|
|||||
|
Price / Book Value
|
0.61
|
0.72
|
1.22
|
1.58
|
1.91
|
2.56
|
|||||
|
Dividend Yield (%)
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
EV/EBITDA
|
13.22
|
7.00
|
7.45
|
11.58
|
5.32
|
8.56
|
|||||
|
Close Price ($)
|
5.25
|
5.65
|
9.36
|
11.67
|
12.27
|
12.30
|
|||||
|
High Price ($)
|
8.10
|
9.58
|
17.58
|
14.30
|
21.49
|
13.72
|
|||||
|
Low Price ($)
|
5.12
|
2.72
|
9.24
|
9.01
|
11.85
|
7.32
|
|||||
|
Market Cap ($ Cr)
|
56.96
|
--
|
--
|
--
|
--
|
--
|
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
|
1.13
|
1.28
|
1.50
|
1.87
|
0.42
|
1.01
|
|||||
|
Short term debt to equity ratio
|
0.26
|
0.10
|
0.13
|
0.20
|
0.02
|
0.03
|
|||||
|
Current Ratio
|
0.67
|
1.00
|
0.99
|
0.96
|
1.13
|
0.93
|
|||||
|
Quick Ratio
|
0.67
|
--
|
--
|
0.94
|
1.13
|
--
|
|||||
|
Interest Coverage
|
-0.05
|
1.00
|
1.34
|
0.92
|
14.73
|
4.34
|
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 (%)
|
9.89
|
11.47
|
12.82
|
15.99
|
10.49
|
14.00
|
|||||
|
Asset Turnover
|
0.79
|
1.14
|
1.21
|
1.48
|
2.16
|
1.29
|
|||||
|
Receivable days
|
--
|
47.85
|
51.14
|
49.34
|
35.07
|
49.71
|
|||||
|
Inventory Days
|
--
|
--
|
1.53
|
0.82
|
0.00
|
0.00
|
|||||
|
Payable days
|
--
|
16.82
|
14.92
|
15.11
|
16.16
|
29.40
|
|||||
|
Cash Conversion Cycle
|
--
|
--
|
37.74
|
35.05
|
18.91
|
20.31
|