Market cap
$124 Mln
Revenue (TTM)
$302 Mln
P/E Ratio
--
P/B Ratio
7.1
Div. Yield
0 %
Income Statement ($ Mln) |
Jun-24 | Jun-23 | Sep-22 | Jun-22 | Sep-21 | Jun-21 | Sep-20 | Sep-19 | Sep-18 | Sep-17 | Sep-16 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Operating Revenue
|
0.02
|
4.06
|
333.02
|
10.16
|
317.90
|
23.98
|
|||||
|
Cost of Revenue
|
-0.03
|
8.14
|
144.66
|
11.37
|
116.75
|
19.61
|
|||||
|
Gross Profit
|
0.04
|
-4.09
|
188.36
|
-1.21
|
201.15
|
4.36
|
|||||
|
Operating Expenses
|
8.62
|
15.83
|
112.41
|
25.01
|
107.63
|
29.76
|
|||||
|
Operating Profit (EBIT)
|
-8.61
|
-11.77
|
54.39
|
-14.85
|
93.03
|
-5.78
|
|||||
|
Other Income
|
--
|
--
|
1.12
|
--
|
-0.71
|
--
|
|||||
|
Profit before Tax
|
-44.22
|
-19.51
|
54.32
|
-23.66
|
90.45
|
-8.17
|
|||||
|
Provision for Tax
|
--
|
--
|
11.86
|
--
|
19.04
|
--
|
|||||
|
Profit after Tax (Net Income)
|
-46.70
|
-24.36
|
42.46
|
-22.05
|
71.41
|
-7.57
|
|||||
|
Minority Interest
|
--
|
--
|
--
|
--
|
--
|
0.39
|
|||||
|
Consolidated Profit
|
--
|
--
|
42.46
|
--
|
71.41
|
--
|
Liabilities ($ Mln) |
Jun-24 | Jun-23 | Sep-22 | Jun-22 | Sep-21 | Jun-21 | Sep-20 | Sep-19 | Sep-18 | Sep-17 | Sep-16 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Shareholder's Funds
|
-40.54
|
3.75
|
368.06
|
21.62
|
328.30
|
40.42
|
|||||
|
Minority Interest
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Non-Current Liabilities
|
23.85
|
38.76
|
37.09
|
24.74
|
74.26
|
22.66
|
|||||
|
Current Liabilities
|
54.13
|
18.92
|
57.95
|
23.30
|
47.16
|
13.43
|
|||||
|
Total Liabilities
|
37.43
|
61.42
|
463.10
|
69.66
|
449.72
|
76.51
|
Assets ($ Mln) |
Jun-24 | Jun-23 | Sep-22 | Jun-22 | Sep-21 | Jun-21 | Sep-20 | Sep-19 | Sep-18 | Sep-17 | Sep-16 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Non-Current Assets
|
19.77
|
51.05
|
252.50
|
47.99
|
256.92
|
52.02
|
|||||
|
Current Assets
|
17.66
|
10.36
|
210.60
|
21.67
|
192.81
|
24.50
|
|||||
|
Total Assets
|
--
|
--
|
463.10
|
--
|
449.72
|
--
|
|||||
|
Total Debt*
|
--
|
--
|
30.96
|
--
|
65.92
|
--
|
|||||
|
Net Current Assets
|
-36.47
|
-8.55
|
152.65
|
-1.63
|
145.65
|
11.07
|
Cashflow ($ Mln) |
Jun-24 | Jun-23 | Sep-22 | Jun-22 | Sep-21 | Jun-21 | Sep-20 | Sep-19 | Sep-18 | Sep-17 | Sep-16 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Cash From Operating Activities
|
1.49
|
-5.44
|
82.36
|
-5.13
|
66.87
|
-15.38
|
|||||
|
Cash Flow from Investing Activities
|
--
|
--
|
-11.12
|
--
|
-40.40
|
--
|
|||||
|
Cash from Financing Activities
|
2.72
|
6.69
|
-34.30
|
3.56
|
-31.07
|
23.54
|
|||||
|
Net Cash Inflow / Outflow
|
--
|
--
|
36.94
|
--
|
-4.60
|
--
|
Financials Ratios |
Jun-24 | Jun-23 | Sep-22 | Jun-22 | Sep-21 | Jun-21 | Sep-20 | Sep-19 | Sep-18 | Sep-17 | Sep-16 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Adjusted EPS ($)
|
-1.06
|
-0.55
|
0.96
|
-0.50
|
1.62
|
-0.17
|
|||||
|
Cash EPS ($)
|
-1.03
|
-0.52
|
1.34
|
-0.46
|
1.97
|
-0.12
|
|||||
|
Adjusted Book Value ($)
|
--
|
0.09
|
8.37
|
0.49
|
7.46
|
0.92
|
|||||
|
Dividend per Share ($)
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Cash Flow per Share ($)
|
0.03
|
-0.12
|
1.87
|
-0.12
|
1.52
|
-0.35
|
|||||
|
Free Cash Flow per Share ($)
|
-0.07
|
-0.23
|
1.68
|
-0.24
|
1.10
|
-0.37
|
Profitability Ratios |
Jun-24 | Jun-23 | Sep-22 | Jun-22 | Sep-21 | Jun-21 | Sep-20 | Sep-19 | Sep-18 | Sep-17 | Sep-16 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
ROCE (%)
|
253.87
|
-12.09
|
10.71
|
-10.61
|
20.05
|
--
|
|||||
|
ROE (%)
|
253.87
|
-13.10
|
12.19
|
-12.61
|
24.80
|
--
|
|||||
|
ROA (%)
|
-94.49
|
-9.29
|
9.30
|
-8.49
|
16.70
|
--
|
|||||
|
EBIT Margin (%)
|
--
|
--
|
16.67
|
--
|
29.04
|
--
|
|||||
|
Net Margin (%)
|
-291,875.00
|
-600.62
|
12.71
|
-217.07
|
22.51
|
-31.58
|
|||||
|
Cash Profit Margin (%)
|
--
|
--
|
--
|
--
|
--
|
--
|
Growth Ratios |
Jun-24 | Jun-23 | Sep-22 | Jun-22 | Sep-21 | Jun-21 | Sep-20 | Sep-19 | Sep-18 | Sep-17 | Sep-16 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Revenue Growth (%)
|
-1.00
|
-0.60
|
0.05
|
-0.58
|
0.25
|
--
|
|||||
|
EBIT Growth (%)
|
--
|
--
|
-39.88
|
--
|
49.10
|
--
|
|||||
|
Net Profit Growth (%)
|
-91.75
|
-10.43
|
-40.54
|
-191.30
|
54.61
|
--
|
|||||
|
EPS Growth (%)
|
-0.92
|
-0.10
|
-0.41
|
-1.91
|
0.51
|
--
|
|||||
|
Book Value Growth (%)
|
--
|
--
|
--
|
--
|
--
|
--
|
Valuation Ratios |
Jun-24 | Jun-23 | Sep-22 | Jun-22 | Sep-21 | Jun-21 | Sep-20 | Sep-19 | Sep-18 | Sep-17 | Sep-16 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Price / Earnings
|
--
|
--
|
32.67
|
-60.69
|
11.86
|
-128.90
|
|||||
|
Price / Book Value
|
--
|
--
|
3.77
|
61.92
|
2.58
|
24.15
|
|||||
|
Dividend Yield (%)
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
EV/EBITDA
|
--
|
--
|
18.56
|
--
|
8.02
|
--
|
|||||
|
Close Price ($)
|
--
|
--
|
31.53
|
30.42
|
19.24
|
22.18
|
|||||
|
High Price ($)
|
--
|
--
|
34.38
|
31.93
|
30.65
|
30.65
|
|||||
|
Low Price ($)
|
--
|
--
|
17.20
|
17.04
|
15.45
|
12.98
|
|||||
|
Market Cap ($ Cr)
|
--
|
--
|
--
|
--
|
--
|
--
|
Solvency Ratios |
Jun-24 | Jun-23 | Sep-22 | Jun-22 | Sep-21 | Jun-21 | Sep-20 | Sep-19 | Sep-18 | Sep-17 | Sep-16 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Debt to Equity
|
--
|
--
|
0.08
|
--
|
0.20
|
--
|
|||||
|
Short term debt to equity ratio
|
--
|
--
|
0.00
|
--
|
0.01
|
--
|
|||||
|
Current Ratio
|
0.33
|
0.55
|
3.63
|
0.93
|
4.09
|
1.82
|
|||||
|
Quick Ratio
|
0.30
|
0.44
|
2.46
|
0.85
|
2.46
|
1.68
|
|||||
|
Interest Coverage
|
--
|
--
|
46.68
|
--
|
49.16
|
--
|
Operating Efficiency Ratios |
Jun-24 | Jun-23 | Sep-22 | Jun-22 | Sep-21 | Jun-21 | Sep-20 | Sep-19 | Sep-18 | Sep-17 | Sep-16 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Debtors to sales (%)
|
--
|
40.67
|
14.18
|
38.05
|
16.85
|
20.68
|
|||||
|
Asset Turnover
|
0.00
|
0.02
|
0.73
|
0.04
|
0.74
|
--
|
|||||
|
Receivable days
|
18,821.79
|
2,201.59
|
55.28
|
1,032.37
|
52.90
|
331.13
|
|||||
|
Inventory Days
|
-25,438.99
|
1,568.12
|
182.62
|
1,264.55
|
216.03
|
588.75
|
|||||
|
Payable days
|
-126,471.19
|
571.47
|
37.19
|
279.37
|
37.03
|
151.70
|
|||||
|
Cash Conversion Cycle
|
119,854.00
|
3,198.24
|
200.71
|
2,017.55
|
231.91
|
768.18
|