Market cap
$389 Mln
Revenue (TTM)
$130 Mln
P/E Ratio
98.8
P/B Ratio
1.6
Div. Yield
0 %
Income Statement ($ Mln) |
TTM | Sep-25 | Sep-24 | Sep-23 | Sep-22 | Sep-21 | Sep-20 | Sep-19 | Sep-18 | Sep-17 | Sep-16 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Operating Revenue
|
130.18
|
150.13
|
166.71
|
225.72
|
270.88
|
140.76
|
|||||
|
Cost of Revenue
|
80.76
|
99.60
|
137.82
|
145.87
|
157.94
|
79.58
|
|||||
|
Gross Profit
|
49.42
|
50.54
|
28.89
|
79.86
|
112.95
|
61.18
|
|||||
|
Operating Expenses
|
46.41
|
48.42
|
52.11
|
42.28
|
49.13
|
35.94
|
|||||
|
Operating Profit (EBIT)
|
3.01
|
2.12
|
-23.22
|
37.58
|
63.82
|
25.23
|
|||||
|
Other Income
|
--
|
--
|
--
|
--
|
0.33
|
0.50
|
|||||
|
Profit before Tax
|
9.19
|
8.67
|
-16.26
|
42.61
|
63.83
|
25.73
|
|||||
|
Provision for Tax
|
1.71
|
2.36
|
-3.80
|
8.88
|
14.47
|
5.41
|
|||||
|
Profit after Tax (Net Income)
|
-7.22
|
-8.05
|
-12.45
|
32.53
|
49.36
|
20.33
|
|||||
|
Minority Interest
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Consolidated Profit
|
--
|
--
|
--
|
--
|
49.36
|
20.33
|
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
|
245.92
|
256.16
|
275.76
|
315.16
|
147.58
|
103.82
|
|||||
|
Minority Interest
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Non-Current Liabilities
|
7.54
|
13.41
|
15.16
|
11.35
|
29.85
|
1.62
|
|||||
|
Current Liabilities
|
13.64
|
36.60
|
24.35
|
29.00
|
51.69
|
20.47
|
|||||
|
Total Liabilities
|
280.73
|
306.17
|
315.28
|
355.52
|
229.13
|
125.91
|
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
|
96.20
|
107.69
|
85.68
|
59.26
|
69.01
|
54.40
|
|||||
|
Current Assets
|
170.89
|
198.49
|
229.60
|
296.26
|
160.12
|
71.51
|
|||||
|
Total Assets
|
280.73
|
306.17
|
315.28
|
355.52
|
229.13
|
125.91
|
|||||
|
Total Debt*
|
10.28
|
8.76
|
13.52
|
16.48
|
36.85
|
2.53
|
|||||
|
Net Current Assets
|
157.26
|
161.89
|
205.24
|
267.25
|
108.43
|
51.03
|
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
|
--
|
29.45
|
22.22
|
20.01
|
1.00
|
10.90
|
|||||
|
Cash Flow from Investing Activities
|
--
|
-8.84
|
-6.90
|
-112.25
|
-8.20
|
-13.60
|
|||||
|
Cash from Financing Activities
|
--
|
-14.24
|
-36.91
|
113.42
|
10.66
|
-0.54
|
|||||
|
Net Cash Inflow / Outflow
|
--
|
--
|
--
|
--
|
3.46
|
-3.23
|
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 ($)
|
-0.51
|
-0.58
|
-0.87
|
2.13
|
3.55
|
1.47
|
|||||
|
Cash EPS ($)
|
--
|
-0.14
|
-0.35
|
2.53
|
3.79
|
1.63
|
|||||
|
Adjusted Book Value ($)
|
--
|
18.41
|
19.37
|
20.65
|
10.60
|
7.49
|
|||||
|
Dividend per Share ($)
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Cash Flow per Share ($)
|
--
|
2.12
|
1.56
|
1.31
|
0.07
|
0.79
|
|||||
|
Free Cash Flow per Share ($)
|
--
|
1.78
|
0.89
|
0.76
|
-0.59
|
0.64
|
Profitability Ratios |
TTM | Sep-25 | Sep-24 | Sep-23 | Sep-22 | Sep-21 | Sep-20 | Sep-19 | Sep-18 | Sep-17 | Sep-16 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
ROCE (%)
|
--
|
-2.91
|
-4.01
|
12.61
|
33.95
|
21.18
|
|||||
|
ROE (%)
|
-2.91
|
-3.03
|
-4.21
|
14.06
|
39.27
|
21.79
|
|||||
|
ROA (%)
|
-2.29
|
-2.59
|
-3.71
|
11.13
|
27.81
|
18.38
|
|||||
|
EBIT Margin (%)
|
4.04
|
5.77
|
-9.45
|
18.95
|
23.56
|
18.28
|
|||||
|
Net Margin (%)
|
-5.55
|
-5.36
|
-7.47
|
14.41
|
18.20
|
14.39
|
|||||
|
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 (%)
|
-27.40
|
-0.10
|
-0.26
|
-0.17
|
0.92
|
0.51
|
|||||
|
EBIT Growth (%)
|
2,336.60
|
155.03
|
-136.82
|
-32.97
|
147.99
|
181.09
|
|||||
|
Net Profit Growth (%)
|
-3,710.00
|
35.36
|
-138.28
|
-34.09
|
142.84
|
178.72
|
|||||
|
EPS Growth (%)
|
-2,954.01
|
0.34
|
-1.41
|
-0.40
|
1.42
|
1.75
|
|||||
|
Book Value Growth (%)
|
-5.36
|
--
|
--
|
--
|
--
|
--
|
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
|
98.79
|
-59.41
|
-44.53
|
13.44
|
29.52
|
30.10
|
|||||
|
Price / Book Value
|
1.59
|
1.87
|
2.01
|
1.39
|
9.87
|
5.89
|
|||||
|
Dividend Yield (%)
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
EV/EBITDA
|
24.36
|
25.77
|
-52.66
|
6.03
|
21.89
|
21.07
|
|||||
|
Close Price ($)
|
39.79
|
34.38
|
38.96
|
28.66
|
104.64
|
44.15
|
|||||
|
High Price ($)
|
52.73
|
46.76
|
44.83
|
134.90
|
130.01
|
46.93
|
|||||
|
Low Price ($)
|
23.76
|
23.78
|
22.91
|
28.21
|
43.11
|
19.75
|
|||||
|
Market Cap ($ Cr)
|
389.18
|
--
|
--
|
--
|
--
|
--
|
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
|
--
|
0.03
|
0.05
|
0.05
|
0.25
|
0.02
|
|||||
|
Short term debt to equity ratio
|
0.01
|
0.01
|
0.01
|
0.02
|
0.05
|
0.01
|
|||||
|
Current Ratio
|
12.53
|
5.42
|
9.43
|
10.21
|
3.10
|
3.49
|
|||||
|
Quick Ratio
|
10.08
|
4.27
|
7.12
|
6.83
|
1.51
|
2.15
|
|||||
|
Interest Coverage
|
34.42
|
--
|
-31.13
|
251.62
|
205.20
|
51.46
|
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 (%)
|
16.94
|
11.98
|
8.30
|
12.58
|
19.83
|
13.81
|
|||||
|
Asset Turnover
|
0.41
|
0.48
|
0.50
|
0.77
|
1.53
|
1.27
|
|||||
|
Receivable days
|
--
|
38.72
|
46.27
|
66.42
|
49.31
|
38.84
|
|||||
|
Inventory Days
|
--
|
179.93
|
204.27
|
225.69
|
126.89
|
96.23
|
|||||
|
Payable days
|
--
|
17.99
|
15.47
|
41.33
|
38.54
|
29.61
|
|||||
|
Cash Conversion Cycle
|
--
|
200.66
|
235.07
|
250.79
|
137.65
|
105.46
|