Market cap
$43 Mln
Revenue (TTM)
$0 Mln
P/E Ratio
--
P/B Ratio
1.5
Div. Yield
0 %
Income Statement ($ Mln) |
TTM | Sep-25 | Sep-24 | Sep-23 | Sep-22 | Sep-21 | Sep-20 | Sep-19 | Sep-18 | Sep-17 | Sep-16 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Operating Revenue
|
0.30
|
--
|
16.89
|
16.30
|
39.35
|
61.26
|
|||||
|
Cost of Revenue
|
0.08
|
0.15
|
11.03
|
8.73
|
8.76
|
13.33
|
|||||
|
Gross Profit
|
-0.08
|
-0.15
|
5.85
|
7.57
|
30.59
|
47.93
|
|||||
|
Operating Expenses
|
19.16
|
24.75
|
42.77
|
101.35
|
113.81
|
34.95
|
|||||
|
Operating Profit (EBIT)
|
-19.19
|
-24.75
|
-36.92
|
-93.78
|
-83.22
|
12.97
|
|||||
|
Other Income
|
--
|
--
|
--
|
--
|
4.05
|
-3.82
|
|||||
|
Profit before Tax
|
-14.11
|
-15.68
|
-37.08
|
-92.67
|
-83.54
|
4.27
|
|||||
|
Provision for Tax
|
--
|
--
|
0.73
|
0.48
|
0.24
|
-3.13
|
|||||
|
Profit after Tax (Net Income)
|
-13.61
|
-22.73
|
-37.80
|
-93.15
|
-83.78
|
7.39
|
|||||
|
Minority Interest
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Consolidated Profit
|
--
|
--
|
--
|
--
|
-83.78
|
7.39
|
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
|
28.38
|
18.33
|
32.32
|
19.68
|
82.80
|
152.29
|
|||||
|
Minority Interest
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Non-Current Liabilities
|
2.50
|
3.72
|
16.23
|
12.53
|
13.85
|
10.09
|
|||||
|
Current Liabilities
|
6.16
|
7.79
|
11.87
|
17.81
|
38.71
|
15.77
|
|||||
|
Total Liabilities
|
43.18
|
29.84
|
60.42
|
50.02
|
135.36
|
178.15
|
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
|
9.80
|
10.92
|
25.20
|
27.09
|
31.36
|
26.39
|
|||||
|
Current Assets
|
27.23
|
18.92
|
35.22
|
22.93
|
104.00
|
151.75
|
|||||
|
Total Assets
|
43.18
|
29.84
|
60.42
|
50.02
|
135.36
|
178.15
|
|||||
|
Total Debt*
|
2.68
|
3.12
|
13.86
|
14.41
|
15.88
|
13.74
|
|||||
|
Net Current Assets
|
21.07
|
11.13
|
23.36
|
3.23
|
63.33
|
135.99
|
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
|
--
|
-30.04
|
-21.68
|
-88.01
|
-47.51
|
-15.57
|
|||||
|
Cash Flow from Investing Activities
|
--
|
25.14
|
0.15
|
6.33
|
4.27
|
14.62
|
|||||
|
Cash from Financing Activities
|
--
|
-4.22
|
36.83
|
11.11
|
1.07
|
109.72
|
|||||
|
Net Cash Inflow / Outflow
|
--
|
--
|
--
|
--
|
-42.17
|
108.77
|
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 ($)
|
-0.59
|
-1.55
|
-2.58
|
-10.32
|
-10.43
|
0.93
|
|||||
|
Cash EPS ($)
|
--
|
-1.54
|
-2.56
|
-10.29
|
-10.40
|
0.95
|
|||||
|
Adjusted Book Value ($)
|
--
|
1.25
|
2.21
|
2.18
|
10.31
|
19.06
|
|||||
|
Dividend per Share ($)
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Cash Flow per Share ($)
|
--
|
-2.05
|
-1.48
|
-9.75
|
-5.91
|
-1.95
|
|||||
|
Free Cash Flow per Share ($)
|
--
|
-2.05
|
-1.49
|
-9.83
|
-6.01
|
-2.00
|
Profitability Ratios |
TTM | Sep-25 | Sep-24 | Sep-23 | Sep-22 | Sep-21 | Sep-20 | Sep-19 | Sep-18 | Sep-17 | Sep-16 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
ROCE (%)
|
--
|
-67.21
|
-94.19
|
-140.34
|
-63.30
|
7.03
|
|||||
|
ROE (%)
|
-41.55
|
-89.74
|
-145.40
|
-181.80
|
-71.27
|
8.11
|
|||||
|
ROA (%)
|
-35.26
|
-50.36
|
-68.45
|
-100.50
|
-53.44
|
6.44
|
|||||
|
EBIT Margin (%)
|
-9,166.59
|
--
|
-215.97
|
-553.76
|
-211.47
|
14.88
|
|||||
|
Net Margin (%)
|
-4,484.61
|
--
|
-223.86
|
-571.60
|
-193.00
|
12.87
|
|||||
|
Cash Profit Margin (%)
|
-0.04
|
--
|
--
|
--
|
--
|
--
|
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 (%)
|
-95.44
|
-1.00
|
0.04
|
-0.59
|
-0.36
|
0.44
|
|||||
|
EBIT Growth (%)
|
22.69
|
2.57
|
59.59
|
-8.44
|
-1,012.84
|
161.82
|
|||||
|
Net Profit Growth (%)
|
58.40
|
39.88
|
59.42
|
-11.19
|
-1,232.97
|
138.97
|
|||||
|
EPS Growth (%)
|
73.45
|
0.40
|
0.75
|
0.01
|
-12.27
|
4.41
|
|||||
|
Book Value Growth (%)
|
17.60
|
--
|
--
|
--
|
--
|
--
|
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
|
--
|
-2.45
|
-0.30
|
-0.07
|
-1.10
|
9.22
|
|||||
|
Price / Book Value
|
1.48
|
3.04
|
0.35
|
0.33
|
1.12
|
0.45
|
|||||
|
Dividend Yield (%)
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
EV/EBITDA
|
42.93
|
-1.14
|
0.01
|
-0.13
|
-0.34
|
-4.34
|
|||||
|
Close Price ($)
|
3.13
|
3.80
|
7.69
|
7.20
|
115.20
|
85.30
|
|||||
|
High Price ($)
|
7.33
|
14.20
|
19.20
|
159.00
|
245.50
|
245.70
|
|||||
|
Low Price ($)
|
2.05
|
2.64
|
3.60
|
7.00
|
43.40
|
23.00
|
|||||
|
Market Cap ($ Cr)
|
42.80
|
--
|
--
|
--
|
--
|
--
|
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
|
--
|
0.17
|
0.43
|
0.73
|
0.19
|
0.09
|
|||||
|
Short term debt to equity ratio
|
0.03
|
0.04
|
0.06
|
0.10
|
0.03
|
0.02
|
|||||
|
Current Ratio
|
4.42
|
2.43
|
2.97
|
1.29
|
2.69
|
9.62
|
|||||
|
Quick Ratio
|
4.42
|
--
|
2.62
|
0.91
|
2.46
|
9.27
|
|||||
|
Interest Coverage
|
--
|
--
|
-60.03
|
-37.18
|
-19.05
|
1.88
|
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 (%)
|
--
|
--
|
23.45
|
27.65
|
9.02
|
22.52
|
|||||
|
Asset Turnover
|
0.01
|
--
|
0.31
|
0.18
|
0.25
|
0.53
|
|||||
|
Receivable days
|
--
|
--
|
91.57
|
90.29
|
80.49
|
56.71
|
|||||
|
Inventory Days
|
--
|
9,951.42
|
179.46
|
320.36
|
295.79
|
168.19
|
|||||
|
Payable days
|
--
|
7,393.96
|
264.33
|
730.72
|
529.62
|
85.23
|
|||||
|
Cash Conversion Cycle
|
--
|
--
|
6.70
|
-320.06
|
-153.34
|
139.66
|