Market cap
$18 Mln
Revenue (TTM)
$312 Mln
P/E Ratio
--
P/B Ratio
0.3
Div. Yield
0 %
Income Statement ($ Mln) |
TTM | Apr-24 | Apr-23 | Apr-22 | Apr-21 | Apr-20 | Apr-19 | Apr-18 | Apr-17 | Apr-16 | Apr-15 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Operating Revenue
|
311.71
|
373.88
|
414.44
|
378.87
|
277.72
|
281.04
|
|||||
|
Cost of Revenue
|
288.58
|
340.36
|
362.98
|
334.43
|
252.77
|
255.94
|
|||||
|
Gross Profit
|
23.12
|
33.53
|
51.45
|
44.43
|
24.95
|
25.10
|
|||||
|
Operating Expenses
|
102.51
|
26.39
|
26.50
|
28.90
|
21.56
|
22.29
|
|||||
|
Operating Profit (EBIT)
|
-2.50
|
7.13
|
-9.81
|
15.68
|
-4.28
|
-4.59
|
|||||
|
Other Income
|
--
|
--
|
0.63
|
--
|
-0.08
|
0.12
|
|||||
|
Profit before Tax
|
-6.65
|
-2.76
|
17.19
|
14.17
|
2.10
|
1.09
|
|||||
|
Provision for Tax
|
6.14
|
-0.28
|
2.99
|
4.30
|
0.56
|
0.65
|
|||||
|
Profit after Tax (Net Income)
|
-12.25
|
-2.49
|
14.19
|
9.86
|
1.54
|
0.44
|
|||||
|
Minority Interest
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Consolidated Profit
|
--
|
--
|
-20.58
|
9.86
|
1.54
|
0.44
|
Liabilities ($ Mln) |
TTM | Apr-24 | Apr-23 | Apr-22 | Apr-21 | Apr-20 | Apr-19 | Apr-18 | Apr-17 | Apr-16 | Apr-15 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Shareholder's Funds
|
57.55
|
66.07
|
68.09
|
88.33
|
60.55
|
58.88
|
|||||
|
Minority Interest
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Non-Current Liabilities
|
12.99
|
11.83
|
48.23
|
72.80
|
48.31
|
47.16
|
|||||
|
Current Liabilities
|
122.45
|
145.89
|
152.31
|
132.50
|
85.32
|
70.05
|
|||||
|
Total Liabilities
|
315.43
|
223.79
|
268.63
|
293.63
|
194.17
|
176.08
|
Assets ($ Mln) |
TTM | Apr-24 | Apr-23 | Apr-22 | Apr-21 | Apr-20 | Apr-19 | Apr-18 | Apr-17 | Apr-16 | Apr-15 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Non-Current Assets
|
42.70
|
47.89
|
48.16
|
74.69
|
52.62
|
45.46
|
|||||
|
Current Assets
|
150.29
|
175.90
|
220.47
|
218.94
|
141.55
|
130.62
|
|||||
|
Total Assets
|
315.43
|
223.79
|
268.63
|
293.63
|
194.17
|
176.08
|
|||||
|
Total Debt*
|
68.38
|
82.69
|
105.05
|
82.72
|
58.60
|
52.63
|
|||||
|
Net Current Assets
|
27.84
|
30.01
|
68.16
|
86.44
|
56.24
|
60.57
|
Cashflow ($ Mln) |
TTM | Apr-24 | Apr-23 | Apr-22 | Apr-21 | Apr-20 | Apr-19 | Apr-18 | Apr-17 | Apr-16 | Apr-15 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Cash From Operating Activities
|
--
|
27.76
|
-55.29
|
-20.23
|
8.10
|
15.45
|
|||||
|
Cash Flow from Investing Activities
|
--
|
0.12
|
-5.31
|
-9.70
|
-10.23
|
-5.41
|
|||||
|
Cash from Financing Activities
|
--
|
-26.28
|
24.16
|
29.48
|
-1.14
|
-4.27
|
|||||
|
Net Cash Inflow / Outflow
|
--
|
--
|
5.72
|
--
|
-3.27
|
5.77
|
Financials Ratios |
TTM | Apr-24 | Apr-23 | Apr-22 | Apr-21 | Apr-20 | Apr-19 | Apr-18 | Apr-17 | Apr-16 | Apr-15 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Adjusted EPS ($)
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Cash EPS ($)
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Adjusted Book Value ($)
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Dividend per Share ($)
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Cash Flow per Share ($)
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Free Cash Flow per Share ($)
|
--
|
--
|
--
|
--
|
--
|
--
|
Profitability Ratios |
TTM | Apr-24 | Apr-23 | Apr-22 | Apr-21 | Apr-20 | Apr-19 | Apr-18 | Apr-17 | Apr-16 | Apr-15 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
ROCE (%)
|
--
|
-1.54
|
8.25
|
6.80
|
1.34
|
0.41
|
|||||
|
ROE (%)
|
-20.34
|
-3.71
|
18.15
|
13.25
|
2.58
|
0.76
|
|||||
|
ROA (%)
|
-3.80
|
-1.01
|
5.05
|
4.04
|
0.83
|
0.26
|
|||||
|
EBIT Margin (%)
|
2.43
|
2.03
|
3.96
|
6.56
|
-1.54
|
1.04
|
|||||
|
Net Margin (%)
|
-3.93
|
-0.66
|
3.42
|
2.60
|
0.56
|
0.16
|
|||||
|
Cash Profit Margin (%)
|
0.00
|
--
|
--
|
--
|
--
|
--
|
Growth Ratios |
TTM | Apr-24 | Apr-23 | Apr-22 | Apr-21 | Apr-20 | Apr-19 | Apr-18 | Apr-17 | Apr-16 | Apr-15 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Revenue Growth (%)
|
-22.27
|
-0.10
|
0.09
|
0.36
|
-0.01
|
-0.03
|
|||||
|
EBIT Growth (%)
|
-48.14
|
-53.74
|
-33.87
|
680.70
|
-245.92
|
-4.76
|
|||||
|
Net Profit Growth (%)
|
-299.12
|
-117.52
|
43.90
|
540.11
|
247.78
|
151.22
|
|||||
|
EPS Growth (%)
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Book Value Growth (%)
|
--
|
--
|
--
|
--
|
--
|
--
|
Valuation Ratios |
TTM | Apr-24 | Apr-23 | Apr-22 | Apr-21 | Apr-20 | Apr-19 | Apr-18 | Apr-17 | Apr-16 | Apr-15 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Price / Earnings
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Price / Book Value
|
0.32
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Dividend Yield (%)
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
EV/EBITDA
|
7.01
|
5.79
|
4.18
|
2.40
|
16.25
|
4.44
|
|||||
|
Close Price ($)
|
1.61
|
4.24
|
2.32
|
6.66
|
5.11
|
2.95
|
|||||
|
High Price ($)
|
6.47
|
7.89
|
8.50
|
17.30
|
6.80
|
5.10
|
|||||
|
Low Price ($)
|
1.50
|
2.23
|
2.07
|
4.58
|
2.67
|
2.13
|
|||||
|
Market Cap ($ Cr)
|
18.42
|
--
|
--
|
--
|
--
|
--
|
Solvency Ratios |
TTM | Apr-24 | Apr-23 | Apr-22 | Apr-21 | Apr-20 | Apr-19 | Apr-18 | Apr-17 | Apr-16 | Apr-15 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Debt to Equity
|
0.04
|
1.25
|
1.54
|
0.94
|
0.97
|
0.89
|
|||||
|
Short term debt to equity ratio
|
0.97
|
1.08
|
0.91
|
0.19
|
0.10
|
0.12
|
|||||
|
Current Ratio
|
1.23
|
1.21
|
1.45
|
1.65
|
1.66
|
1.86
|
|||||
|
Quick Ratio
|
0.35
|
0.32
|
0.36
|
0.41
|
0.51
|
0.62
|
|||||
|
Interest Coverage
|
0.47
|
0.73
|
1.96
|
16.56
|
-3.54
|
1.59
|
Operating Efficiency Ratios |
TTM | Apr-24 | Apr-23 | Apr-22 | Apr-21 | Apr-20 | Apr-19 | Apr-18 | Apr-17 | Apr-16 | Apr-15 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Debtors to sales (%)
|
12.27
|
10.97
|
12.65
|
12.84
|
13.92
|
12.51
|
|||||
|
Asset Turnover
|
0.97
|
1.52
|
1.47
|
1.55
|
1.50
|
1.67
|
|||||
|
Receivable days
|
--
|
45.64
|
44.53
|
42.07
|
48.53
|
45.27
|
|||||
|
Inventory Days
|
--
|
157.97
|
166.29
|
143.64
|
133.85
|
123.27
|
|||||
|
Payable days
|
--
|
63.43
|
82.30
|
86.61
|
85.56
|
72.35
|
|||||
|
Cash Conversion Cycle
|
--
|
140.18
|
128.52
|
99.10
|
96.81
|
96.19
|