Market cap
$10 Mln
Revenue (TTM)
$40 Mln
P/E Ratio
--
P/B Ratio
6.2
Div. Yield
0 %
Income Statement ($ Mln) |
TTM | Mar-26 | Mar-25 | Mar-24 | Mar-23 | Mar-22 | Mar-21 | Mar-20 | Mar-19 | Mar-18 | Mar-17 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Operating Revenue
|
39.89
|
40.66
|
37.37
|
40.74
|
31.30
|
30.22
|
|||||
|
Cost of Revenue
|
12.89
|
13.44
|
16.32
|
11.54
|
5.01
|
3.00
|
|||||
|
Gross Profit
|
27.00
|
27.22
|
21.05
|
29.20
|
26.28
|
27.22
|
|||||
|
Operating Expenses
|
34.46
|
34.06
|
34.79
|
32.18
|
30.69
|
28.06
|
|||||
|
Operating Profit (EBIT)
|
-5.43
|
-6.85
|
-13.74
|
-2.98
|
-4.40
|
-0.85
|
|||||
|
Other Income
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Profit before Tax
|
-7.46
|
-6.85
|
-13.74
|
-2.98
|
-4.40
|
-0.85
|
|||||
|
Provision for Tax
|
--
|
--
|
--
|
-4.04
|
-1.06
|
2.40
|
|||||
|
Profit after Tax (Net Income)
|
-7.46
|
-6.85
|
-13.74
|
-2.98
|
-4.40
|
-0.85
|
|||||
|
Minority Interest
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Consolidated Profit
|
--
|
--
|
--
|
--
|
--
|
-0.85
|
Liabilities ($ Mln) |
TTM | Mar-26 | Mar-25 | Mar-24 | Mar-23 | Mar-22 | Mar-21 | Mar-20 | Mar-19 | Mar-18 | Mar-17 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Shareholder's Funds
|
23.41
|
24.69
|
29.58
|
42.31
|
45.22
|
55.09
|
|||||
|
Minority Interest
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Non-Current Liabilities
|
57.78
|
637.33
|
38.58
|
67.49
|
77.57
|
52.11
|
|||||
|
Current Liabilities
|
571.77
|
9.19
|
661.84
|
647.00
|
600.43
|
628.12
|
|||||
|
Total Liabilities
|
1,224.73
|
671.20
|
729.99
|
756.80
|
723.22
|
735.31
|
Assets ($ Mln) |
TTM | Mar-26 | Mar-25 | Mar-24 | Mar-23 | Mar-22 | Mar-21 | Mar-20 | Mar-19 | Mar-18 | Mar-17 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Non-Current Assets
|
567.78
|
622.25
|
633.02
|
646.08
|
624.92
|
604.29
|
|||||
|
Current Assets
|
85.18
|
48.95
|
96.97
|
110.72
|
98.31
|
131.03
|
|||||
|
Total Assets
|
738.14
|
671.20
|
729.99
|
756.80
|
723.22
|
735.31
|
|||||
|
Total Debt*
|
45.08
|
51.76
|
29.11
|
57.15
|
64.26
|
30.34
|
|||||
|
Net Current Assets
|
--
|
--
|
--
|
--
|
--
|
--
|
Cashflow ($ Mln) |
TTM | Mar-26 | Mar-25 | Mar-24 | Mar-23 | Mar-22 | Mar-21 | Mar-20 | Mar-19 | Mar-18 | Mar-17 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Cash From Operating Activities
|
--
|
-1.06
|
-12.61
|
-6.57
|
-10.51
|
7.15
|
|||||
|
Cash Flow from Investing Activities
|
--
|
53.21
|
15.08
|
-20.05
|
-15.26
|
-79.08
|
|||||
|
Cash from Financing Activities
|
--
|
-56.20
|
-11.18
|
43.10
|
7.31
|
57.35
|
|||||
|
Net Cash Inflow / Outflow
|
--
|
--
|
--
|
--
|
--
|
--
|
Financials Ratios |
TTM | Mar-26 | Mar-25 | Mar-24 | Mar-23 | Mar-22 | Mar-21 | Mar-20 | Mar-19 | Mar-18 | Mar-17 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Adjusted EPS ($)
|
-1.33
|
-1.17
|
-2.60
|
-0.58
|
-1.02
|
-0.20
|
|||||
|
Cash EPS ($)
|
-1.36
|
-1.05
|
-2.45
|
-0.39
|
-0.78
|
0.04
|
|||||
|
Adjusted Book Value ($)
|
0.51
|
4.23
|
5.60
|
8.23
|
10.53
|
13.06
|
|||||
|
Dividend per Share ($)
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Cash Flow per Share ($)
|
--
|
-0.18
|
-2.39
|
-1.28
|
-2.45
|
1.70
|
|||||
|
Free Cash Flow per Share ($)
|
--
|
-0.24
|
-2.45
|
-1.35
|
-2.50
|
1.65
|
Profitability Ratios |
TTM | Mar-26 | Mar-25 | Mar-24 | Mar-23 | Mar-22 | Mar-21 | Mar-20 | Mar-19 | Mar-18 | Mar-17 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
ROCE (%)
|
--
|
-10.13
|
-17.38
|
-2.85
|
-4.52
|
-0.89
|
|||||
|
ROE (%)
|
-30.56
|
-25.23
|
-38.24
|
-6.80
|
-8.77
|
-1.58
|
|||||
|
ROA (%)
|
-0.98
|
-0.98
|
-1.85
|
-0.40
|
-0.60
|
-0.12
|
|||||
|
EBIT Margin (%)
|
-6.09
|
-16.84
|
-36.78
|
-7.31
|
-14.06
|
-2.80
|
|||||
|
Net Margin (%)
|
-18.71
|
-16.84
|
-36.78
|
-7.31
|
-14.06
|
-2.80
|
|||||
|
Cash Profit Margin (%)
|
0.00
|
--
|
--
|
--
|
--
|
--
|
Growth Ratios |
TTM | Mar-26 | Mar-25 | Mar-24 | Mar-23 | Mar-22 | Mar-21 | Mar-20 | Mar-19 | Mar-18 | Mar-17 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Revenue Growth (%)
|
6.07
|
0.09
|
-0.08
|
0.30
|
0.04
|
0.14
|
|||||
|
EBIT Growth (%)
|
80.87
|
50.20
|
-361.67
|
32.36
|
-419.60
|
78.26
|
|||||
|
Net Profit Growth (%)
|
41.28
|
50.20
|
-361.67
|
32.36
|
-419.60
|
78.26
|
|||||
|
EPS Growth (%)
|
45.31
|
0.55
|
-3.49
|
0.43
|
-4.10
|
0.85
|
|||||
|
Book Value Growth (%)
|
-29.98
|
--
|
--
|
--
|
--
|
--
|
Valuation Ratios |
TTM | Mar-26 | Mar-25 | Mar-24 | Mar-23 | Mar-22 | Mar-21 | Mar-20 | Mar-19 | Mar-18 | Mar-17 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Price / Earnings
|
--
|
-1.28
|
-0.54
|
-2.64
|
-3.89
|
-34.85
|
|||||
|
Price / Book Value
|
6.16
|
0.35
|
0.25
|
0.19
|
0.38
|
0.54
|
|||||
|
Dividend Yield (%)
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
EV/EBITDA
|
--
|
1.14
|
4.44
|
20.89
|
4.48
|
-377.77
|
|||||
|
Close Price ($)
|
1.32
|
1.50
|
1.41
|
1.53
|
3.99
|
7.00
|
|||||
|
High Price ($)
|
3.85
|
3.85
|
2.39
|
5.36
|
12.30
|
42.50
|
|||||
|
Low Price ($)
|
1.07
|
1.07
|
1.26
|
1.15
|
3.62
|
6.07
|
|||||
|
Market Cap ($ Cr)
|
10.32
|
--
|
--
|
--
|
--
|
--
|
Solvency Ratios |
TTM | Mar-26 | Mar-25 | Mar-24 | Mar-23 | Mar-22 | Mar-21 | Mar-20 | Mar-19 | Mar-18 | Mar-17 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Debt to Equity
|
1.69
|
2.10
|
0.98
|
1.35
|
1.42
|
0.55
|
|||||
|
Short term debt to equity ratio
|
--
|
0.37
|
0.16
|
0.73
|
0.07
|
0.05
|
|||||
|
Current Ratio
|
0.15
|
5.33
|
0.15
|
0.17
|
0.16
|
0.21
|
|||||
|
Quick Ratio
|
0.15
|
--
|
--
|
0.18
|
0.24
|
0.31
|
|||||
|
Interest Coverage
|
0.41
|
-0.51
|
-0.91
|
-0.26
|
-0.90
|
-0.35
|
Operating Efficiency Ratios |
TTM | Mar-26 | Mar-25 | Mar-24 | Mar-23 | Mar-22 | Mar-21 | Mar-20 | Mar-19 | Mar-18 | Mar-17 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Debtors to sales (%)
|
6.79
|
7.85
|
7.97
|
8.99
|
6.11
|
7.99
|
|||||
|
Asset Turnover
|
0.05
|
0.06
|
0.05
|
0.06
|
0.04
|
0.04
|
|||||
|
Receivable days
|
--
|
27.72
|
32.46
|
24.98
|
25.24
|
30.54
|
|||||
|
Inventory Days
|
--
|
--
|
-137.60
|
-832.07
|
-4,006.23
|
-8,625.29
|
|||||
|
Payable days
|
--
|
155.76
|
101.05
|
75.56
|
71.94
|
496.10
|
|||||
|
Cash Conversion Cycle
|
--
|
--
|
-206.19
|
-882.65
|
-4,052.94
|
-9,090.85
|