Market cap
$39 Mln
Revenue (TTM)
$169 Mln
P/E Ratio
--
P/B Ratio
1.7
Div. Yield
0 %
Income Statement ($ Mln) |
TTM | Mar-26 | Mar-24 | Mar-23 | Mar-22 | Mar-21 | Mar-20 | Mar-19 | Mar-18 | Mar-17 | Mar-16 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Operating Revenue
|
168.86
|
179.02
|
274.10
|
256.58
|
273.42
|
303.58
|
|||||
|
Cost of Revenue
|
128.81
|
138.19
|
196.38
|
185.84
|
198.08
|
219.27
|
|||||
|
Gross Profit
|
40.04
|
40.83
|
77.71
|
71.01
|
75.34
|
84.32
|
|||||
|
Operating Expenses
|
70.82
|
72.24
|
84.67
|
64.68
|
49.63
|
53.79
|
|||||
|
Operating Profit (EBIT)
|
-30.77
|
-31.42
|
-6.96
|
6.55
|
25.71
|
30.53
|
|||||
|
Other Income
|
--
|
--
|
--
|
3.01
|
1.36
|
1.63
|
|||||
|
Profit before Tax
|
-29.35
|
-57.36
|
-6.27
|
7.45
|
27.07
|
30.95
|
|||||
|
Provision for Tax
|
-0.07
|
-0.07
|
1.19
|
2.31
|
5.97
|
7.03
|
|||||
|
Profit after Tax (Net Income)
|
-29.28
|
-57.29
|
-7.46
|
5.14
|
21.10
|
23.92
|
|||||
|
Minority Interest
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Consolidated Profit
|
--
|
--
|
--
|
0.23
|
21.10
|
30.60
|
Liabilities ($ Mln) |
TTM | Mar-26 | Mar-24 | Mar-23 | Mar-22 | Mar-21 | Mar-20 | Mar-19 | Mar-18 | Mar-17 | Mar-16 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Shareholder's Funds
|
22.99
|
28.94
|
96.73
|
109.97
|
142.19
|
141.28
|
|||||
|
Minority Interest
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Non-Current Liabilities
|
0.18
|
0.22
|
1.00
|
2.53
|
0.94
|
1.28
|
|||||
|
Current Liabilities
|
40.60
|
52.03
|
72.16
|
57.51
|
33.20
|
44.94
|
|||||
|
Total Liabilities
|
104.36
|
81.19
|
169.88
|
170.01
|
176.32
|
187.50
|
Assets ($ Mln) |
TTM | Mar-26 | Mar-24 | Mar-23 | Mar-22 | Mar-21 | Mar-20 | Mar-19 | Mar-18 | Mar-17 | Mar-16 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Non-Current Assets
|
36.16
|
37.63
|
76.24
|
39.57
|
25.32
|
26.31
|
|||||
|
Current Assets
|
27.61
|
43.56
|
93.65
|
130.43
|
151.00
|
161.19
|
|||||
|
Total Assets
|
104.36
|
81.19
|
169.88
|
170.01
|
176.32
|
187.50
|
|||||
|
Total Debt*
|
0.41
|
0.54
|
1.45
|
1.00
|
--
|
--
|
|||||
|
Net Current Assets
|
-12.99
|
-8.47
|
21.49
|
94.95
|
117.80
|
116.25
|
Cashflow ($ Mln) |
TTM | Mar-26 | Mar-24 | Mar-23 | Mar-22 | Mar-21 | Mar-20 | Mar-19 | Mar-18 | Mar-17 | Mar-16 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Cash From Operating Activities
|
--
|
-28.39
|
4.32
|
27.80
|
18.50
|
40.08
|
|||||
|
Cash Flow from Investing Activities
|
--
|
-4.62
|
-40.67
|
-10.26
|
-1.75
|
-2.43
|
|||||
|
Cash from Financing Activities
|
--
|
-0.30
|
-12.44
|
-24.54
|
-24.38
|
-22.69
|
|||||
|
Net Cash Inflow / Outflow
|
--
|
--
|
--
|
-6.99
|
-7.64
|
14.96
|
Financials Ratios |
TTM | Mar-26 | Mar-24 | Mar-23 | Mar-22 | Mar-21 | Mar-20 | Mar-19 | Mar-18 | Mar-17 | Mar-16 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Adjusted EPS ($)
|
-1.39
|
-2.72
|
-0.37
|
0.25
|
1.04
|
1.19
|
|||||
|
Cash EPS ($)
|
--
|
-2.28
|
-0.02
|
0.43
|
1.17
|
1.31
|
|||||
|
Adjusted Book Value ($)
|
--
|
1.38
|
4.73
|
5.41
|
6.99
|
7.00
|
|||||
|
Dividend per Share ($)
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Cash Flow per Share ($)
|
--
|
-1.35
|
0.21
|
1.37
|
0.91
|
1.99
|
|||||
|
Free Cash Flow per Share ($)
|
--
|
-1.57
|
-0.01
|
1.11
|
0.82
|
1.87
|
Profitability Ratios |
TTM | Mar-26 | Mar-24 | Mar-23 | Mar-22 | Mar-21 | Mar-20 | Mar-19 | Mar-18 | Mar-17 | Mar-16 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
ROCE (%)
|
--
|
--
|
-7.14
|
4.06
|
14.89
|
17.63
|
|||||
|
ROE (%)
|
-105.03
|
--
|
-7.22
|
4.08
|
14.89
|
17.63
|
|||||
|
ROA (%)
|
-21.54
|
--
|
-4.39
|
2.97
|
11.60
|
13.95
|
|||||
|
EBIT Margin (%)
|
-18.37
|
-17.55
|
-2.29
|
2.90
|
9.90
|
10.06
|
|||||
|
Net Margin (%)
|
-17.34
|
-32.00
|
-2.72
|
1.98
|
7.68
|
7.84
|
|||||
|
Cash Profit Margin (%)
|
0.00
|
--
|
--
|
--
|
--
|
--
|
Growth Ratios |
TTM | Mar-26 | Mar-24 | Mar-23 | Mar-22 | Mar-21 | Mar-20 | Mar-19 | Mar-18 | Mar-17 | Mar-16 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Revenue Growth (%)
|
--
|
--
|
0.07
|
-0.06
|
-0.10
|
0.07
|
|||||
|
EBIT Growth (%)
|
--
|
--
|
-184.26
|
-72.50
|
-11.33
|
-9.92
|
|||||
|
Net Profit Growth (%)
|
--
|
--
|
-245.21
|
-75.64
|
-11.79
|
-7.47
|
|||||
|
EPS Growth (%)
|
--
|
--
|
-2.44
|
-0.76
|
-0.12
|
-0.08
|
|||||
|
Book Value Growth (%)
|
-57.14
|
--
|
--
|
--
|
--
|
--
|
Valuation Ratios |
TTM | Mar-26 | Mar-24 | Mar-23 | Mar-22 | Mar-21 | Mar-20 | Mar-19 | Mar-18 | Mar-17 | Mar-16 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Price / Earnings
|
--
|
-0.84
|
-13.12
|
64.23
|
24.86
|
29.67
|
|||||
|
Price / Book Value
|
1.74
|
1.66
|
1.01
|
3.00
|
3.69
|
5.02
|
|||||
|
Dividend Yield (%)
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
EV/EBITDA
|
3.46
|
-1.23
|
56.30
|
20.66
|
13.87
|
17.93
|
|||||
|
Close Price ($)
|
1.92
|
2.28
|
4.79
|
16.24
|
25.80
|
35.18
|
|||||
|
High Price ($)
|
4.10
|
4.32
|
16.66
|
26.49
|
46.67
|
57.00
|
|||||
|
Low Price ($)
|
1.57
|
1.57
|
4.67
|
15.79
|
21.64
|
27.25
|
|||||
|
Market Cap ($ Cr)
|
39.24
|
--
|
--
|
--
|
--
|
--
|
Solvency Ratios |
TTM | Mar-26 | Mar-24 | Mar-23 | Mar-22 | Mar-21 | Mar-20 | Mar-19 | Mar-18 | Mar-17 | Mar-16 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Debt to Equity
|
--
|
0.02
|
0.02
|
0.01
|
--
|
--
|
|||||
|
Short term debt to equity ratio
|
0.02
|
0.02
|
0.00
|
--
|
--
|
--
|
|||||
|
Current Ratio
|
0.68
|
0.84
|
1.30
|
2.27
|
4.55
|
3.59
|
|||||
|
Quick Ratio
|
0.47
|
0.58
|
0.90
|
1.94
|
3.57
|
2.82
|
|||||
|
Interest Coverage
|
-12.71
|
-61.48
|
-2.08
|
2.47
|
80.81
|
25.23
|
Operating Efficiency Ratios |
TTM | Mar-26 | Mar-24 | Mar-23 | Mar-22 | Mar-21 | Mar-20 | Mar-19 | Mar-18 | Mar-17 | Mar-16 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Debtors to sales (%)
|
1.01
|
1.07
|
1.20
|
0.68
|
0.70
|
0.85
|
|||||
|
Asset Turnover
|
1.24
|
--
|
1.61
|
1.48
|
1.50
|
1.77
|
|||||
|
Receivable days
|
--
|
5.30
|
3.35
|
2.60
|
3.01
|
3.87
|
|||||
|
Inventory Days
|
--
|
55.72
|
44.25
|
50.59
|
61.66
|
43.56
|
|||||
|
Payable days
|
--
|
76.56
|
57.87
|
51.80
|
61.82
|
49.31
|
|||||
|
Cash Conversion Cycle
|
--
|
-15.54
|
-10.28
|
1.39
|
2.85
|
-1.88
|