Market cap
$2,814 Mln
Revenue (TTM)
$51 Mln
P/E Ratio
--
P/B Ratio
11.3
Div. Yield
0 %
Income Statement ($ Mln) |
May-26 | May-25 | May-24 | May-23 | May-22 | May-21 | May-20 | May-19 | May-18 | May-17 | May-16 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Operating Revenue
|
50.00
|
58.97
|
66.22
|
64.96
|
50.83
|
16.60
|
|||||
|
Cost of Revenue
|
32.35
|
35.04
|
33.68
|
32.22
|
27.16
|
10.57
|
|||||
|
Gross Profit
|
17.65
|
23.93
|
32.54
|
32.75
|
23.67
|
6.03
|
|||||
|
Operating Expenses
|
31.80
|
28.25
|
22.47
|
19.37
|
15.87
|
10.21
|
|||||
|
Operating Profit (EBIT)
|
-14.15
|
-4.31
|
10.08
|
13.38
|
7.80
|
-4.18
|
|||||
|
Other Income
|
--
|
--
|
--
|
--
|
--
|
2.02
|
|||||
|
Profit before Tax
|
-11.74
|
-4.29
|
12.46
|
14.62
|
9.54
|
-2.20
|
|||||
|
Provision for Tax
|
-4.61
|
-0.38
|
-20.70
|
0.06
|
0.09
|
-0.18
|
|||||
|
Profit after Tax (Net Income)
|
-7.13
|
-3.91
|
33.16
|
14.56
|
9.45
|
-2.03
|
|||||
|
Minority Interest
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Consolidated Profit
|
--
|
-3.91
|
33.16
|
14.56
|
9.45
|
-2.03
|
Liabilities ($ Mln) |
May-26 | May-25 | May-24 | May-23 | May-22 | May-21 | May-20 | May-19 | May-18 | May-17 | May-16 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Shareholder's Funds
|
219.51
|
122.87
|
111.59
|
75.60
|
50.99
|
11.45
|
|||||
|
Minority Interest
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Non-Current Liabilities
|
9.33
|
10.00
|
5.81
|
6.24
|
0.33
|
1.16
|
|||||
|
Current Liabilities
|
17.86
|
15.64
|
10.51
|
16.31
|
11.01
|
9.06
|
|||||
|
Total Liabilities
|
246.69
|
148.51
|
127.91
|
98.14
|
62.33
|
21.67
|
Assets ($ Mln) |
May-26 | May-25 | May-24 | May-23 | May-22 | May-21 | May-20 | May-19 | May-18 | May-17 | May-16 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Non-Current Assets
|
62.25
|
59.73
|
30.06
|
9.11
|
2.32
|
2.48
|
|||||
|
Current Assets
|
184.45
|
88.78
|
97.85
|
89.03
|
60.01
|
19.18
|
|||||
|
Total Assets
|
246.69
|
148.51
|
127.91
|
98.14
|
62.33
|
21.67
|
|||||
|
Total Debt*
|
9.88
|
10.83
|
6.20
|
6.30
|
1.01
|
4.82
|
|||||
|
Net Current Assets
|
166.59
|
73.14
|
87.34
|
72.72
|
48.99
|
10.12
|
Cashflow ($ Mln) |
May-26 | May-25 | May-24 | May-23 | May-22 | May-21 | May-20 | May-19 | May-18 | May-17 | May-16 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Cash From Operating Activities
|
-3.31
|
-7.40
|
1.76
|
10.01
|
1.51
|
-2.70
|
|||||
|
Cash Flow from Investing Activities
|
-3.87
|
-16.07
|
17.25
|
-18.66
|
-0.42
|
-0.23
|
|||||
|
Cash from Financing Activities
|
97.21
|
0.63
|
0.14
|
7.32
|
25.76
|
1.96
|
|||||
|
Net Cash Inflow / Outflow
|
--
|
--
|
--
|
--
|
--
|
-0.85
|
Financials Ratios |
May-26 | May-25 | May-24 | May-23 | May-22 | May-21 | May-20 | May-19 | May-18 | May-17 | May-16 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Adjusted EPS ($)
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Cash EPS ($)
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Adjusted Book Value ($)
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Dividend per Share ($)
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Cash Flow per Share ($)
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Free Cash Flow per Share ($)
|
--
|
--
|
--
|
--
|
--
|
--
|
Profitability Ratios |
May-26 | May-25 | May-24 | May-23 | May-22 | May-21 | May-20 | May-19 | May-18 | May-17 | May-16 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
ROCE (%)
|
-3.93
|
-3.11
|
33.21
|
21.74
|
27.69
|
-11.82
|
|||||
|
ROE (%)
|
-4.16
|
-3.34
|
35.42
|
23.00
|
30.27
|
-15.88
|
|||||
|
ROA (%)
|
-3.61
|
-2.83
|
29.33
|
18.14
|
22.50
|
-9.60
|
|||||
|
EBIT Margin (%)
|
--
|
-7.28
|
18.81
|
20.59
|
18.77
|
-13.00
|
|||||
|
Net Margin (%)
|
-14.25
|
-6.63
|
50.07
|
22.41
|
18.59
|
-10.88
|
|||||
|
Cash Profit Margin (%)
|
--
|
--
|
--
|
--
|
--
|
--
|
Growth Ratios |
May-26 | May-25 | May-24 | May-23 | May-22 | May-21 | May-20 | May-19 | May-18 | May-17 | May-16 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Revenue Growth (%)
|
-0.15
|
-0.11
|
0.02
|
0.28
|
2.06
|
-0.26
|
|||||
|
EBIT Growth (%)
|
--
|
-134.44
|
-6.86
|
40.18
|
542.12
|
21.98
|
|||||
|
Net Profit Growth (%)
|
-82.25
|
-111.79
|
127.77
|
54.04
|
566.21
|
27.66
|
|||||
|
EPS Growth (%)
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Book Value Growth (%)
|
--
|
--
|
--
|
--
|
--
|
--
|
Valuation Ratios |
May-26 | May-25 | May-24 | May-23 | May-22 | May-21 | May-20 | May-19 | May-18 | May-17 | May-16 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Price / Earnings
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Price / Book Value
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Dividend Yield (%)
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
EV/EBITDA
|
9.07
|
15.95
|
-3.11
|
-3.01
|
-3.09
|
-0.13
|
|||||
|
Close Price ($)
|
92.33
|
9.54
|
11.51
|
33.02
|
8.38
|
2.25
|
|||||
|
High Price ($)
|
112.00
|
21.44
|
54.10
|
40.69
|
27.09
|
3.60
|
|||||
|
Low Price ($)
|
9.38
|
6.27
|
10.19
|
6.71
|
2.25
|
1.15
|
|||||
|
Market Cap ($ Cr)
|
--
|
--
|
--
|
--
|
--
|
--
|
Solvency Ratios |
May-26 | May-25 | May-24 | May-23 | May-22 | May-21 | May-20 | May-19 | May-18 | May-17 | May-16 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Debt to Equity
|
0.05
|
0.09
|
0.06
|
0.08
|
0.02
|
0.42
|
|||||
|
Short term debt to equity ratio
|
0.00
|
0.01
|
0.00
|
0.00
|
0.02
|
0.33
|
|||||
|
Current Ratio
|
10.33
|
5.68
|
9.31
|
5.46
|
5.45
|
2.12
|
|||||
|
Quick Ratio
|
8.01
|
2.99
|
5.75
|
3.99
|
4.08
|
1.14
|
|||||
|
Interest Coverage
|
--
|
--
|
--
|
10.77
|
733.92
|
-46.91
|
Operating Efficiency Ratios |
May-26 | May-25 | May-24 | May-23 | May-22 | May-21 | May-20 | May-19 | May-18 | May-17 | May-16 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Debtors to sales (%)
|
34.95
|
30.17
|
15.10
|
25.54
|
25.30
|
31.34
|
|||||
|
Asset Turnover
|
0.25
|
0.43
|
0.59
|
0.81
|
1.21
|
0.79
|
|||||
|
Receivable days
|
128.80
|
86.06
|
73.33
|
82.80
|
64.89
|
98.12
|
|||||
|
Inventory Days
|
470.54
|
414.23
|
332.86
|
220.86
|
160.68
|
290.98
|
|||||
|
Payable days
|
76.11
|
62.86
|
78.84
|
75.97
|
47.65
|
66.32
|
|||||
|
Cash Conversion Cycle
|
523.23
|
437.43
|
327.35
|
227.69
|
177.92
|
322.77
|