Market cap
$66 Mln
Revenue (TTM)
$57 Mln
P/E Ratio
--
P/B Ratio
25.6
Div. Yield
0 %
Income Statement ($ Mln) |
TTM | Sep-25 | Sep-24 | Sep-23 | Sep-22 | Sep-21 | Sep-20 | Sep-19 | Sep-18 | Sep-17 | Sep-16 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Operating Revenue
|
56.89
|
40.76
|
24.01
|
46.66
|
54.04
|
47.00
|
|||||
|
Cost of Revenue
|
26.15
|
23.80
|
13.82
|
24.90
|
26.76
|
23.58
|
|||||
|
Gross Profit
|
30.74
|
16.96
|
10.19
|
21.76
|
27.28
|
23.43
|
|||||
|
Operating Expenses
|
32.53
|
33.77
|
36.91
|
32.75
|
42.81
|
22.34
|
|||||
|
Operating Profit (EBIT)
|
-1.80
|
-16.81
|
-26.72
|
-10.99
|
-15.53
|
1.08
|
|||||
|
Other Income
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Profit before Tax
|
-5.81
|
-17.99
|
-32.14
|
-11.00
|
-15.47
|
1.14
|
|||||
|
Provision for Tax
|
0.37
|
0.12
|
-0.41
|
7.40
|
0.74
|
0.43
|
|||||
|
Profit after Tax (Net Income)
|
-6.18
|
-18.11
|
-31.73
|
-18.40
|
-16.21
|
0.70
|
|||||
|
Minority Interest
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Consolidated Profit
|
--
|
--
|
--
|
--
|
-16.21
|
0.70
|
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
|
-1.32
|
2.17
|
17.56
|
33.81
|
50.39
|
65.96
|
|||||
|
Minority Interest
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Non-Current Liabilities
|
11.99
|
7.27
|
22.29
|
4.83
|
6.10
|
6.70
|
|||||
|
Current Liabilities
|
47.58
|
54.44
|
14.09
|
11.26
|
15.37
|
17.47
|
|||||
|
Total Liabilities
|
105.83
|
63.87
|
53.94
|
49.91
|
71.85
|
90.13
|
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
|
21.91
|
24.57
|
27.80
|
24.70
|
36.29
|
54.64
|
|||||
|
Current Assets
|
36.34
|
39.30
|
26.14
|
25.21
|
35.56
|
35.49
|
|||||
|
Total Assets
|
105.83
|
63.87
|
53.94
|
49.91
|
71.85
|
90.13
|
|||||
|
Total Debt*
|
21.69
|
21.35
|
16.30
|
5.29
|
6.14
|
6.90
|
|||||
|
Net Current Assets
|
-11.24
|
-15.14
|
12.06
|
13.95
|
20.20
|
18.02
|
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
|
--
|
-8.76
|
-19.45
|
-9.59
|
0.47
|
6.15
|
|||||
|
Cash Flow from Investing Activities
|
--
|
7.90
|
-8.67
|
5.54
|
-0.09
|
-15.55
|
|||||
|
Cash from Financing Activities
|
--
|
4.03
|
23.87
|
-0.11
|
-1.06
|
0.01
|
|||||
|
Net Cash Inflow / Outflow
|
--
|
--
|
--
|
--
|
--
|
--
|
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 ($)
|
-0.14
|
-0.40
|
-0.71
|
-0.49
|
-0.44
|
0.02
|
|||||
|
Cash EPS ($)
|
-0.14
|
-0.32
|
-0.63
|
-0.41
|
-0.35
|
0.08
|
|||||
|
Adjusted Book Value ($)
|
-0.03
|
0.05
|
0.40
|
0.91
|
1.38
|
1.77
|
|||||
|
Dividend per Share ($)
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Cash Flow per Share ($)
|
--
|
-0.19
|
-0.44
|
-0.26
|
0.01
|
0.17
|
|||||
|
Free Cash Flow per Share ($)
|
--
|
-0.20
|
-0.44
|
-0.26
|
0.00
|
0.16
|
Profitability Ratios |
TTM | Sep-25 | Sep-24 | Sep-23 | Sep-22 | Sep-21 | Sep-20 | Sep-19 | Sep-18 | Sep-17 | Sep-16 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
ROCE (%)
|
--
|
-63.13
|
-86.97
|
-38.47
|
-25.06
|
1.09
|
|||||
|
ROE (%)
|
--
|
-183.60
|
-123.52
|
-43.69
|
-27.87
|
1.22
|
|||||
|
ROA (%)
|
-5.81
|
-30.75
|
-61.11
|
-30.22
|
-20.02
|
0.90
|
|||||
|
EBIT Margin (%)
|
0.03
|
-40.28
|
-131.34
|
-23.54
|
-4.38
|
2.42
|
|||||
|
Net Margin (%)
|
-10.86
|
-44.44
|
-132.16
|
-39.42
|
-30.00
|
1.50
|
|||||
|
Cash Profit Margin (%)
|
0.00
|
--
|
--
|
--
|
--
|
--
|
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 (%)
|
86.71
|
0.70
|
-0.49
|
-0.14
|
0.15
|
0.09
|
|||||
|
EBIT Growth (%)
|
100.07
|
47.93
|
-187.02
|
-363.74
|
-308.17
|
-81.16
|
|||||
|
Net Profit Growth (%)
|
78.00
|
42.92
|
-72.48
|
-13.47
|
-2,402.84
|
-94.07
|
|||||
|
EPS Growth (%)
|
78.31
|
0.44
|
-0.44
|
-0.11
|
-24.51
|
-0.94
|
|||||
|
Book Value Growth (%)
|
-141.44
|
--
|
--
|
--
|
--
|
--
|
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
|
--
|
-6.11
|
-4.99
|
-4.06
|
-6.24
|
274.10
|
|||||
|
Price / Book Value
|
25.57
|
51.05
|
9.01
|
2.21
|
2.01
|
2.93
|
|||||
|
Dividend Yield (%)
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
EV/EBITDA
|
128.64
|
-9.63
|
-5.81
|
-9.13
|
94.42
|
52.79
|
|||||
|
Close Price ($)
|
1.70
|
2.45
|
3.56
|
2.01
|
2.77
|
5.18
|
|||||
|
High Price ($)
|
2.69
|
4.04
|
3.70
|
4.23
|
5.43
|
8.33
|
|||||
|
Low Price ($)
|
1.40
|
1.46
|
1.51
|
1.82
|
2.40
|
4.92
|
|||||
|
Market Cap ($ Cr)
|
66.04
|
--
|
--
|
--
|
--
|
--
|
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
|
-5.75
|
9.85
|
0.93
|
0.16
|
0.12
|
0.10
|
|||||
|
Short term debt to equity ratio
|
-9.68
|
8.83
|
0.06
|
0.03
|
0.02
|
0.02
|
|||||
|
Current Ratio
|
0.76
|
0.72
|
1.86
|
2.24
|
2.31
|
2.03
|
|||||
|
Quick Ratio
|
0.52
|
0.56
|
1.34
|
1.66
|
1.92
|
1.66
|
|||||
|
Interest Coverage
|
-2.42
|
-10.42
|
-52.29
|
--
|
-0.10
|
0.49
|
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 (%)
|
22.42
|
35.80
|
15.52
|
13.30
|
15.50
|
16.34
|
|||||
|
Asset Turnover
|
0.54
|
0.69
|
0.46
|
0.77
|
0.67
|
0.60
|
|||||
|
Receivable days
|
--
|
82.09
|
75.57
|
57.07
|
54.27
|
50.99
|
|||||
|
Inventory Days
|
--
|
123.67
|
182.56
|
91.74
|
84.79
|
95.78
|
|||||
|
Payable days
|
--
|
93.73
|
90.12
|
37.54
|
30.67
|
27.34
|
|||||
|
Cash Conversion Cycle
|
--
|
112.04
|
168.02
|
111.27
|
108.39
|
119.43
|