Market cap
$206 Mln
Revenue (TTM)
$25 Mln
P/E Ratio
--
P/B Ratio
2.2
Div. Yield
0 %
Income Statement ($ Mln) |
TTM | Mar-26 | Mar-25 | Mar-24 | Mar-23 | Mar-22 | Mar-21 | Mar-20 | Mar-19 | Mar-18 | Mar-17 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Operating Revenue
|
25.15
|
25.12
|
20.52
|
21.77
|
29.69
|
33.38
|
|||||
|
Cost of Revenue
|
11.74
|
11.43
|
10.38
|
9.94
|
12.01
|
14.85
|
|||||
|
Gross Profit
|
13.41
|
13.70
|
10.14
|
11.82
|
17.68
|
18.54
|
|||||
|
Operating Expenses
|
34.10
|
31.17
|
20.98
|
32.25
|
33.49
|
36.23
|
|||||
|
Operating Profit (EBIT)
|
-20.69
|
-17.48
|
-10.84
|
-20.43
|
-15.81
|
-17.69
|
|||||
|
Other Income
|
--
|
--
|
--
|
--
|
0.20
|
-0.06
|
|||||
|
Profit before Tax
|
-16.08
|
-13.38
|
-10.51
|
-20.02
|
-15.61
|
-17.75
|
|||||
|
Provision for Tax
|
-0.26
|
-0.13
|
0.13
|
0.07
|
0.37
|
-0.05
|
|||||
|
Profit after Tax (Net Income)
|
-15.82
|
-13.25
|
-10.64
|
-20.09
|
-15.98
|
-17.71
|
|||||
|
Minority Interest
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Consolidated Profit
|
--
|
--
|
--
|
--
|
-15.98
|
-17.71
|
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
|
91.91
|
81.76
|
28.23
|
35.97
|
51.37
|
64.45
|
|||||
|
Minority Interest
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Non-Current Liabilities
|
6.82
|
7.00
|
8.02
|
1.13
|
1.30
|
3.11
|
|||||
|
Current Liabilities
|
9.80
|
9.20
|
7.07
|
5.37
|
7.20
|
8.86
|
|||||
|
Total Liabilities
|
118.33
|
97.95
|
43.32
|
42.48
|
60.03
|
76.42
|
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
|
18.74
|
18.77
|
19.86
|
12.37
|
18.16
|
21.73
|
|||||
|
Current Assets
|
89.79
|
79.19
|
23.46
|
30.11
|
41.88
|
54.69
|
|||||
|
Total Assets
|
118.33
|
97.95
|
43.32
|
42.48
|
59.88
|
76.42
|
|||||
|
Total Debt*
|
8.17
|
8.47
|
9.64
|
1.52
|
0.65
|
0.90
|
|||||
|
Net Current Assets
|
79.99
|
69.99
|
16.38
|
24.74
|
34.67
|
45.83
|
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
|
--
|
-15.92
|
-12.98
|
-17.35
|
-16.85
|
-13.83
|
|||||
|
Cash Flow from Investing Activities
|
--
|
-0.49
|
11.35
|
2.76
|
6.68
|
4.20
|
|||||
|
Cash from Financing Activities
|
--
|
70.19
|
0.63
|
1.81
|
0.40
|
2.37
|
|||||
|
Net Cash Inflow / Outflow
|
--
|
--
|
--
|
--
|
-9.76
|
-7.26
|
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 ($)
|
-0.46
|
-0.36
|
-0.42
|
-0.79
|
-0.65
|
-0.72
|
|||||
|
Cash EPS ($)
|
--
|
-0.35
|
-0.39
|
-0.76
|
-0.61
|
-0.68
|
|||||
|
Adjusted Book Value ($)
|
--
|
2.25
|
1.10
|
1.42
|
2.08
|
2.63
|
|||||
|
Dividend per Share ($)
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Cash Flow per Share ($)
|
--
|
-0.44
|
-0.51
|
-0.69
|
-0.68
|
-0.56
|
|||||
|
Free Cash Flow per Share ($)
|
--
|
-0.45
|
-0.51
|
-0.71
|
-0.70
|
-0.60
|
Profitability Ratios |
TTM | Mar-26 | Mar-25 | Mar-24 | Mar-23 | Mar-22 | Mar-21 | Mar-20 | Mar-19 | Mar-18 | Mar-17 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
ROCE (%)
|
--
|
-20.68
|
-28.23
|
-44.88
|
-27.22
|
-27.09
|
|||||
|
ROE (%)
|
-18.03
|
-24.09
|
-33.15
|
-46.00
|
-27.59
|
-27.47
|
|||||
|
ROA (%)
|
-18.16
|
-18.75
|
-24.80
|
-39.19
|
-23.42
|
-23.17
|
|||||
|
EBIT Margin (%)
|
-65.57
|
-69.57
|
-81.04
|
-93.87
|
-53.24
|
-52.99
|
|||||
|
Net Margin (%)
|
-62.90
|
-52.73
|
-51.85
|
-92.29
|
-53.45
|
-53.13
|
|||||
|
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 (%)
|
13.65
|
0.22
|
-0.06
|
-0.27
|
-0.11
|
0.20
|
|||||
|
EBIT Growth (%)
|
-16.68
|
-5.11
|
18.61
|
-29.25
|
10.65
|
16.80
|
|||||
|
Net Profit Growth (%)
|
-13.54
|
-24.50
|
47.04
|
-25.72
|
9.77
|
17.67
|
|||||
|
EPS Growth (%)
|
15.75
|
0.12
|
0.48
|
-0.23
|
0.10
|
0.20
|
|||||
|
Book Value Growth (%)
|
77.57
|
--
|
--
|
--
|
--
|
--
|
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
|
--
|
-14.08
|
-4.87
|
-4.28
|
-2.66
|
-5.30
|
|||||
|
Price / Book Value
|
2.23
|
2.28
|
1.84
|
2.39
|
0.83
|
1.45
|
|||||
|
Dividend Yield (%)
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
EV/EBITDA
|
-6.11
|
-7.59
|
-3.01
|
-3.75
|
-0.85
|
-3.04
|
|||||
|
Close Price ($)
|
7.73
|
5.14
|
2.03
|
3.40
|
1.72
|
3.83
|
|||||
|
High Price ($)
|
18.15
|
18.15
|
6.02
|
9.80
|
4.28
|
7.61
|
|||||
|
Low Price ($)
|
2.85
|
1.62
|
1.90
|
1.45
|
1.45
|
3.75
|
|||||
|
Market Cap ($ Cr)
|
205.61
|
--
|
--
|
--
|
--
|
--
|
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
|
--
|
0.10
|
0.34
|
0.04
|
0.01
|
0.01
|
|||||
|
Short term debt to equity ratio
|
0.01
|
0.02
|
0.06
|
0.02
|
0.01
|
0.01
|
|||||
|
Current Ratio
|
9.16
|
8.61
|
3.32
|
5.61
|
5.81
|
6.17
|
|||||
|
Quick Ratio
|
8.70
|
8.17
|
2.77
|
4.68
|
4.92
|
5.65
|
|||||
|
Interest Coverage
|
--
|
--
|
-51.01
|
--
|
-78.25
|
-249.17
|
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 (%)
|
9.97
|
17.22
|
18.83
|
15.31
|
12.22
|
14.21
|
|||||
|
Asset Turnover
|
0.29
|
0.36
|
0.48
|
0.42
|
0.44
|
0.44
|
|||||
|
Receivable days
|
--
|
59.53
|
64.06
|
58.40
|
51.49
|
51.90
|
|||||
|
Inventory Days
|
--
|
127.38
|
156.05
|
209.26
|
168.33
|
114.52
|
|||||
|
Payable days
|
--
|
73.60
|
29.19
|
42.05
|
47.06
|
36.26
|
|||||
|
Cash Conversion Cycle
|
--
|
113.31
|
190.92
|
225.61
|
172.76
|
130.16
|