Market cap
$20 Mln
Revenue (TTM)
$1 Mln
P/E Ratio
--
P/B Ratio
1.1
Div. Yield
4.9 %
Income Statement ($ Mln) |
Jul-25 | Jul-24 | Aug-23 | Jul-23 | Aug-22 | Jul-22 | Aug-21 | Jul-21 | Aug-20 | Jul-20 | Aug-19 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Operating Revenue
|
1.00
|
0.92
|
-0.68
|
-0.68
|
1.13
|
1.13
|
|||||
|
Cost of Revenue
|
0.26
|
0.52
|
0.28
|
0.28
|
0.29
|
0.29
|
|||||
|
Gross Profit
|
0.74
|
0.92
|
-0.68
|
-0.68
|
0.83
|
0.83
|
|||||
|
Operating Expenses
|
0.42
|
0.13
|
0.13
|
0.13
|
4.01
|
-4.01
|
|||||
|
Operating Profit (EBIT)
|
-0.96
|
0.78
|
-0.81
|
-0.81
|
-3.17
|
-3.17
|
|||||
|
Other Income
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Profit before Tax
|
-1.49
|
0.69
|
-0.81
|
-0.81
|
-3.36
|
-3.36
|
|||||
|
Provision for Tax
|
--
|
--
|
--
|
-0.32
|
0.00
|
-3.17
|
|||||
|
Profit after Tax (Net Income)
|
-1.49
|
0.69
|
-0.81
|
-0.81
|
-3.36
|
-3.36
|
|||||
|
Minority Interest
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Consolidated Profit
|
--
|
--
|
--
|
--
|
-3.36
|
-3.36
|
Liabilities ($ Mln) |
Jul-25 | Jul-24 | Aug-23 | Jul-23 | Aug-22 | Jul-22 | Aug-21 | Jul-21 | Aug-20 | Jul-20 | Aug-19 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Shareholder's Funds
|
17.38
|
19.82
|
19.96
|
19.96
|
21.46
|
21.46
|
|||||
|
Minority Interest
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Non-Current Liabilities
|
11.56
|
11.56
|
0.00
|
14.69
|
11.55
|
11.55
|
|||||
|
Current Liabilities
|
0.14
|
0.14
|
1.07
|
0.00
|
3.18
|
3.18
|
|||||
|
Total Liabilities
|
29.08
|
31.51
|
34.65
|
34.65
|
36.19
|
36.19
|
Assets ($ Mln) |
Jul-25 | Jul-24 | Aug-23 | Jul-23 | Aug-22 | Jul-22 | Aug-21 | Jul-21 | Aug-20 | Jul-20 | Aug-19 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Non-Current Assets
|
28.75
|
31.15
|
34.36
|
34.36
|
35.85
|
35.85
|
|||||
|
Current Assets
|
0.34
|
1.15
|
0.28
|
0.28
|
0.35
|
0.35
|
|||||
|
Total Assets
|
29.08
|
31.51
|
34.65
|
34.65
|
36.19
|
36.19
|
|||||
|
Total Debt*
|
11.56
|
11.56
|
0.00
|
13.56
|
14.55
|
17.55
|
|||||
|
Net Current Assets
|
--
|
--
|
--
|
--
|
--
|
--
|
Cashflow ($ Mln) |
Jul-25 | Jul-24 | Aug-23 | Jul-23 | Aug-22 | Jul-22 | Aug-21 | Jul-21 | Aug-20 | Jul-20 | Aug-19 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Cash From Operating Activities
|
0.98
|
2.78
|
1.72
|
1.72
|
1.12
|
1.12
|
|||||
|
Cash Flow from Investing Activities
|
0.73
|
-1.53
|
--
|
3.92
|
--
|
2.58
|
|||||
|
Cash from Financing Activities
|
-1.00
|
-2.77
|
-1.76
|
-1.76
|
-2.65
|
-2.65
|
|||||
|
Net Cash Inflow / Outflow
|
--
|
--
|
--
|
--
|
--
|
--
|
Financials Ratios |
Jul-25 | Jul-24 | Aug-23 | Jul-23 | Aug-22 | Jul-22 | Aug-21 | Jul-21 | Aug-20 | Jul-20 | Aug-19 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Adjusted EPS ($)
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Cash EPS ($)
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Adjusted Book Value ($)
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Dividend per Share ($)
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Cash Flow per Share ($)
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Free Cash Flow per Share ($)
|
--
|
--
|
--
|
--
|
--
|
--
|
Profitability Ratios |
Jul-25 | Jul-24 | Aug-23 | Jul-23 | Aug-22 | Jul-22 | Aug-21 | Jul-21 | Aug-20 | Jul-20 | Aug-19 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
ROCE (%)
|
-4.95
|
2.69
|
-2.90
|
-2.33
|
-8.65
|
-8.33
|
|||||
|
ROE (%)
|
-8.03
|
3.47
|
-3.92
|
-3.92
|
-14.38
|
-14.38
|
|||||
|
ROA (%)
|
-4.93
|
2.09
|
-2.29
|
-2.29
|
-8.62
|
-8.62
|
|||||
|
EBIT Margin (%)
|
2.79
|
--
|
118.67
|
118.67
|
-192.41
|
-192.41
|
|||||
|
Net Margin (%)
|
-148.76
|
75.28
|
118.67
|
118.67
|
-298.59
|
-298.59
|
|||||
|
Cash Profit Margin (%)
|
--
|
--
|
--
|
--
|
--
|
--
|
Growth Ratios |
Jul-25 | Jul-24 | Aug-23 | Jul-23 | Aug-22 | Jul-22 | Aug-21 | Jul-21 | Aug-20 | Jul-20 | Aug-19 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Revenue Growth (%)
|
0.09
|
2.34
|
-1.61
|
-1.61
|
-0.26
|
-0.26
|
|||||
|
EBIT Growth (%)
|
--
|
--
|
62.57
|
62.57
|
-250.15
|
-250.15
|
|||||
|
Net Profit Growth (%)
|
-316.24
|
185.07
|
75.88
|
75.88
|
-333.01
|
-333.01
|
|||||
|
EPS Growth (%)
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Book Value Growth (%)
|
--
|
--
|
--
|
--
|
--
|
--
|
Valuation Ratios |
Jul-25 | Jul-24 | Aug-23 | Jul-23 | Aug-22 | Jul-22 | Aug-21 | Jul-21 | Aug-20 | Jul-20 | Aug-19 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Price / Earnings
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Price / Book Value
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Dividend Yield (%)
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
EV/EBITDA
|
-10.84
|
8.23
|
5.94
|
-16.70
|
-3.96
|
-4.91
|
|||||
|
Close Price ($)
|
10.45
|
11.11
|
10.12
|
10.78
|
14.05
|
14.41
|
|||||
|
High Price ($)
|
11.76
|
12.08
|
14.12
|
15.00
|
21.47
|
21.47
|
|||||
|
Low Price ($)
|
9.96
|
8.85
|
9.89
|
10.40
|
11.35
|
11.35
|
|||||
|
Market Cap ($ Cr)
|
--
|
--
|
--
|
--
|
--
|
--
|
Solvency Ratios |
Jul-25 | Jul-24 | Aug-23 | Jul-23 | Aug-22 | Jul-22 | Aug-21 | Jul-21 | Aug-20 | Jul-20 | Aug-19 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Debt to Equity
|
0.67
|
0.58
|
0.00
|
0.68
|
0.68
|
0.82
|
|||||
|
Short term debt to equity ratio
|
--
|
0.00
|
0.00
|
0.00
|
0.14
|
0.14
|
|||||
|
Current Ratio
|
2.33
|
8.31
|
0.26
|
121.15
|
0.11
|
0.11
|
|||||
|
Quick Ratio
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Interest Coverage
|
--
|
--
|
-1.66
|
-1.66
|
-11.37
|
-11.37
|
Operating Efficiency Ratios |
Jul-25 | Jul-24 | Aug-23 | Jul-23 | Aug-22 | Jul-22 | Aug-21 | Jul-21 | Aug-20 | Jul-20 | Aug-19 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Debtors to sales (%)
|
31.94
|
31.60
|
-40.99
|
-40.99
|
24.07
|
24.07
|
|||||
|
Asset Turnover
|
0.03
|
0.03
|
-0.02
|
-0.02
|
0.03
|
0.03
|
|||||
|
Receivable days
|
111.07
|
113.54
|
-147.30
|
-147.30
|
104.92
|
104.92
|
|||||
|
Inventory Days
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Payable days
|
87.86
|
394.40
|
1,411.91
|
1,411.91
|
92.62
|
92.62
|
|||||
|
Cash Conversion Cycle
|
--
|
--
|
--
|
--
|
--
|
--
|