Market cap
$208 Mln
Revenue (TTM)
$0 Mln
P/E Ratio
1.2
P/B Ratio
0.6
Div. Yield
0 %
Income Statement ($ Mln) |
TTM | Dec-25 | Dec-24 | Dec-23 | Aug-23 | Dec-22 | Aug-22 | Dec-21 | Aug-21 | Dec-20 | Aug-20 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Operating Revenue
|
--
|
2.00
|
--
|
1.34
|
2.70
|
2.70
|
|||||
|
Cost of Revenue
|
0.09
|
1.99
|
0.19
|
--
|
--
|
--
|
|||||
|
Gross Profit
|
-0.09
|
0.01
|
-0.19
|
1.34
|
2.70
|
2.70
|
|||||
|
Operating Expenses
|
14.46
|
15.10
|
12.78
|
17.11
|
43.30
|
43.30
|
|||||
|
Operating Profit (EBIT)
|
-14.52
|
-15.09
|
-12.78
|
-15.77
|
-40.60
|
-40.60
|
|||||
|
Other Income
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Profit before Tax
|
220.28
|
75.32
|
-15.92
|
5.09
|
-37.66
|
-37.66
|
|||||
|
Provision for Tax
|
45.41
|
11.31
|
3.18
|
--
|
0.10
|
0.10
|
|||||
|
Profit after Tax (Net Income)
|
174.87
|
64.05
|
-19.06
|
5.53
|
-37.76
|
-37.76
|
|||||
|
Minority Interest
|
0.01
|
0.03
|
0.04
|
0.44
|
1.14
|
1.20
|
|||||
|
Consolidated Profit
|
--
|
--
|
--
|
--
|
--
|
--
|
Liabilities ($ Mln) |
TTM | Dec-25 | Dec-24 | Dec-23 | Aug-23 | Dec-22 | Aug-22 | Dec-21 | Aug-21 | Dec-20 | Aug-20 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Shareholder's Funds
|
317.47
|
199.74
|
146.27
|
163.82
|
151.81
|
151.81
|
|||||
|
Minority Interest
|
0.01
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Non-Current Liabilities
|
41.44
|
12.03
|
4.25
|
4.44
|
4.74
|
4.74
|
|||||
|
Current Liabilities
|
10.73
|
19.09
|
5.69
|
53.21
|
5.75
|
5.75
|
|||||
|
Total Liabilities
|
380.37
|
230.86
|
155.28
|
220.55
|
161.64
|
161.64
|
Assets ($ Mln) |
TTM | Dec-25 | Dec-24 | Dec-23 | Aug-23 | Dec-22 | Aug-22 | Dec-21 | Aug-21 | Dec-20 | Aug-20 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Non-Current Assets
|
316.24
|
97.59
|
12.06
|
57.97
|
4.53
|
4.53
|
|||||
|
Current Assets
|
53.41
|
133.27
|
143.22
|
162.58
|
157.11
|
157.11
|
|||||
|
Total Assets
|
380.37
|
230.86
|
155.28
|
220.55
|
161.64
|
161.64
|
|||||
|
Total Debt*
|
0.73
|
0.83
|
0.37
|
51.62
|
0.89
|
0.89
|
|||||
|
Net Current Assets
|
42.68
|
114.19
|
137.54
|
109.37
|
109.37
|
151.36
|
Cashflow ($ Mln) |
TTM | Dec-25 | Dec-24 | Dec-23 | Aug-23 | Dec-22 | Aug-22 | Dec-21 | Aug-21 | Dec-20 | Aug-20 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Cash From Operating Activities
|
--
|
-9.15
|
-8.41
|
-10.30
|
-27.92
|
-28.70
|
|||||
|
Cash Flow from Investing Activities
|
--
|
5.44
|
105.82
|
-73.04
|
--
|
30.21
|
|||||
|
Cash from Financing Activities
|
--
|
-4.74
|
-52.04
|
51.98
|
10.78
|
11.56
|
|||||
|
Net Cash Inflow / Outflow
|
--
|
--
|
--
|
--
|
--
|
--
|
Financials Ratios |
TTM | Dec-25 | Dec-24 | Dec-23 | Aug-23 | Dec-22 | Aug-22 | Dec-21 | Aug-21 | Dec-20 | Aug-20 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Adjusted EPS ($)
|
4.13
|
1.58
|
-0.48
|
0.14
|
--
|
-0.97
|
|||||
|
Cash EPS ($)
|
4.13
|
1.59
|
-0.47
|
0.14
|
--
|
-0.97
|
|||||
|
Adjusted Book Value ($)
|
7.68
|
4.94
|
3.66
|
4.06
|
--
|
3.89
|
|||||
|
Dividend per Share ($)
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Cash Flow per Share ($)
|
--
|
-0.23
|
-0.21
|
-0.25
|
--
|
-0.74
|
|||||
|
Free Cash Flow per Share ($)
|
--
|
-0.27
|
-0.21
|
-0.26
|
--
|
-0.75
|
Profitability Ratios |
TTM | Dec-25 | Dec-24 | Dec-23 | Aug-23 | Dec-22 | Aug-22 | Dec-21 | Aug-21 | Dec-20 | Aug-20 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
ROCE (%)
|
--
|
36.89
|
-10.53
|
3.00
|
-24.73
|
-49.41
|
|||||
|
ROE (%)
|
67.62
|
37.02
|
-12.29
|
3.50
|
-24.88
|
-49.70
|
|||||
|
ROA (%)
|
64.08
|
33.17
|
-10.14
|
2.89
|
-23.36
|
-46.72
|
|||||
|
EBIT Margin (%)
|
--
|
3,766.20
|
--
|
531.72
|
-1,501.96
|
-1,501.96
|
|||||
|
Net Margin (%)
|
--
|
3,202.50
|
--
|
412.31
|
-1,397.11
|
-1,397.11
|
|||||
|
Cash Profit Margin (%)
|
--
|
--
|
--
|
--
|
--
|
--
|
Growth Ratios |
TTM | Dec-25 | Dec-24 | Dec-23 | Aug-23 | Dec-22 | Aug-22 | Dec-21 | Aug-21 | Dec-20 | Aug-20 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Revenue Growth (%)
|
--
|
--
|
-1.00
|
-0.50
|
--
|
--
|
|||||
|
EBIT Growth (%)
|
472.09
|
599.93
|
-311.47
|
117.55
|
--
|
-67.60
|
|||||
|
Net Profit Growth (%)
|
825.60
|
436.04
|
-444.98
|
114.63
|
-3.29
|
-69.82
|
|||||
|
EPS Growth (%)
|
778.85
|
4.32
|
-4.49
|
1.14
|
--
|
-0.59
|
|||||
|
Book Value Growth (%)
|
105.97
|
--
|
--
|
--
|
--
|
--
|
Valuation Ratios |
TTM | Dec-25 | Dec-24 | Dec-23 | Aug-23 | Dec-22 | Aug-22 | Dec-21 | Aug-21 | Dec-20 | Aug-20 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Price / Earnings
|
1.21
|
1.80
|
-5.07
|
16.88
|
--
|
-12.44
|
|||||
|
Price / Book Value
|
0.65
|
0.58
|
0.66
|
0.57
|
--
|
3.09
|
|||||
|
Dividend Yield (%)
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
EV/EBITDA
|
0.52
|
-0.13
|
3.02
|
-2.34
|
4.19
|
-8.52
|
|||||
|
Close Price ($)
|
4.81
|
2.85
|
2.42
|
2.31
|
3.28
|
12.03
|
|||||
|
High Price ($)
|
5.19
|
3.24
|
3.67
|
13.73
|
13.73
|
14.77
|
|||||
|
Low Price ($)
|
1.98
|
1.82
|
2.00
|
1.67
|
1.81
|
3.59
|
|||||
|
Market Cap ($ Cr)
|
208.40
|
--
|
--
|
--
|
--
|
--
|
Solvency Ratios |
TTM | Dec-25 | Dec-24 | Dec-23 | Aug-23 | Dec-22 | Aug-22 | Dec-21 | Aug-21 | Dec-20 | Aug-20 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Debt to Equity
|
--
|
0.00
|
0.00
|
0.32
|
0.01
|
0.01
|
|||||
|
Short term debt to equity ratio
|
0.00
|
0.00
|
0.00
|
0.31
|
0.00
|
0.00
|
|||||
|
Current Ratio
|
4.98
|
6.98
|
25.19
|
3.06
|
27.34
|
27.34
|
|||||
|
Quick Ratio
|
4.98
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Interest Coverage
|
654.64
|
--
|
-17.66
|
1.99
|
-13.84
|
-13.84
|
Operating Efficiency Ratios |
TTM | Dec-25 | Dec-24 | Dec-23 | Aug-23 | Dec-22 | Aug-22 | Dec-21 | Aug-21 | Dec-20 | Aug-20 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Debtors to sales (%)
|
--
|
231.80
|
--
|
--
|
--
|
--
|
|||||
|
Asset Turnover
|
--
|
0.01
|
--
|
0.01
|
0.02
|
0.03
|
|||||
|
Receivable days
|
--
|
846.65
|
--
|
--
|
--
|
--
|
|||||
|
Inventory Days
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Payable days
|
--
|
113.23
|
1,267.97
|
--
|
--
|
--
|
|||||
|
Cash Conversion Cycle
|
--
|
--
|
--
|
--
|
--
|
--
|