Market cap
$16 Mln
Revenue (TTM)
$26 Mln
P/E Ratio
--
P/B Ratio
5.1
Div. Yield
0 %
Income Statement ($ Mln) |
TTM | Aug-25 | Aug-24 | Aug-23 | Aug-22 | Aug-21 | Aug-20 | Aug-19 | Aug-18 | Aug-17 | Aug-16 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Operating Revenue
|
25.93
|
43.01
|
5.18
|
5.98
|
7.05
|
4.74
|
|||||
|
Cost of Revenue
|
23.22
|
40.58
|
4.13
|
4.97
|
5.65
|
3.70
|
|||||
|
Gross Profit
|
2.71
|
2.43
|
1.05
|
1.01
|
1.40
|
1.03
|
|||||
|
Operating Expenses
|
4.17
|
4.03
|
4.00
|
4.41
|
4.60
|
4.95
|
|||||
|
Operating Profit (EBIT)
|
-1.46
|
-1.60
|
-2.95
|
-3.40
|
-3.20
|
-3.92
|
|||||
|
Other Income
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Profit before Tax
|
-1.02
|
-1.13
|
-2.03
|
-2.69
|
-2.73
|
-2.86
|
|||||
|
Provision for Tax
|
--
|
--
|
0.01
|
0.29
|
-0.94
|
-1.16
|
|||||
|
Profit after Tax (Net Income)
|
-1.02
|
-1.13
|
-2.04
|
-2.69
|
-2.74
|
-2.85
|
|||||
|
Minority Interest
|
--
|
--
|
-0.01
|
--
|
-0.02
|
0.01
|
|||||
|
Consolidated Profit
|
--
|
--
|
--
|
--
|
-2.74
|
-2.85
|
Liabilities ($ Mln) |
TTM | Aug-25 | Aug-24 | Aug-23 | Aug-22 | Aug-21 | Aug-20 | Aug-19 | Aug-18 | Aug-17 | Aug-16 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Shareholder's Funds
|
3.08
|
2.78
|
2.20
|
1.15
|
3.45
|
4.59
|
|||||
|
Minority Interest
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Non-Current Liabilities
|
0.98
|
1.43
|
1.87
|
2.56
|
3.30
|
4.11
|
|||||
|
Current Liabilities
|
13.49
|
11.38
|
7.02
|
9.70
|
9.26
|
9.51
|
|||||
|
Total Liabilities
|
31.03
|
15.59
|
11.14
|
13.46
|
16.05
|
18.24
|
Assets ($ Mln) |
TTM | Aug-25 | Aug-24 | Aug-23 | Aug-22 | Aug-21 | Aug-20 | Aug-19 | Aug-18 | Aug-17 | Aug-16 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Non-Current Assets
|
3.67
|
4.29
|
5.18
|
5.86
|
6.91
|
8.19
|
|||||
|
Current Assets
|
13.87
|
11.30
|
5.96
|
7.59
|
9.14
|
10.05
|
|||||
|
Total Assets
|
31.03
|
15.59
|
11.14
|
13.46
|
16.05
|
18.24
|
|||||
|
Total Debt*
|
2.35
|
2.85
|
4.82
|
7.74
|
8.51
|
9.31
|
|||||
|
Net Current Assets
|
0.38
|
-0.08
|
-1.06
|
-2.11
|
-0.11
|
0.55
|
Cashflow ($ Mln) |
TTM | Aug-25 | Aug-24 | Aug-23 | Aug-22 | Aug-21 | Aug-20 | Aug-19 | Aug-18 | Aug-17 | Aug-16 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Cash From Operating Activities
|
--
|
2.21
|
-0.37
|
-0.98
|
-1.51
|
-1.74
|
|||||
|
Cash Flow from Investing Activities
|
--
|
-0.60
|
-0.10
|
-0.32
|
-0.11
|
0.16
|
|||||
|
Cash from Financing Activities
|
--
|
-0.62
|
-0.45
|
-0.46
|
0.49
|
3.99
|
|||||
|
Net Cash Inflow / Outflow
|
--
|
--
|
--
|
--
|
--
|
--
|
Financials Ratios |
TTM | Aug-25 | Aug-24 | Aug-23 | Aug-22 | Aug-21 | Aug-20 | Aug-19 | Aug-18 | Aug-17 | Aug-16 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Adjusted EPS ($)
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Cash EPS ($)
|
-0.14
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Adjusted Book Value ($)
|
0.37
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Dividend per Share ($)
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Cash Flow per Share ($)
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Free Cash Flow per Share ($)
|
--
|
--
|
--
|
--
|
--
|
--
|
Profitability Ratios |
TTM | Aug-25 | Aug-24 | Aug-23 | Aug-22 | Aug-21 | Aug-20 | Aug-19 | Aug-18 | Aug-17 | Aug-16 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
ROCE (%)
|
--
|
-17.87
|
-25.60
|
-25.80
|
-21.22
|
-23.48
|
|||||
|
ROE (%)
|
-39.47
|
-45.37
|
-121.48
|
-116.85
|
-68.26
|
-80.21
|
|||||
|
ROA (%)
|
-2.83
|
-8.45
|
-16.56
|
-18.23
|
-16.00
|
-17.37
|
|||||
|
EBIT Margin (%)
|
-4.16
|
-2.30
|
-34.42
|
-40.19
|
-33.43
|
-52.50
|
|||||
|
Net Margin (%)
|
-3.92
|
-2.63
|
-39.28
|
-44.99
|
-38.92
|
-60.21
|
|||||
|
Cash Profit Margin (%)
|
0.00
|
--
|
--
|
--
|
--
|
--
|
Growth Ratios |
TTM | Aug-25 | Aug-24 | Aug-23 | Aug-22 | Aug-21 | Aug-20 | Aug-19 | Aug-18 | Aug-17 | Aug-16 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Revenue Growth (%)
|
-16.64
|
7.30
|
-0.13
|
-0.15
|
0.49
|
-0.22
|
|||||
|
EBIT Growth (%)
|
-223.72
|
44.56
|
25.76
|
-1.95
|
5.19
|
-1,215.34
|
|||||
|
Net Profit Growth (%)
|
-105.67
|
44.50
|
24.31
|
1.97
|
3.75
|
-424.08
|
|||||
|
EPS Growth (%)
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Book Value Growth (%)
|
--
|
--
|
--
|
--
|
--
|
--
|
Valuation Ratios |
TTM | Aug-25 | Aug-24 | Aug-23 | Aug-22 | Aug-21 | Aug-20 | Aug-19 | Aug-18 | Aug-17 | Aug-16 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Price / Earnings
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Price / Book Value
|
5.05
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Dividend Yield (%)
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
EV/EBITDA
|
59.61
|
-0.94
|
-2.62
|
-3.69
|
-2.98
|
-2.82
|
|||||
|
Close Price ($)
|
2.26
|
1.87
|
1.35
|
1.74
|
2.61
|
10.03
|
|||||
|
High Price ($)
|
3.37
|
3.16
|
2.29
|
3.47
|
10.70
|
31.44
|
|||||
|
Low Price ($)
|
1.01
|
0.92
|
1.01
|
1.49
|
2.05
|
2.43
|
|||||
|
Market Cap ($ Cr)
|
16.30
|
--
|
--
|
--
|
--
|
--
|
Solvency Ratios |
TTM | Aug-25 | Aug-24 | Aug-23 | Aug-22 | Aug-21 | Aug-20 | Aug-19 | Aug-18 | Aug-17 | Aug-16 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Debt to Equity
|
0.03
|
1.02
|
2.19
|
6.72
|
2.46
|
2.03
|
|||||
|
Short term debt to equity ratio
|
0.44
|
0.51
|
1.34
|
4.50
|
1.51
|
1.14
|
|||||
|
Current Ratio
|
1.03
|
0.99
|
0.85
|
0.78
|
0.99
|
1.06
|
|||||
|
Quick Ratio
|
0.68
|
0.57
|
0.34
|
0.37
|
0.58
|
0.64
|
|||||
|
Interest Coverage
|
-17.47
|
-7.01
|
-7.22
|
-8.37
|
-6.39
|
-6.70
|
Operating Efficiency Ratios |
TTM | Aug-25 | Aug-24 | Aug-23 | Aug-22 | Aug-21 | Aug-20 | Aug-19 | Aug-18 | Aug-17 | Aug-16 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Debtors to sales (%)
|
8.46
|
8.34
|
8.03
|
13.26
|
12.48
|
18.27
|
|||||
|
Asset Turnover
|
0.72
|
3.22
|
0.42
|
0.41
|
0.41
|
0.29
|
|||||
|
Receivable days
|
--
|
17.00
|
42.60
|
51.10
|
45.20
|
84.70
|
|||||
|
Inventory Days
|
--
|
37.58
|
335.89
|
286.72
|
249.39
|
316.36
|
|||||
|
Payable days
|
--
|
23.24
|
25.34
|
26.52
|
33.56
|
63.59
|
|||||
|
Cash Conversion Cycle
|
--
|
31.34
|
353.15
|
311.30
|
261.03
|
337.47
|