Market cap
$17 Mln
Revenue (TTM)
$0 Mln
P/E Ratio
--
P/B Ratio
4.1
Div. Yield
0 %
Income Statement ($ Mln) |
TTM | Aug-25 | Aug-24 | Aug-23 | Aug-22 | Aug-21 | Aug-20 | Aug-19 | Aug-18 | Aug-17 | Aug-16 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Operating Revenue
|
0.19
|
0.71
|
0.46
|
0.23
|
0.26
|
0.72
|
|||||
|
Cost of Revenue
|
0.07
|
0.00
|
0.00
|
0.03
|
0.07
|
0.18
|
|||||
|
Gross Profit
|
0.17
|
0.70
|
0.46
|
0.19
|
0.18
|
0.55
|
|||||
|
Operating Expenses
|
7.90
|
12.58
|
6.21
|
6.73
|
6.80
|
6.23
|
|||||
|
Operating Profit (EBIT)
|
-7.71
|
-11.88
|
-5.75
|
-6.53
|
-6.62
|
-5.69
|
|||||
|
Other Income
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Profit before Tax
|
-7.74
|
-11.91
|
-5.81
|
-6.71
|
-7.38
|
-4.16
|
|||||
|
Provision for Tax
|
0.00
|
--
|
--
|
0.13
|
-0.11
|
-1.66
|
|||||
|
Profit after Tax (Net Income)
|
-7.73
|
-11.90
|
-5.80
|
-6.66
|
-7.27
|
-4.03
|
|||||
|
Minority Interest
|
0.01
|
0.01
|
0.01
|
0.05
|
0.11
|
0.16
|
|||||
|
Consolidated Profit
|
--
|
--
|
--
|
--
|
-7.27
|
-4.03
|
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
|
4.74
|
2.99
|
8.04
|
3.04
|
7.95
|
13.27
|
|||||
|
Minority Interest
|
0.01
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Non-Current Liabilities
|
0.05
|
0.08
|
0.11
|
0.14
|
0.01
|
0.05
|
|||||
|
Current Liabilities
|
0.38
|
1.49
|
1.10
|
0.27
|
0.19
|
0.15
|
|||||
|
Total Liabilities
|
5.16
|
4.18
|
8.87
|
3.08
|
7.83
|
13.27
|
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
|
0.72
|
0.71
|
0.97
|
0.88
|
0.86
|
0.82
|
|||||
|
Current Assets
|
4.06
|
3.47
|
7.90
|
2.20
|
6.98
|
12.44
|
|||||
|
Total Assets
|
5.16
|
4.18
|
8.87
|
3.08
|
7.83
|
13.27
|
|||||
|
Total Debt*
|
0.09
|
0.11
|
0.14
|
0.16
|
0.05
|
0.10
|
|||||
|
Net Current Assets
|
3.68
|
1.97
|
6.80
|
1.93
|
6.78
|
12.29
|
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
|
--
|
-10.45
|
-4.96
|
-5.88
|
-4.88
|
-3.99
|
|||||
|
Cash Flow from Investing Activities
|
--
|
-0.24
|
-0.19
|
-0.17
|
-0.18
|
0.19
|
|||||
|
Cash from Financing Activities
|
--
|
6.05
|
10.32
|
1.59
|
-0.04
|
13.42
|
|||||
|
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 ($)
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Cash EPS ($)
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Adjusted Book Value ($)
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Dividend per Share ($)
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
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 (%)
|
--
|
-211.16
|
-101.83
|
-118.94
|
-68.06
|
-50.20
|
|||||
|
ROE (%)
|
-160.06
|
-215.88
|
-104.60
|
-121.26
|
-68.53
|
-51.00
|
|||||
|
ROA (%)
|
-115.45
|
-182.50
|
-96.98
|
-122.09
|
-68.90
|
-50.04
|
|||||
|
EBIT Margin (%)
|
-2,960.35
|
-1,687.36
|
-1,251.12
|
-2,967.41
|
-2,891.05
|
-576.16
|
|||||
|
Net Margin (%)
|
-3,985.58
|
-1,686.00
|
-1,248.25
|
-2,946.36
|
-2,846.28
|
-557.19
|
|||||
|
Cash Profit Margin (%)
|
-0.05
|
--
|
--
|
--
|
--
|
--
|
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 (%)
|
-68.50
|
0.52
|
1.05
|
-0.11
|
-0.65
|
0.88
|
|||||
|
EBIT Growth (%)
|
49.63
|
-105.06
|
13.47
|
9.09
|
-77.31
|
-0.37
|
|||||
|
Net Profit Growth (%)
|
32.13
|
-105.37
|
13.05
|
8.31
|
-80.51
|
-2.36
|
|||||
|
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
|
4.07
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Dividend Yield (%)
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
EV/EBITDA
|
-7.22
|
0.16
|
1.12
|
0.20
|
0.84
|
2.90
|
|||||
|
Close Price ($)
|
9.03
|
13.20
|
58.65
|
15.75
|
44.40
|
93.30
|
|||||
|
High Price ($)
|
23.25
|
65.70
|
102.75
|
53.93
|
108.00
|
187.50
|
|||||
|
Low Price ($)
|
6.90
|
11.62
|
12.66
|
9.73
|
27.75
|
59.63
|
|||||
|
Market Cap ($ Cr)
|
17.10
|
--
|
--
|
--
|
--
|
--
|
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
|
--
|
0.04
|
0.02
|
0.05
|
0.01
|
0.01
|
|||||
|
Short term debt to equity ratio
|
0.01
|
0.01
|
0.00
|
0.01
|
0.01
|
0.00
|
|||||
|
Current Ratio
|
10.60
|
2.32
|
7.18
|
8.22
|
35.96
|
81.18
|
|||||
|
Quick Ratio
|
10.60
|
--
|
--
|
8.22
|
35.76
|
80.99
|
|||||
|
Interest Coverage
|
--
|
--
|
--
|
--
|
-64.58
|
--
|
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 (%)
|
25.26
|
24.65
|
33.27
|
77.47
|
79.01
|
47.38
|
|||||
|
Asset Turnover
|
0.03
|
0.11
|
0.08
|
0.04
|
0.02
|
0.09
|
|||||
|
Receivable days
|
--
|
84.98
|
129.70
|
304.39
|
389.13
|
165.84
|
|||||
|
Inventory Days
|
--
|
--
|
0.08
|
222.74
|
173.03
|
152.60
|
|||||
|
Payable days
|
--
|
162,678.93
|
48,588.36
|
2,001.25
|
572.06
|
156.20
|
|||||
|
Cash Conversion Cycle
|
--
|
--
|
-48,458.59
|
-1,474.12
|
-9.90
|
162.25
|