Market cap
$12 Mln
Revenue (TTM)
$16 Mln
P/E Ratio
--
P/B Ratio
1.3
Div. Yield
0 %
Income Statement ($ Mln) |
TTM | Sep-25 | Sep-24 | Sep-23 | Sep-22 | Sep-21 | Sep-20 | Sep-19 | Sep-18 | Sep-17 | Sep-16 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Operating Revenue
|
15.62
|
15.38
|
15.36
|
15.89
|
16.82
|
13.26
|
|||||
|
Cost of Revenue
|
5.64
|
5.14
|
4.92
|
5.01
|
5.12
|
4.53
|
|||||
|
Gross Profit
|
9.99
|
10.24
|
10.43
|
10.87
|
11.70
|
8.73
|
|||||
|
Operating Expenses
|
11.48
|
12.67
|
12.45
|
20.79
|
13.60
|
9.91
|
|||||
|
Operating Profit (EBIT)
|
-1.49
|
-2.43
|
-2.02
|
-9.92
|
-1.90
|
-1.18
|
|||||
|
Other Income
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Profit before Tax
|
-1.39
|
-2.56
|
-2.00
|
-9.53
|
2.18
|
-7.86
|
|||||
|
Provision for Tax
|
-0.04
|
-0.04
|
-0.04
|
-0.09
|
0.03
|
-1.17
|
|||||
|
Profit after Tax (Net Income)
|
-1.35
|
-2.52
|
-1.96
|
-9.44
|
2.15
|
-6.69
|
|||||
|
Minority Interest
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Consolidated Profit
|
--
|
--
|
--
|
--
|
2.15
|
-8.70
|
Liabilities ($ Mln) |
TTM | Sep-25 | Sep-24 | Sep-23 | Sep-22 | Sep-21 | Sep-20 | Sep-19 | Sep-18 | Sep-17 | Sep-16 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Shareholder's Funds
|
8.89
|
9.57
|
10.01
|
11.46
|
20.35
|
17.58
|
|||||
|
Minority Interest
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Non-Current Liabilities
|
1.11
|
0.78
|
0.87
|
1.42
|
2.37
|
9.06
|
|||||
|
Current Liabilities
|
5.33
|
4.98
|
4.73
|
4.75
|
4.79
|
8.34
|
|||||
|
Total Liabilities
|
20.65
|
15.33
|
15.60
|
17.63
|
27.51
|
34.97
|
Assets ($ Mln) |
TTM | Sep-25 | Sep-24 | Sep-23 | Sep-22 | Sep-21 | Sep-20 | Sep-19 | Sep-18 | Sep-17 | Sep-16 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Non-Current Assets
|
12.07
|
11.85
|
12.66
|
13.97
|
23.23
|
24.55
|
|||||
|
Current Assets
|
3.25
|
3.48
|
2.95
|
3.66
|
4.28
|
10.42
|
|||||
|
Total Assets
|
20.65
|
15.33
|
15.60
|
17.63
|
27.51
|
34.97
|
|||||
|
Total Debt*
|
0.88
|
0.46
|
0.69
|
1.09
|
1.61
|
2.57
|
|||||
|
Net Current Assets
|
-2.07
|
-1.50
|
-1.78
|
-1.09
|
-0.51
|
2.08
|
Cashflow ($ Mln) |
TTM | Sep-25 | Sep-24 | Sep-23 | Sep-22 | Sep-21 | Sep-20 | Sep-19 | Sep-18 | Sep-17 | Sep-16 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Cash From Operating Activities
|
--
|
-1.10
|
-0.77
|
0.28
|
-0.13
|
-0.99
|
|||||
|
Cash Flow from Investing Activities
|
--
|
-0.02
|
-0.03
|
-0.03
|
-0.20
|
-4.52
|
|||||
|
Cash from Financing Activities
|
--
|
1.36
|
-0.21
|
-0.65
|
-5.48
|
13.47
|
|||||
|
Net Cash Inflow / Outflow
|
--
|
--
|
--
|
--
|
--
|
--
|
Financials Ratios |
TTM | Sep-25 | Sep-24 | Sep-23 | Sep-22 | Sep-21 | Sep-20 | Sep-19 | Sep-18 | Sep-17 | Sep-16 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Adjusted EPS ($)
|
-0.11
|
-0.21
|
-0.19
|
-0.91
|
0.21
|
-0.80
|
|||||
|
Cash EPS ($)
|
--
|
-0.14
|
-0.08
|
-0.76
|
0.36
|
-0.65
|
|||||
|
Adjusted Book Value ($)
|
--
|
0.78
|
0.96
|
1.10
|
1.96
|
2.10
|
|||||
|
Dividend per Share ($)
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Cash Flow per Share ($)
|
--
|
-0.09
|
-0.07
|
0.03
|
-0.01
|
-0.12
|
|||||
|
Free Cash Flow per Share ($)
|
--
|
-0.09
|
-0.08
|
0.02
|
-0.03
|
-0.13
|
Profitability Ratios |
TTM | Sep-25 | Sep-24 | Sep-23 | Sep-22 | Sep-21 | Sep-20 | Sep-19 | Sep-18 | Sep-17 | Sep-16 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
ROCE (%)
|
--
|
-24.30
|
-16.87
|
-54.68
|
10.19
|
-53.76
|
|||||
|
ROE (%)
|
-14.65
|
-25.73
|
-18.27
|
-59.32
|
11.31
|
-60.99
|
|||||
|
ROA (%)
|
-6.42
|
-16.28
|
-11.80
|
-41.80
|
6.87
|
-29.32
|
|||||
|
EBIT Margin (%)
|
-10.80
|
-15.80
|
-12.65
|
-58.80
|
-10.30
|
1.06
|
|||||
|
Net Margin (%)
|
-8.65
|
-16.37
|
-12.77
|
-59.40
|
12.75
|
-50.45
|
|||||
|
Cash Profit Margin (%)
|
0.00
|
--
|
--
|
--
|
--
|
--
|
Growth Ratios |
TTM | Sep-25 | Sep-24 | Sep-23 | Sep-22 | Sep-21 | Sep-20 | Sep-19 | Sep-18 | Sep-17 | Sep-16 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Revenue Growth (%)
|
1.61
|
0.00
|
-0.03
|
-0.06
|
0.27
|
0.22
|
|||||
|
EBIT Growth (%)
|
32.43
|
-25.12
|
79.20
|
-438.95
|
-1,337.86
|
-59.30
|
|||||
|
Net Profit Growth (%)
|
47.74
|
-28.40
|
79.22
|
-539.86
|
132.07
|
-2,151.84
|
|||||
|
EPS Growth (%)
|
53.21
|
-0.09
|
0.79
|
-5.38
|
1.26
|
-12.08
|
|||||
|
Book Value Growth (%)
|
-12.09
|
--
|
--
|
--
|
--
|
--
|
Valuation Ratios |
TTM | Sep-25 | Sep-24 | Sep-23 | Sep-22 | Sep-21 | Sep-20 | Sep-19 | Sep-18 | Sep-17 | Sep-16 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Price / Earnings
|
--
|
-6.41
|
-6.11
|
-0.92
|
6.33
|
-5.15
|
|||||
|
Price / Book Value
|
1.35
|
1.69
|
1.20
|
0.75
|
0.67
|
1.96
|
|||||
|
Dividend Yield (%)
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
EV/EBITDA
|
68.73
|
-9.14
|
-13.57
|
-0.95
|
-98.65
|
20.99
|
|||||
|
Close Price ($)
|
1.16
|
1.32
|
1.15
|
0.83
|
1.31
|
4.11
|
|||||
|
High Price ($)
|
1.74
|
2.80
|
1.42
|
1.47
|
4.16
|
14.38
|
|||||
|
Low Price ($)
|
0.69
|
1.05
|
0.70
|
0.81
|
1.06
|
1.87
|
|||||
|
Market Cap ($ Cr)
|
11.66
|
--
|
--
|
--
|
--
|
--
|
Solvency Ratios |
TTM | Sep-25 | Sep-24 | Sep-23 | Sep-22 | Sep-21 | Sep-20 | Sep-19 | Sep-18 | Sep-17 | Sep-16 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Debt to Equity
|
0.01
|
0.05
|
0.07
|
0.10
|
0.08
|
0.15
|
|||||
|
Short term debt to equity ratio
|
0.03
|
0.02
|
0.04
|
0.04
|
0.03
|
0.06
|
|||||
|
Current Ratio
|
0.61
|
0.70
|
0.62
|
0.77
|
0.89
|
1.25
|
|||||
|
Quick Ratio
|
0.61
|
--
|
--
|
--
|
--
|
1.23
|
|||||
|
Interest Coverage
|
-230.67
|
-19.29
|
-31.85
|
-49.42
|
-4.16
|
0.16
|
Operating Efficiency Ratios |
TTM | Sep-25 | Sep-24 | Sep-23 | Sep-22 | Sep-21 | Sep-20 | Sep-19 | Sep-18 | Sep-17 | Sep-16 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Debtors to sales (%)
|
7.97
|
10.02
|
8.39
|
6.32
|
7.03
|
10.33
|
|||||
|
Asset Turnover
|
0.74
|
0.99
|
0.92
|
0.70
|
0.54
|
0.58
|
|||||
|
Receivable days
|
--
|
33.60
|
27.25
|
25.13
|
27.71
|
28.03
|
|||||
|
Inventory Days
|
--
|
--
|
--
|
--
|
12.78
|
18.01
|
|||||
|
Payable days
|
--
|
99.30
|
87.79
|
81.11
|
69.45
|
92.06
|
|||||
|
Cash Conversion Cycle
|
--
|
--
|
--
|
--
|
-28.97
|
-46.02
|