Market cap
$1 Mln
Revenue (TTM)
$75 Mln
P/E Ratio
0
P/B Ratio
0
Div. Yield
0 %
Income Statement ($ Mln) |
Sep-26 | Sep-25 | Sep-24 | Sep-23 | Sep-22 | Sep-21 | Sep-20 | Sep-19 | Sep-18 | Sep-17 | Sep-16 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Operating Revenue
|
75.30
|
76.49
|
66.86
|
59.37
|
45.03
|
43.13
|
|||||
|
Cost of Revenue
|
44.60
|
44.20
|
39.39
|
33.68
|
28.46
|
26.16
|
|||||
|
Gross Profit
|
30.70
|
32.29
|
27.48
|
25.69
|
16.57
|
16.97
|
|||||
|
Operating Expenses
|
--
|
31.78
|
32.75
|
27.20
|
27.38
|
25.71
|
|||||
|
Operating Profit (EBIT)
|
30.70
|
0.51
|
-5.27
|
-1.51
|
-10.81
|
-8.74
|
|||||
|
Other Income
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Profit before Tax
|
--
|
-27.31
|
-7.48
|
-6.00
|
-10.83
|
0.77
|
|||||
|
Provision for Tax
|
--
|
0.73
|
0.20
|
0.39
|
-0.21
|
0.38
|
|||||
|
Profit after Tax (Net Income)
|
-22.40
|
-28.11
|
-7.23
|
-9.20
|
-13.02
|
-7.81
|
|||||
|
Minority Interest
|
--
|
0.18
|
0.41
|
0.04
|
0.27
|
0.08
|
|||||
|
Consolidated Profit
|
--
|
--
|
--
|
--
|
-13.02
|
-7.81
|
Liabilities ($ Mln) |
Sep-26 | Sep-25 | Sep-24 | Sep-23 | Sep-22 | Sep-21 | Sep-20 | Sep-19 | Sep-18 | Sep-17 | Sep-16 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Shareholder's Funds
|
35.70
|
8.72
|
4.71
|
7.69
|
13.94
|
22.59
|
|||||
|
Minority Interest
|
--
|
--
|
0.25
|
0.66
|
0.69
|
--
|
|||||
|
Non-Current Liabilities
|
--
|
15.25
|
20.56
|
12.77
|
5.61
|
9.73
|
|||||
|
Current Liabilities
|
--
|
23.82
|
18.59
|
27.34
|
25.51
|
19.65
|
|||||
|
Total Liabilities
|
73.20
|
47.79
|
44.12
|
48.45
|
45.76
|
52.94
|
Assets ($ Mln) |
Sep-26 | Sep-25 | Sep-24 | Sep-23 | Sep-22 | Sep-21 | Sep-20 | Sep-19 | Sep-18 | Sep-17 | Sep-16 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Non-Current Assets
|
--
|
18.78
|
17.42
|
19.16
|
13.99
|
18.20
|
|||||
|
Current Assets
|
--
|
29.01
|
26.70
|
29.29
|
31.77
|
34.74
|
|||||
|
Total Assets
|
73.20
|
47.79
|
44.12
|
48.45
|
45.76
|
52.94
|
|||||
|
Total Debt*
|
15.30
|
18.76
|
18.39
|
26.75
|
21.84
|
9.26
|
|||||
|
Net Current Assets
|
--
|
5.18
|
8.10
|
1.95
|
4.75
|
15.09
|
Cashflow ($ Mln) |
Sep-26 | Sep-25 | Sep-24 | Sep-23 | Sep-22 | Sep-21 | Sep-20 | Sep-19 | Sep-18 | Sep-17 | Sep-16 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Cash From Operating Activities
|
--
|
0.16
|
-3.95
|
-2.23
|
-16.09
|
-10.05
|
|||||
|
Cash Flow from Investing Activities
|
--
|
-2.96
|
--
|
-5.63
|
6.61
|
0.84
|
|||||
|
Cash from Financing Activities
|
--
|
4.08
|
4.40
|
2.04
|
5.02
|
4.45
|
|||||
|
Net Cash Inflow / Outflow
|
--
|
--
|
--
|
--
|
--
|
--
|
Financials Ratios |
Sep-26 | Sep-25 | Sep-24 | Sep-23 | Sep-22 | Sep-21 | Sep-20 | Sep-19 | Sep-18 | Sep-17 | Sep-16 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Adjusted EPS ($)
|
-13.02
|
-338.30
|
-745.31
|
--
|
-54.34
|
-13.41
|
|||||
|
Cash EPS ($)
|
-13.02
|
-321.98
|
-608.32
|
--
|
-46.57
|
-9.62
|
|||||
|
Adjusted Book Value ($)
|
20.74
|
104.90
|
485.64
|
--
|
58.20
|
38.80
|
|||||
|
Dividend per Share ($)
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Cash Flow per Share ($)
|
--
|
1.92
|
-407.15
|
--
|
-67.17
|
-17.26
|
|||||
|
Free Cash Flow per Share ($)
|
--
|
-21.33
|
-540.90
|
--
|
-74.87
|
-19.10
|
Profitability Ratios |
Sep-26 | Sep-25 | Sep-24 | Sep-23 | Sep-22 | Sep-21 | Sep-20 | Sep-19 | Sep-18 | Sep-17 | Sep-16 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
ROCE (%)
|
-57.09
|
-111.17
|
-25.13
|
-26.20
|
-38.51
|
-20.87
|
|||||
|
ROE (%)
|
-100.86
|
-418.71
|
-116.62
|
-85.03
|
-71.28
|
-30.99
|
|||||
|
ROA (%)
|
-37.03
|
-61.18
|
-15.62
|
-19.52
|
-26.39
|
-13.73
|
|||||
|
EBIT Margin (%)
|
40.77
|
-32.95
|
-7.94
|
-1.74
|
-15.43
|
8.56
|
|||||
|
Net Margin (%)
|
-29.75
|
-36.75
|
-10.81
|
-15.49
|
-28.92
|
-18.10
|
|||||
|
Cash Profit Margin (%)
|
--
|
--
|
--
|
--
|
--
|
--
|
Growth Ratios |
Sep-26 | Sep-25 | Sep-24 | Sep-23 | Sep-22 | Sep-21 | Sep-20 | Sep-19 | Sep-18 | Sep-17 | Sep-16 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Revenue Growth (%)
|
-0.02
|
0.14
|
0.13
|
0.32
|
0.04
|
-0.01
|
|||||
|
EBIT Growth (%)
|
221.81
|
-374.92
|
-412.83
|
85.11
|
-288.27
|
234.26
|
|||||
|
Net Profit Growth (%)
|
20.32
|
-288.86
|
21.39
|
29.37
|
-66.76
|
25.43
|
|||||
|
EPS Growth (%)
|
0.96
|
0.55
|
--
|
--
|
-3.05
|
0.46
|
|||||
|
Book Value Growth (%)
|
--
|
--
|
--
|
--
|
--
|
--
|
Valuation Ratios |
Sep-26 | Sep-25 | Sep-24 | Sep-23 | Sep-22 | Sep-21 | Sep-20 | Sep-19 | Sep-18 | Sep-17 | Sep-16 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Price / Earnings
|
-0.16
|
-0.02
|
0.00
|
--
|
0.00
|
-0.09
|
|||||
|
Price / Book Value
|
0.10
|
0.05
|
0.00
|
--
|
0.00
|
0.03
|
|||||
|
Dividend Yield (%)
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
EV/EBITDA
|
0.33
|
-0.60
|
-3.64
|
-2,448.70
|
-2.31
|
-1.10
|
|||||
|
Close Price ($)
|
2.09
|
56.60
|
36,225.00
|
1,505,700.00
|
81,033,750.00
|
447,615,000.00
|
|||||
|
High Price ($)
|
97.00
|
33,862.50
|
2,044,350.00
|
119,621,250.00
|
667,563,750.00
|
1,620,675,000.00
|
|||||
|
Low Price ($)
|
1.98
|
48.20
|
34,996.50
|
1,395,450.00
|
74,512,462.50
|
378,196,087.50
|
|||||
|
Market Cap ($ Cr)
|
--
|
--
|
--
|
--
|
--
|
--
|
Solvency Ratios |
Sep-26 | Sep-25 | Sep-24 | Sep-23 | Sep-22 | Sep-21 | Sep-20 | Sep-19 | Sep-18 | Sep-17 | Sep-16 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Debt to Equity
|
0.43
|
2.15
|
3.90
|
3.48
|
1.57
|
0.41
|
|||||
|
Short term debt to equity ratio
|
--
|
1.49
|
0.84
|
1.98
|
1.27
|
0.04
|
|||||
|
Current Ratio
|
--
|
1.22
|
1.44
|
1.07
|
1.25
|
1.77
|
|||||
|
Quick Ratio
|
--
|
0.94
|
1.06
|
0.75
|
0.91
|
1.48
|
|||||
|
Interest Coverage
|
--
|
-11.94
|
-2.45
|
-0.21
|
-1.79
|
1.26
|
Operating Efficiency Ratios |
Sep-26 | Sep-25 | Sep-24 | Sep-23 | Sep-22 | Sep-21 | Sep-20 | Sep-19 | Sep-18 | Sep-17 | Sep-16 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Debtors to sales (%)
|
18.86
|
18.98
|
19.28
|
20.87
|
14.25
|
26.86
|
|||||
|
Asset Turnover
|
1.24
|
1.66
|
1.44
|
1.26
|
0.91
|
0.76
|
|||||
|
Receivable days
|
69.65
|
65.44
|
69.05
|
57.86
|
73.02
|
87.98
|
|||||
|
Inventory Days
|
60.13
|
56.08
|
72.93
|
93.40
|
90.77
|
74.02
|
|||||
|
Payable days
|
36.79
|
37.24
|
50.01
|
50.61
|
46.87
|
63.15
|
|||||
|
Cash Conversion Cycle
|
92.99
|
84.28
|
91.97
|
100.65
|
116.91
|
98.85
|