Market cap
$9 Mln
Revenue (TTM)
$55 Mln
P/E Ratio
--
P/B Ratio
0.3
Div. Yield
0 %
Income Statement ($ Mln) |
Apr-26 | Apr-25 | Apr-23 | Apr-22 | Apr-21 | Apr-20 | Apr-19 | Apr-18 | Apr-17 | Apr-16 | Apr-15 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Operating Revenue
|
43.31
|
45.30
|
66.32
|
76.69
|
67.81
|
49.06
|
|||||
|
Cost of Revenue
|
9.34
|
12.19
|
30.80
|
35.26
|
29.45
|
19.14
|
|||||
|
Gross Profit
|
33.97
|
33.11
|
35.53
|
41.44
|
38.36
|
29.93
|
|||||
|
Operating Expenses
|
40.79
|
44.09
|
41.10
|
48.91
|
44.33
|
32.53
|
|||||
|
Operating Profit (EBIT)
|
2.52
|
1.22
|
-5.57
|
-7.47
|
-5.98
|
-2.61
|
|||||
|
Other Income
|
--
|
--
|
--
|
--
|
-0.12
|
--
|
|||||
|
Profit before Tax
|
-1.79
|
-1.49
|
-8.21
|
-9.16
|
-10.42
|
-5.61
|
|||||
|
Provision for Tax
|
--
|
--
|
0.14
|
0.43
|
0.03
|
0.05
|
|||||
|
Profit after Tax (Net Income)
|
-1.84
|
-1.54
|
-8.35
|
-9.59
|
-10.45
|
-5.66
|
|||||
|
Minority Interest
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Consolidated Profit
|
--
|
--
|
--
|
-9.78
|
-10.45
|
-5.66
|
Liabilities ($ Mln) |
Apr-26 | Apr-25 | Apr-23 | Apr-22 | Apr-21 | Apr-20 | Apr-19 | Apr-18 | Apr-17 | Apr-16 | Apr-15 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Shareholder's Funds
|
29.20
|
30.97
|
35.55
|
42.55
|
49.09
|
41.75
|
|||||
|
Minority Interest
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Non-Current Liabilities
|
15.15
|
19.38
|
27.50
|
31.69
|
16.30
|
14.13
|
|||||
|
Current Liabilities
|
15.82
|
16.42
|
17.82
|
16.84
|
15.42
|
10.36
|
|||||
|
Total Liabilities
|
60.16
|
66.77
|
80.87
|
91.07
|
80.81
|
66.24
|
Assets ($ Mln) |
Apr-26 | Apr-25 | Apr-23 | Apr-22 | Apr-21 | Apr-20 | Apr-19 | Apr-18 | Apr-17 | Apr-16 | Apr-15 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Non-Current Assets
|
45.18
|
47.56
|
52.24
|
51.68
|
49.27
|
32.87
|
|||||
|
Current Assets
|
14.98
|
19.20
|
28.63
|
39.38
|
31.54
|
33.37
|
|||||
|
Total Assets
|
--
|
--
|
80.87
|
91.07
|
80.81
|
66.24
|
|||||
|
Total Debt*
|
--
|
--
|
35.00
|
33.72
|
18.33
|
15.82
|
|||||
|
Net Current Assets
|
-0.83
|
2.78
|
--
|
22.55
|
16.12
|
23.01
|
Cashflow ($ Mln) |
Apr-26 | Apr-25 | Apr-23 | Apr-22 | Apr-21 | Apr-20 | Apr-19 | Apr-18 | Apr-17 | Apr-16 | Apr-15 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Cash From Operating Activities
|
2.90
|
1.35
|
-4.40
|
-11.28
|
0.99
|
-5.75
|
|||||
|
Cash Flow from Investing Activities
|
--
|
--
|
--
|
-9.80
|
-8.98
|
-3.29
|
|||||
|
Cash from Financing Activities
|
-2.00
|
-1.88
|
-0.19
|
14.86
|
3.75
|
16.98
|
|||||
|
Net Cash Inflow / Outflow
|
--
|
--
|
--
|
--
|
-4.24
|
--
|
Financials Ratios |
Apr-26 | Apr-25 | Apr-23 | Apr-22 | Apr-21 | Apr-20 | Apr-19 | Apr-18 | Apr-17 | Apr-16 | Apr-15 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Adjusted EPS ($)
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Cash EPS ($)
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Adjusted Book Value ($)
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Dividend per Share ($)
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Cash Flow per Share ($)
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Free Cash Flow per Share ($)
|
--
|
--
|
--
|
--
|
--
|
--
|
Profitability Ratios |
Apr-26 | Apr-25 | Apr-23 | Apr-22 | Apr-21 | Apr-20 | Apr-19 | Apr-18 | Apr-17 | Apr-16 | Apr-15 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
ROCE (%)
|
-6.11
|
--
|
-11.37
|
-13.34
|
-16.72
|
-12.08
|
|||||
|
ROE (%)
|
-6.11
|
--
|
-21.38
|
-20.92
|
-23.01
|
-16.59
|
|||||
|
ROA (%)
|
-2.89
|
--
|
-9.71
|
-11.15
|
-14.21
|
-10.34
|
|||||
|
EBIT Margin (%)
|
--
|
--
|
-8.39
|
-11.00
|
-12.34
|
-7.72
|
|||||
|
Net Margin (%)
|
-4.24
|
-3.41
|
-12.59
|
-12.50
|
-15.44
|
-11.53
|
|||||
|
Cash Profit Margin (%)
|
--
|
--
|
--
|
--
|
--
|
--
|
Growth Ratios |
Apr-26 | Apr-25 | Apr-23 | Apr-22 | Apr-21 | Apr-20 | Apr-19 | Apr-18 | Apr-17 | Apr-16 | Apr-15 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Revenue Growth (%)
|
-0.04
|
--
|
-0.14
|
0.13
|
0.38
|
0.44
|
|||||
|
EBIT Growth (%)
|
--
|
--
|
34.10
|
-0.89
|
-120.76
|
58.41
|
|||||
|
Net Profit Growth (%)
|
-18.89
|
--
|
12.92
|
8.26
|
-84.64
|
40.09
|
|||||
|
EPS Growth (%)
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Book Value Growth (%)
|
--
|
--
|
--
|
--
|
--
|
--
|
Valuation Ratios |
Apr-26 | Apr-25 | Apr-23 | Apr-22 | Apr-21 | Apr-20 | Apr-19 | Apr-18 | Apr-17 | Apr-16 | Apr-15 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Price / Earnings
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Price / Book Value
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Dividend Yield (%)
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
EV/EBITDA
|
--
|
--
|
-15.81
|
-5.37
|
-1.65
|
-0.93
|
|||||
|
Close Price ($)
|
--
|
--
|
0.10
|
0.87
|
4.77
|
7.90
|
|||||
|
High Price ($)
|
--
|
--
|
1.34
|
7.49
|
13.17
|
10.27
|
|||||
|
Low Price ($)
|
--
|
--
|
0.03
|
0.86
|
4.74
|
3.58
|
|||||
|
Market Cap ($ Cr)
|
--
|
--
|
--
|
--
|
--
|
--
|
Solvency Ratios |
Apr-26 | Apr-25 | Apr-23 | Apr-22 | Apr-21 | Apr-20 | Apr-19 | Apr-18 | Apr-17 | Apr-16 | Apr-15 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Debt to Equity
|
--
|
--
|
0.98
|
0.79
|
0.37
|
0.38
|
|||||
|
Short term debt to equity ratio
|
--
|
--
|
0.21
|
0.10
|
0.04
|
0.08
|
|||||
|
Current Ratio
|
0.95
|
1.17
|
1.61
|
2.34
|
2.05
|
3.22
|
|||||
|
Quick Ratio
|
--
|
--
|
--
|
1.88
|
1.64
|
2.79
|
|||||
|
Interest Coverage
|
--
|
--
|
-2.10
|
-11.74
|
-4.08
|
-2.08
|
Operating Efficiency Ratios |
Apr-26 | Apr-25 | Apr-23 | Apr-22 | Apr-21 | Apr-20 | Apr-19 | Apr-18 | Apr-17 | Apr-16 | Apr-15 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Debtors to sales (%)
|
29.44
|
37.90
|
28.99
|
31.76
|
24.66
|
29.25
|
|||||
|
Asset Turnover
|
0.68
|
--
|
0.77
|
0.89
|
0.92
|
0.90
|
|||||
|
Receivable days
|
126.16
|
146.72
|
120.02
|
97.83
|
83.69
|
93.09
|
|||||
|
Inventory Days
|
--
|
--
|
92.41
|
72.63
|
66.52
|
85.85
|
|||||
|
Payable days
|
101.49
|
64.51
|
24.57
|
17.40
|
18.43
|
30.59
|
|||||
|
Cash Conversion Cycle
|
--
|
--
|
187.86
|
153.06
|
131.78
|
148.36
|