Market cap
$16 Mln
Revenue (TTM)
$7 Mln
P/E Ratio
--
P/B Ratio
0.2
Div. Yield
0 %
Income Statement ($ Mln) |
TTM | Sep-25 | Sep-24 | Sep-23 | Sep-22 | Sep-21 | Sep-20 | Sep-19 | Sep-18 | Sep-17 | Sep-16 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Operating Revenue
|
7.11
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Cost of Revenue
|
5.69
|
0.21
|
0.21
|
0.19
|
0.18
|
0.16
|
|||||
|
Gross Profit
|
1.42
|
-0.21
|
-0.21
|
-0.19
|
-0.18
|
-0.16
|
|||||
|
Operating Expenses
|
62.80
|
38.31
|
42.00
|
36.73
|
33.32
|
23.37
|
|||||
|
Operating Profit (EBIT)
|
-61.38
|
-38.53
|
-42.00
|
-36.73
|
-33.32
|
-23.53
|
|||||
|
Other Income
|
--
|
--
|
--
|
--
|
--
|
0.49
|
|||||
|
Profit before Tax
|
-57.98
|
-38.68
|
-38.85
|
-31.97
|
-33.06
|
-23.05
|
|||||
|
Provision for Tax
|
0.19
|
1.06
|
0.58
|
0.58
|
0.58
|
0.07
|
|||||
|
Profit after Tax (Net Income)
|
-46.27
|
-37.43
|
-39.14
|
-32.54
|
-33.64
|
-23.05
|
|||||
|
Minority Interest
|
11.89
|
2.31
|
0.29
|
--
|
--
|
--
|
|||||
|
Consolidated Profit
|
--
|
--
|
--
|
--
|
-33.64
|
-24.51
|
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
|
66.61
|
67.55
|
70.08
|
90.83
|
102.83
|
132.18
|
|||||
|
Minority Interest
|
11.89
|
--
|
--
|
--
|
0.60
|
0.60
|
|||||
|
Non-Current Liabilities
|
14.70
|
8.50
|
6.74
|
6.40
|
6.04
|
5.66
|
|||||
|
Current Liabilities
|
51.65
|
44.91
|
35.81
|
5.78
|
4.53
|
3.98
|
|||||
|
Total Liabilities
|
193.90
|
130.94
|
116.65
|
103.61
|
114.00
|
142.43
|
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
|
98.92
|
103.00
|
102.43
|
69.24
|
69.44
|
69.61
|
|||||
|
Current Assets
|
43.33
|
27.93
|
14.22
|
34.37
|
44.56
|
72.81
|
|||||
|
Total Assets
|
193.90
|
130.94
|
116.65
|
103.61
|
114.00
|
142.43
|
|||||
|
Total Debt*
|
7.18
|
1.81
|
0.26
|
0.48
|
0.68
|
0.86
|
|||||
|
Net Current Assets
|
-8.32
|
-16.98
|
-21.59
|
28.59
|
40.03
|
68.83
|
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
|
--
|
-26.55
|
-28.20
|
-29.06
|
-28.36
|
-24.25
|
|||||
|
Cash Flow from Investing Activities
|
--
|
-5.75
|
-5.00
|
--
|
--
|
-40.01
|
|||||
|
Cash from Financing Activities
|
--
|
33.30
|
9.97
|
13.83
|
0.03
|
120.47
|
|||||
|
Net Cash Inflow / Outflow
|
--
|
--
|
--
|
--
|
-28.36
|
56.21
|
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 ($)
|
-2.11
|
-2.07
|
-3.38
|
-3.07
|
-0.23
|
-3.95
|
|||||
|
Cash EPS ($)
|
--
|
-2.06
|
-3.36
|
-3.05
|
-0.23
|
-3.92
|
|||||
|
Adjusted Book Value ($)
|
--
|
3.74
|
6.05
|
8.58
|
0.70
|
22.64
|
|||||
|
Dividend per Share ($)
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Cash Flow per Share ($)
|
--
|
-1.47
|
-2.43
|
-2.74
|
-0.19
|
-4.15
|
|||||
|
Free Cash Flow per Share ($)
|
--
|
-1.47
|
-2.43
|
-2.74
|
-0.19
|
-11.00
|
Profitability Ratios |
TTM | Sep-25 | Sep-24 | Sep-23 | Sep-22 | Sep-21 | Sep-20 | Sep-19 | Sep-18 | Sep-17 | Sep-16 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
ROCE (%)
|
--
|
-53.59
|
-48.42
|
-33.41
|
-28.44
|
-27.44
|
|||||
|
ROE (%)
|
-46.91
|
-54.40
|
-48.65
|
-33.61
|
-28.63
|
-27.80
|
|||||
|
ROA (%)
|
-24.78
|
-30.24
|
-35.54
|
-29.91
|
-26.24
|
-24.76
|
|||||
|
EBIT Margin (%)
|
-863.17
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Net Margin (%)
|
-651.27
|
--
|
--
|
--
|
--
|
-4,721.38
|
|||||
|
Cash Profit Margin (%)
|
-0.01
|
--
|
--
|
--
|
--
|
--
|
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 (%)
|
2,178.39
|
--
|
--
|
--
|
--
|
--
|
|||||
|
EBIT Growth (%)
|
-49.29
|
1.12
|
-5.77
|
-10.25
|
-41.58
|
-32.87
|
|||||
|
Net Profit Growth (%)
|
11.26
|
4.36
|
-20.27
|
3.26
|
-45.92
|
-31.38
|
|||||
|
EPS Growth (%)
|
39.94
|
0.39
|
-0.10
|
-12.36
|
0.94
|
0.41
|
|||||
|
Book Value Growth (%)
|
-56.94
|
--
|
--
|
--
|
--
|
--
|
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
|
--
|
-0.60
|
-0.15
|
-0.22
|
-5.26
|
-0.51
|
|||||
|
Price / Book Value
|
0.23
|
0.33
|
0.08
|
0.08
|
1.72
|
0.09
|
|||||
|
Dividend Yield (%)
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
EV/EBITDA
|
-2.74
|
-0.52
|
-0.07
|
0.51
|
-4.10
|
2.45
|
|||||
|
Close Price ($)
|
0.60
|
1.24
|
12.52
|
17.10
|
30.25
|
50.75
|
|||||
|
High Price ($)
|
2.48
|
12.84
|
26.75
|
42.75
|
56.25
|
114.00
|
|||||
|
Low Price ($)
|
0.48
|
0.65
|
12.00
|
15.75
|
20.77
|
21.82
|
|||||
|
Market Cap ($ Cr)
|
16.13
|
--
|
--
|
--
|
--
|
--
|
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
|
0.10
|
0.03
|
0.00
|
0.01
|
0.01
|
0.01
|
|||||
|
Short term debt to equity ratio
|
0.00
|
0.02
|
0.00
|
0.00
|
0.00
|
0.00
|
|||||
|
Current Ratio
|
0.84
|
0.62
|
0.40
|
5.95
|
9.84
|
18.28
|
|||||
|
Quick Ratio
|
0.40
|
0.13
|
0.17
|
5.95
|
--
|
--
|
|||||
|
Interest Coverage
|
-82.38
|
-143.46
|
--
|
--
|
-132.52
|
-2,171.04
|
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 (%)
|
9.66
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Asset Turnover
|
0.04
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Receivable days
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Inventory Days
|
--
|
26,045.23
|
7,204.22
|
--
|
--
|
--
|
|||||
|
Payable days
|
--
|
15,872.31
|
6,843.33
|
3,846.47
|
2,482.55
|
3,470.80
|
|||||
|
Cash Conversion Cycle
|
--
|
--
|
--
|
--
|
--
|
--
|