Market cap
$26 Mln
Revenue (TTM)
$1 Mln
P/E Ratio
--
P/B Ratio
19.1
Div. Yield
0 %
Income Statement ($ Mln) |
TTM | Mar-26 | Mar-25 | Mar-24 | Mar-23 | Mar-22 | Mar-21 | Mar-20 | Mar-19 | Mar-18 | Mar-17 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Operating Revenue
|
1.18
|
1.14
|
1.13
|
0.97
|
0.92
|
0.12
|
|||||
|
Cost of Revenue
|
0.39
|
0.39
|
0.14
|
0.23
|
0.53
|
0.20
|
|||||
|
Gross Profit
|
0.79
|
0.75
|
0.99
|
0.74
|
0.39
|
-0.09
|
|||||
|
Operating Expenses
|
8.62
|
8.82
|
9.05
|
11.36
|
9.12
|
4.97
|
|||||
|
Operating Profit (EBIT)
|
-7.83
|
-8.06
|
-8.06
|
-10.62
|
-8.73
|
-5.06
|
|||||
|
Other Income
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Profit before Tax
|
-9.78
|
-10.47
|
-8.40
|
-10.96
|
-8.72
|
-5.01
|
|||||
|
Provision for Tax
|
--
|
--
|
--
|
0.72
|
-0.02
|
-0.07
|
|||||
|
Profit after Tax (Net Income)
|
-9.78
|
-10.47
|
-8.40
|
-10.96
|
-8.70
|
-4.94
|
|||||
|
Minority Interest
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Consolidated Profit
|
--
|
--
|
--
|
--
|
--
|
-5.01
|
Liabilities ($ Mln) |
TTM | Mar-26 | Mar-25 | Mar-24 | Mar-23 | Mar-22 | Mar-21 | Mar-20 | Mar-19 | Mar-18 | Mar-17 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Shareholder's Funds
|
1.36
|
2.20
|
4.22
|
0.69
|
0.73
|
5.99
|
|||||
|
Minority Interest
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Non-Current Liabilities
|
--
|
--
|
0.80
|
1.02
|
0.26
|
0.27
|
|||||
|
Current Liabilities
|
1.31
|
1.38
|
4.32
|
1.41
|
1.45
|
1.17
|
|||||
|
Total Liabilities
|
3.98
|
3.58
|
9.34
|
3.12
|
2.44
|
7.43
|
Assets ($ Mln) |
TTM | Mar-26 | Mar-25 | Mar-24 | Mar-23 | Mar-22 | Mar-21 | Mar-20 | Mar-19 | Mar-18 | Mar-17 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Non-Current Assets
|
1.73
|
1.72
|
3.73
|
2.07
|
1.01
|
0.67
|
|||||
|
Current Assets
|
0.94
|
1.86
|
5.61
|
1.04
|
1.42
|
6.76
|
|||||
|
Total Assets
|
3.61
|
3.58
|
9.34
|
3.12
|
2.44
|
7.43
|
|||||
|
Total Debt*
|
0.52
|
0.38
|
2.90
|
1.37
|
0.35
|
0.33
|
|||||
|
Net Current Assets
|
--
|
0.48
|
1.29
|
-0.37
|
-0.03
|
5.58
|
Cashflow ($ Mln) |
TTM | Mar-26 | Mar-25 | Mar-24 | Mar-23 | Mar-22 | Mar-21 | Mar-20 | Mar-19 | Mar-18 | Mar-17 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Cash From Operating Activities
|
--
|
-6.11
|
-5.32
|
-7.42
|
-6.79
|
-4.17
|
|||||
|
Cash Flow from Investing Activities
|
--
|
0.01
|
-0.56
|
-0.31
|
-0.42
|
-0.18
|
|||||
|
Cash from Financing Activities
|
--
|
6.07
|
6.03
|
7.34
|
1.59
|
10.44
|
|||||
|
Net Cash Inflow / Outflow
|
--
|
--
|
--
|
--
|
--
|
--
|
Financials Ratios |
TTM | Mar-26 | Mar-25 | Mar-24 | Mar-23 | Mar-22 | Mar-21 | Mar-20 | Mar-19 | Mar-18 | Mar-17 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Adjusted EPS ($)
|
-0.30
|
-0.30
|
-0.35
|
-0.64
|
-0.81
|
-0.51
|
|||||
|
Cash EPS ($)
|
--
|
-0.28
|
-0.33
|
-0.63
|
-0.80
|
-0.50
|
|||||
|
Adjusted Book Value ($)
|
--
|
0.06
|
0.17
|
0.04
|
0.07
|
0.61
|
|||||
|
Dividend per Share ($)
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Cash Flow per Share ($)
|
--
|
-0.17
|
-0.22
|
-0.43
|
-0.63
|
-0.43
|
|||||
|
Free Cash Flow per Share ($)
|
--
|
-0.17
|
-0.24
|
-0.45
|
-0.67
|
-0.45
|
Profitability Ratios |
TTM | Mar-26 | Mar-25 | Mar-24 | Mar-23 | Mar-22 | Mar-21 | Mar-20 | Mar-19 | Mar-18 | Mar-17 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
ROCE (%)
|
--
|
-216.02
|
-183.14
|
-701.96
|
-235.50
|
-160.57
|
|||||
|
ROE (%)
|
-412.95
|
-326.35
|
-342.46
|
-1,552.87
|
-259.30
|
-194.19
|
|||||
|
ROA (%)
|
-143.58
|
-162.18
|
-134.88
|
-394.49
|
-176.39
|
-119.62
|
|||||
|
EBIT Margin (%)
|
-747.03
|
-824.09
|
-709.89
|
-1,096.45
|
-952.23
|
-4,374.69
|
|||||
|
Net Margin (%)
|
-827.34
|
-917.45
|
-741.63
|
-1,130.92
|
-948.77
|
-4,275.42
|
|||||
|
Cash Profit Margin (%)
|
0.00
|
--
|
--
|
--
|
--
|
--
|
Growth Ratios |
TTM | Mar-26 | Mar-25 | Mar-24 | Mar-23 | Mar-22 | Mar-21 | Mar-20 | Mar-19 | Mar-18 | Mar-17 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Revenue Growth (%)
|
-9.54
|
0.01
|
0.17
|
0.06
|
6.93
|
8.19
|
|||||
|
EBIT Growth (%)
|
-44.83
|
-17.02
|
24.31
|
-21.62
|
-72.72
|
-158.12
|
|||||
|
Net Profit Growth (%)
|
-12.85
|
-24.70
|
23.33
|
-25.90
|
-76.09
|
-31.73
|
|||||
|
EPS Growth (%)
|
22.30
|
0.14
|
0.46
|
0.21
|
-0.60
|
0.13
|
|||||
|
Book Value Growth (%)
|
-76.16
|
--
|
--
|
--
|
--
|
--
|
Valuation Ratios |
TTM | Mar-26 | Mar-25 | Mar-24 | Mar-23 | Mar-22 | Mar-21 | Mar-20 | Mar-19 | Mar-18 | Mar-17 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Price / Earnings
|
--
|
--
|
-1.71
|
-1.67
|
-3.39
|
-4.03
|
|||||
|
Price / Book Value
|
19.10
|
--
|
3.40
|
26.61
|
40.73
|
3.32
|
|||||
|
Dividend Yield (%)
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
EV/EBITDA
|
-8.68
|
--
|
-2.20
|
-1.86
|
-3.41
|
-2.83
|
|||||
|
Close Price ($)
|
--
|
--
|
0.59
|
1.07
|
2.75
|
2.04
|
|||||
|
High Price ($)
|
--
|
--
|
1.25
|
2.95
|
3.60
|
13.99
|
|||||
|
Low Price ($)
|
--
|
--
|
--
|
0.55
|
1.23
|
1.20
|
|||||
|
Market Cap ($ Cr)
|
25.81
|
--
|
--
|
--
|
--
|
--
|
Solvency Ratios |
TTM | Mar-26 | Mar-25 | Mar-24 | Mar-23 | Mar-22 | Mar-21 | Mar-20 | Mar-19 | Mar-18 | Mar-17 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Debt to Equity
|
--
|
0.17
|
0.69
|
1.99
|
0.48
|
0.06
|
|||||
|
Short term debt to equity ratio
|
0.38
|
0.17
|
0.50
|
0.51
|
0.12
|
0.01
|
|||||
|
Current Ratio
|
0.72
|
1.35
|
1.30
|
0.74
|
0.98
|
5.76
|
|||||
|
Quick Ratio
|
0.37
|
0.96
|
1.22
|
0.46
|
0.72
|
5.67
|
|||||
|
Interest Coverage
|
-9.30
|
-8.83
|
-22.37
|
-1,643.41
|
-551.22
|
-121.75
|
Operating Efficiency Ratios |
TTM | Mar-26 | Mar-25 | Mar-24 | Mar-23 | Mar-22 | Mar-21 | Mar-20 | Mar-19 | Mar-18 | Mar-17 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Debtors to sales (%)
|
7.09
|
61.39
|
393.86
|
1.93
|
9.45
|
2.25
|
|||||
|
Asset Turnover
|
0.17
|
0.18
|
0.18
|
0.35
|
0.19
|
0.03
|
|||||
|
Receivable days
|
--
|
825.68
|
722.29
|
19.86
|
17.78
|
4.10
|
|||||
|
Inventory Days
|
--
|
406.87
|
946.55
|
605.90
|
162.44
|
89.26
|
|||||
|
Payable days
|
--
|
646.04
|
2,178.48
|
1,123.53
|
316.19
|
664.81
|
|||||
|
Cash Conversion Cycle
|
--
|
586.51
|
-509.64
|
-497.77
|
-135.96
|
-571.45
|