Market cap
$0 Mln
Revenue (TTM)
$-2 Mln
P/E Ratio
--
P/B Ratio
122.6
Div. Yield
0 %
Income Statement ($ Mln) |
TTM | Mar-23 | Mar-22 | Mar-21 | Mar-20 | Mar-19 | Mar-18 | Mar-17 | Mar-16 | Mar-15 | Mar-14 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Operating Revenue
|
-1.55
|
0.08
|
0.50
|
--
|
--
|
--
|
|||||
|
Cost of Revenue
|
4.59
|
1.55
|
0.34
|
0.10
|
--
|
--
|
|||||
|
Gross Profit
|
-6.14
|
-1.48
|
0.16
|
-0.10
|
--
|
--
|
|||||
|
Operating Expenses
|
8.96
|
8.12
|
7.73
|
4.59
|
4.78
|
4.48
|
|||||
|
Operating Profit (EBIT)
|
-8.73
|
-9.60
|
-7.57
|
-4.59
|
-4.78
|
-4.48
|
|||||
|
Other Income
|
--
|
--
|
--
|
--
|
0.00
|
0.02
|
|||||
|
Profit before Tax
|
-10.65
|
-14.14
|
-14.24
|
-6.59
|
-4.77
|
-4.45
|
|||||
|
Provision for Tax
|
-1.60
|
10.96
|
-0.35
|
-0.34
|
-0.61
|
0.02
|
|||||
|
Profit after Tax (Net Income)
|
-10.65
|
-14.14
|
-13.89
|
-6.26
|
-4.16
|
-4.45
|
|||||
|
Minority Interest
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Consolidated Profit
|
-4.68
|
-14.14
|
-13.89
|
-6.26
|
-4.16
|
-4.45
|
Liabilities ($ Mln) |
TTM | Mar-23 | Mar-22 | Mar-21 | Mar-20 | Mar-19 | Mar-18 | Mar-17 | Mar-16 | Mar-15 | Mar-14 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Shareholder's Funds
|
-17.83
|
-11.81
|
0.47
|
8.36
|
-1.31
|
2.23
|
|||||
|
Minority Interest
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Non-Current Liabilities
|
--
|
4.11
|
1.05
|
20.46
|
1.15
|
1.24
|
|||||
|
Current Liabilities
|
23.00
|
22.27
|
20.58
|
6.42
|
1.39
|
1.30
|
|||||
|
Total Liabilities
|
28.16
|
14.56
|
22.10
|
35.24
|
1.22
|
4.76
|
Assets ($ Mln) |
TTM | Mar-23 | Mar-22 | Mar-21 | Mar-20 | Mar-19 | Mar-18 | Mar-17 | Mar-16 | Mar-15 | Mar-14 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Non-Current Assets
|
0.80
|
1.03
|
2.01
|
1.26
|
0.38
|
0.25
|
|||||
|
Current Assets
|
4.37
|
13.54
|
20.09
|
33.99
|
0.84
|
4.52
|
|||||
|
Total Assets
|
28.16
|
14.56
|
22.10
|
35.24
|
1.22
|
4.76
|
|||||
|
Total Debt*
|
19.64
|
20.03
|
19.19
|
24.92
|
0.08
|
--
|
|||||
|
Net Current Assets
|
-18.62
|
-8.73
|
-0.49
|
27.57
|
-0.54
|
3.22
|
Cashflow ($ Mln) |
TTM | Mar-23 | Mar-22 | Mar-21 | Mar-20 | Mar-19 | Mar-18 | Mar-17 | Mar-16 | Mar-15 | Mar-14 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Cash From Operating Activities
|
--
|
-8.45
|
-6.50
|
-6.00
|
-3.45
|
-3.56
|
|||||
|
Cash Flow from Investing Activities
|
--
|
-0.54
|
-0.96
|
-0.84
|
-0.21
|
4.40
|
|||||
|
Cash from Financing Activities
|
--
|
2.08
|
-6.37
|
37.99
|
0.10
|
2.05
|
|||||
|
Net Cash Inflow / Outflow
|
--
|
--
|
--
|
31.15
|
-3.56
|
2.89
|
Financials Ratios |
TTM | Mar-23 | Mar-22 | Mar-21 | Mar-20 | Mar-19 | Mar-18 | Mar-17 | Mar-16 | Mar-15 | Mar-14 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Adjusted EPS ($)
|
-0.37
|
-0.49
|
-0.60
|
-0.27
|
-0.20
|
-0.21
|
|||||
|
Cash EPS ($)
|
--
|
-0.47
|
-0.59
|
-0.27
|
-0.20
|
-0.21
|
|||||
|
Adjusted Book Value ($)
|
--
|
--
|
0.02
|
0.36
|
--
|
0.11
|
|||||
|
Dividend per Share ($)
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Cash Flow per Share ($)
|
--
|
-0.29
|
-0.28
|
-0.26
|
-0.17
|
-0.17
|
|||||
|
Free Cash Flow per Share ($)
|
--
|
-0.31
|
-0.32
|
-0.30
|
-0.18
|
-0.18
|
Profitability Ratios |
TTM | Mar-23 | Mar-22 | Mar-21 | Mar-20 | Mar-19 | Mar-18 | Mar-17 | Mar-16 | Mar-15 | Mar-14 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
ROCE (%)
|
--
|
-101.50
|
-52.47
|
-39.06
|
-834.94
|
-140.51
|
|||||
|
ROE (%)
|
--
|
249.27
|
-314.74
|
-177.67
|
-910.37
|
-140.51
|
|||||
|
ROA (%)
|
-39.20
|
-77.15
|
-48.43
|
-34.33
|
-139.05
|
-80.82
|
|||||
|
EBIT Margin (%)
|
377.70
|
-10,034.83
|
-1,502.35
|
--
|
--
|
--
|
|||||
|
Net Margin (%)
|
685.64
|
-18,358.00
|
-2,755.83
|
--
|
-105,965.26
|
-18,609.93
|
|||||
|
Cash Profit Margin (%)
|
0.00
|
--
|
--
|
--
|
--
|
--
|
Growth Ratios |
TTM | Mar-23 | Mar-22 | Mar-21 | Mar-20 | Mar-19 | Mar-18 | Mar-17 | Mar-16 | Mar-15 | Mar-14 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Revenue Growth (%)
|
-490.98
|
-0.85
|
--
|
--
|
--
|
--
|
|||||
|
EBIT Growth (%)
|
27.46
|
-2.12
|
-65.05
|
4.01
|
-6.74
|
-134.51
|
|||||
|
Net Profit Growth (%)
|
42.55
|
-1.85
|
-121.88
|
-50.44
|
6.57
|
-144.60
|
|||||
|
EPS Growth (%)
|
52.56
|
0.18
|
-1.18
|
-0.37
|
0.07
|
-0.25
|
|||||
|
Book Value Growth (%)
|
-50.81
|
--
|
--
|
--
|
--
|
--
|
Valuation Ratios |
TTM | Mar-23 | Mar-22 | Mar-21 | Mar-20 | Mar-19 | Mar-18 | Mar-17 | Mar-16 | Mar-15 | Mar-14 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Price / Earnings
|
--
|
-1.83
|
-7.34
|
-27.98
|
-29.41
|
-4.81
|
|||||
|
Price / Book Value
|
122.56
|
-2.19
|
218.59
|
20.95
|
-93.19
|
9.61
|
|||||
|
Dividend Yield (%)
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
EV/EBITDA
|
-6.63
|
-4.91
|
-14.08
|
-37.47
|
-25.90
|
-3.98
|
|||||
|
Close Price ($)
|
0.22
|
0.90
|
4.37
|
7.64
|
5.86
|
10.30
|
|||||
|
High Price ($)
|
3.43
|
4.50
|
17.40
|
16.50
|
14.80
|
50.00
|
|||||
|
Low Price ($)
|
0.15
|
0.70
|
3.51
|
3.12
|
2.50
|
8.00
|
|||||
|
Market Cap ($ Cr)
|
0.00
|
--
|
--
|
--
|
--
|
--
|
Solvency Ratios |
TTM | Mar-23 | Mar-22 | Mar-21 | Mar-20 | Mar-19 | Mar-18 | Mar-17 | Mar-16 | Mar-15 | Mar-14 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Debt to Equity
|
--
|
-1.70
|
41.17
|
2.98
|
-0.06
|
--
|
|||||
|
Short term debt to equity ratio
|
-1.10
|
-1.43
|
41.17
|
0.69
|
-0.70
|
0.43
|
|||||
|
Current Ratio
|
0.19
|
0.61
|
0.98
|
5.29
|
0.61
|
3.48
|
|||||
|
Quick Ratio
|
0.03
|
0.53
|
0.90
|
5.16
|
0.40
|
3.45
|
|||||
|
Interest Coverage
|
-0.88
|
-1.21
|
-1.14
|
-2.28
|
-1,217.14
|
--
|
Operating Efficiency Ratios |
TTM | Mar-23 | Mar-22 | Mar-21 | Mar-20 | Mar-19 | Mar-18 | Mar-17 | Mar-16 | Mar-15 | Mar-14 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Debtors to sales (%)
|
-15.95
|
531.71
|
20.10
|
--
|
--
|
--
|
|||||
|
Asset Turnover
|
-0.06
|
0.00
|
0.02
|
--
|
--
|
--
|
|||||
|
Receivable days
|
--
|
1,211.14
|
69.08
|
--
|
--
|
--
|
|||||
|
Inventory Days
|
--
|
381.21
|
1,240.34
|
2,117.07
|
--
|
--
|
|||||
|
Payable days
|
--
|
54.43
|
206.87
|
1,019.13
|
--
|
--
|
|||||
|
Cash Conversion Cycle
|
--
|
1,537.93
|
1,102.56
|
--
|
--
|
--
|