Market cap
$2 Mln
Revenue (TTM)
$16 Mln
P/E Ratio
--
P/B Ratio
29.9
Div. Yield
0 %
Income Statement ($ Mln) |
TTM | Mar-26 | Mar-25 | Mar-24 | Mar-23 | Mar-22 | Mar-21 | Mar-20 | Mar-19 | Mar-18 | Mar-17 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Operating Revenue
|
16.40
|
16.00
|
13.79
|
12.06
|
9.64
|
7.65
|
|||||
|
Cost of Revenue
|
3.04
|
3.05
|
3.23
|
3.71
|
4.20
|
3.08
|
|||||
|
Gross Profit
|
13.36
|
12.95
|
10.56
|
8.36
|
5.44
|
4.57
|
|||||
|
Operating Expenses
|
12.65
|
11.26
|
13.01
|
17.18
|
20.85
|
21.31
|
|||||
|
Operating Profit (EBIT)
|
1.57
|
1.69
|
-2.45
|
-8.83
|
-15.41
|
-16.74
|
|||||
|
Other Income
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Profit before Tax
|
-2.69
|
-2.40
|
-8.42
|
-14.09
|
-18.66
|
-29.13
|
|||||
|
Provision for Tax
|
0.54
|
--
|
--
|
0.83
|
2.40
|
9.43
|
|||||
|
Profit after Tax (Net Income)
|
-2.80
|
-2.40
|
-8.42
|
-14.09
|
-18.66
|
-29.13
|
|||||
|
Minority Interest
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Consolidated Profit
|
--
|
--
|
--
|
--
|
--
|
-30.22
|
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
|
-33.69
|
-32.96
|
-30.01
|
-29.98
|
-19.85
|
-2.14
|
|||||
|
Minority Interest
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Non-Current Liabilities
|
2.37
|
2.27
|
15.02
|
13.22
|
15.20
|
13.96
|
|||||
|
Current Liabilities
|
37.34
|
37.14
|
20.64
|
22.70
|
11.16
|
4.87
|
|||||
|
Total Liabilities
|
43.37
|
6.45
|
5.64
|
5.94
|
6.51
|
16.68
|
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
|
0.43
|
0.59
|
1.00
|
1.47
|
1.79
|
1.36
|
|||||
|
Current Assets
|
5.60
|
5.86
|
4.64
|
4.47
|
4.72
|
15.32
|
|||||
|
Total Assets
|
11.62
|
6.45
|
5.64
|
5.94
|
6.51
|
16.68
|
|||||
|
Total Debt*
|
26.06
|
27.06
|
26.09
|
23.88
|
19.55
|
15.35
|
|||||
|
Net Current Assets
|
--
|
-31.28
|
-16.00
|
-18.23
|
-6.44
|
10.46
|
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
|
--
|
-0.72
|
-2.38
|
-6.69
|
-13.55
|
-15.16
|
|||||
|
Cash Flow from Investing Activities
|
--
|
--
|
--
|
--
|
--
|
-0.03
|
|||||
|
Cash from Financing Activities
|
--
|
0.56
|
1.93
|
6.74
|
2.00
|
25.17
|
|||||
|
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 ($)
|
-0.11
|
-0.08
|
-0.32
|
-1.48
|
-2.14
|
-0.57
|
|||||
|
Cash EPS ($)
|
--
|
-0.08
|
-0.32
|
-1.48
|
-2.14
|
-0.57
|
|||||
|
Adjusted Book Value ($)
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Dividend per Share ($)
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Cash Flow per Share ($)
|
--
|
-0.03
|
-0.09
|
-0.70
|
-1.55
|
-0.30
|
|||||
|
Free Cash Flow per Share ($)
|
--
|
-0.03
|
-0.09
|
-0.70
|
-1.55
|
-0.30
|
Profitability Ratios |
TTM | Mar-26 | Mar-25 | Mar-24 | Mar-23 | Mar-22 | Mar-21 | Mar-20 | Mar-19 | Mar-18 | Mar-17 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
ROCE (%)
|
--
|
48.95
|
168.06
|
440.64
|
-289.05
|
-525.67
|
|||||
|
ROE (%)
|
--
|
7.64
|
28.07
|
56.58
|
169.70
|
648.94
|
|||||
|
ROA (%)
|
-14.20
|
-39.78
|
-145.40
|
-226.36
|
-160.93
|
-275.91
|
|||||
|
EBIT Margin (%)
|
4.33
|
--
|
-23.34
|
-73.80
|
-166.77
|
-242.62
|
|||||
|
Net Margin (%)
|
-17.09
|
-15.03
|
-61.07
|
-116.84
|
-193.57
|
-380.78
|
|||||
|
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 (%)
|
13.40
|
0.16
|
0.14
|
0.25
|
0.26
|
1.26
|
|||||
|
EBIT Growth (%)
|
413.82
|
--
|
63.84
|
44.62
|
13.39
|
-38.32
|
|||||
|
Net Profit Growth (%)
|
48.09
|
71.45
|
40.25
|
24.46
|
35.95
|
-88.05
|
|||||
|
EPS Growth (%)
|
49.93
|
0.74
|
0.78
|
0.31
|
-2.76
|
0.77
|
|||||
|
Book Value Growth (%)
|
-24.50
|
--
|
--
|
--
|
--
|
--
|
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
|
--
|
-2.82
|
-1.30
|
-1.00
|
-0.22
|
-4.00
|
|||||
|
Price / Book Value
|
29.92
|
-0.21
|
-0.36
|
-0.47
|
-0.20
|
-54.27
|
|||||
|
Dividend Yield (%)
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
EV/EBITDA
|
18.17
|
19.93
|
-11.41
|
-4.18
|
-1.40
|
-6.43
|
|||||
|
Close Price ($)
|
0.13
|
0.24
|
0.42
|
1.48
|
2.79
|
13.62
|
|||||
|
High Price ($)
|
0.75
|
0.75
|
1.65
|
5.10
|
14.46
|
31.80
|
|||||
|
Low Price ($)
|
0.10
|
0.20
|
--
|
0.70
|
2.40
|
11.52
|
|||||
|
Market Cap ($ Cr)
|
2.44
|
--
|
--
|
--
|
--
|
--
|
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
|
--
|
-0.82
|
-0.87
|
-0.80
|
-0.98
|
-7.16
|
|||||
|
Short term debt to equity ratio
|
-0.77
|
-0.79
|
-0.42
|
-0.40
|
-0.26
|
-0.82
|
|||||
|
Current Ratio
|
0.15
|
0.16
|
0.22
|
0.20
|
0.42
|
3.15
|
|||||
|
Quick Ratio
|
0.11
|
0.12
|
0.15
|
0.11
|
0.21
|
2.98
|
|||||
|
Interest Coverage
|
0.32
|
--
|
-0.62
|
-1.71
|
-6.22
|
-1.76
|
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 (%)
|
14.62
|
18.33
|
19.72
|
14.96
|
12.70
|
26.23
|
|||||
|
Asset Turnover
|
0.83
|
2.65
|
2.38
|
1.94
|
0.83
|
0.72
|
|||||
|
Receivable days
|
--
|
64.52
|
59.91
|
45.86
|
61.21
|
84.21
|
|||||
|
Inventory Days
|
--
|
173.48
|
194.46
|
207.72
|
138.37
|
66.13
|
|||||
|
Payable days
|
--
|
539.28
|
556.19
|
426.48
|
199.92
|
130.49
|
|||||
|
Cash Conversion Cycle
|
--
|
-301.29
|
-301.83
|
-172.91
|
-0.34
|
19.85
|