Market cap
$35 Mln
Revenue (TTM)
$0 Mln
P/E Ratio
--
P/B Ratio
0.8
Div. Yield
0 %
Income Statement ($ Mln) |
TTM | Mar-22 | Mar-21 | Mar-20 | Mar-19 | Mar-18 | Mar-17 | Mar-16 | Mar-15 | Mar-14 | Mar-13 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Operating Revenue
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Cost of Revenue
|
--
|
--
|
0.80
|
--
|
--
|
--
|
|||||
|
Gross Profit
|
--
|
--
|
-0.80
|
--
|
--
|
--
|
|||||
|
Operating Expenses
|
29.37
|
71.56
|
42.20
|
69.17
|
127.02
|
213.32
|
|||||
|
Operating Profit (EBIT)
|
-29.58
|
-72.27
|
-34.30
|
-67.81
|
-127.02
|
-213.32
|
|||||
|
Other Income
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Profit before Tax
|
-28.55
|
-71.63
|
-32.64
|
-72.19
|
-128.93
|
-220.65
|
|||||
|
Provision for Tax
|
-0.38
|
0.26
|
-0.21
|
0.44
|
0.13
|
0.92
|
|||||
|
Profit after Tax (Net Income)
|
-28.17
|
-71.89
|
-32.43
|
-72.63
|
-129.07
|
-221.57
|
|||||
|
Minority Interest
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Consolidated Profit
|
-28.83
|
-71.89
|
-32.43
|
-72.63
|
-129.07
|
-221.57
|
Liabilities ($ Mln) |
TTM | Mar-22 | Mar-21 | Mar-20 | Mar-19 | Mar-18 | Mar-17 | Mar-16 | Mar-15 | Mar-14 | Mar-13 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Shareholder's Funds
|
45.12
|
60.35
|
123.37
|
61.56
|
56.21
|
71.29
|
|||||
|
Minority Interest
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Non-Current Liabilities
|
0.20
|
1.73
|
0.93
|
0.08
|
22.99
|
42.93
|
|||||
|
Current Liabilities
|
2.15
|
13.00
|
10.85
|
32.04
|
43.50
|
46.58
|
|||||
|
Total Liabilities
|
49.42
|
75.08
|
135.15
|
93.68
|
122.71
|
160.79
|
Assets ($ Mln) |
TTM | Mar-22 | Mar-21 | Mar-20 | Mar-19 | Mar-18 | Mar-17 | Mar-16 | Mar-15 | Mar-14 | Mar-13 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Non-Current Assets
|
--
|
3.34
|
2.81
|
8.25
|
8.12
|
2.52
|
|||||
|
Current Assets
|
47.27
|
71.74
|
132.33
|
85.43
|
114.58
|
158.26
|
|||||
|
Total Assets
|
49.42
|
75.08
|
135.15
|
93.68
|
122.71
|
160.79
|
|||||
|
Total Debt*
|
--
|
2.52
|
1.24
|
16.39
|
44.18
|
52.68
|
|||||
|
Net Current Assets
|
45.12
|
58.73
|
121.49
|
53.39
|
71.09
|
111.69
|
Cashflow ($ Mln) |
TTM | Mar-22 | Mar-21 | Mar-20 | Mar-19 | Mar-18 | Mar-17 | Mar-16 | Mar-15 | Mar-14 | Mar-13 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Cash From Operating Activities
|
--
|
-60.35
|
-46.59
|
-67.47
|
-134.21
|
-190.35
|
|||||
|
Cash Flow from Investing Activities
|
--
|
3.65
|
12.39
|
-0.26
|
-0.20
|
-4.28
|
|||||
|
Cash from Financing Activities
|
--
|
1.44
|
73.62
|
41.48
|
87.07
|
136.40
|
|||||
|
Net Cash Inflow / Outflow
|
--
|
--
|
39.42
|
--
|
--
|
--
|
Financials Ratios |
TTM | Mar-22 | Mar-21 | Mar-20 | Mar-19 | Mar-18 | Mar-17 | Mar-16 | Mar-15 | Mar-14 | Mar-13 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Adjusted EPS ($)
|
--
|
-0.38
|
-0.98
|
-0.62
|
-2.91
|
-8.07
|
|||||
|
Cash EPS ($)
|
--
|
--
|
-0.98
|
-0.58
|
-2.78
|
-7.91
|
|||||
|
Adjusted Book Value ($)
|
--
|
--
|
0.83
|
2.37
|
2.46
|
3.51
|
|||||
|
Dividend per Share ($)
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Cash Flow per Share ($)
|
--
|
--
|
-0.83
|
-0.90
|
-2.70
|
-8.39
|
|||||
|
Free Cash Flow per Share ($)
|
--
|
--
|
-0.84
|
-0.90
|
-2.71
|
-8.40
|
Profitability Ratios |
TTM | Mar-22 | Mar-21 | Mar-20 | Mar-19 | Mar-18 | Mar-17 | Mar-16 | Mar-15 | Mar-14 | Mar-13 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
ROCE (%)
|
--
|
--
|
-76.69
|
-32.02
|
-81.45
|
-115.06
|
|||||
|
ROE (%)
|
--
|
-58.13
|
-78.26
|
-35.07
|
-123.34
|
-202.46
|
|||||
|
ROA (%)
|
--
|
-35.68
|
-68.39
|
-28.34
|
-67.13
|
-91.05
|
|||||
|
EBIT Margin (%)
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Net Margin (%)
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Cash Profit Margin (%)
|
--
|
--
|
--
|
--
|
--
|
--
|
Growth Ratios |
TTM | Mar-22 | Mar-21 | Mar-20 | Mar-19 | Mar-18 | Mar-17 | Mar-16 | Mar-15 | Mar-14 | Mar-13 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Revenue Growth (%)
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
EBIT Growth (%)
|
--
|
52.37
|
-110.67
|
49.41
|
45.25
|
41.88
|
|||||
|
Net Profit Growth (%)
|
--
|
54.49
|
-121.70
|
55.35
|
43.73
|
41.75
|
|||||
|
EPS Growth (%)
|
--
|
55.78
|
-0.58
|
0.79
|
0.64
|
0.53
|
|||||
|
Book Value Growth (%)
|
--
|
-41.64
|
--
|
--
|
--
|
--
|
Valuation Ratios |
TTM | Mar-22 | Mar-21 | Mar-20 | Mar-19 | Mar-18 | Mar-17 | Mar-16 | Mar-15 | Mar-14 | Mar-13 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Price / Earnings
|
--
|
--
|
-0.68
|
-4.19
|
-0.84
|
-0.16
|
|||||
|
Price / Book Value
|
--
|
0.78
|
0.81
|
1.10
|
0.99
|
0.38
|
|||||
|
Dividend Yield (%)
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
EV/EBITDA
|
--
|
0.37
|
0.17
|
-0.43
|
0.14
|
0.34
|
|||||
|
Close Price ($)
|
--
|
0.44
|
0.67
|
2.61
|
2.44
|
10.64
|
|||||
|
High Price ($)
|
--
|
1.53
|
2.95
|
5.74
|
10.80
|
52.72
|
|||||
|
Low Price ($)
|
--
|
0.23
|
0.55
|
1.86
|
1.41
|
7.44
|
|||||
|
Market Cap ($ Cr)
|
--
|
35.36
|
--
|
--
|
--
|
--
|
Solvency Ratios |
TTM | Mar-22 | Mar-21 | Mar-20 | Mar-19 | Mar-18 | Mar-17 | Mar-16 | Mar-15 | Mar-14 | Mar-13 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Debt to Equity
|
--
|
--
|
0.04
|
0.01
|
0.27
|
0.79
|
|||||
|
Short term debt to equity ratio
|
--
|
--
|
0.01
|
0.00
|
0.26
|
0.38
|
|||||
|
Current Ratio
|
--
|
21.97
|
5.52
|
12.20
|
2.67
|
2.63
|
|||||
|
Quick Ratio
|
--
|
21.97
|
--
|
12.75
|
2.72
|
--
|
|||||
|
Interest Coverage
|
--
|
-34.86
|
-2,676.56
|
-42.93
|
-15.49
|
-16.45
|
Operating Efficiency Ratios |
TTM | Mar-22 | Mar-21 | Mar-20 | Mar-19 | Mar-18 | Mar-17 | Mar-16 | Mar-15 | Mar-14 | Mar-13 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Debtors to sales (%)
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Asset Turnover
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Receivable days
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Inventory Days
|
--
|
--
|
--
|
-1,761.34
|
--
|
--
|
|||||
|
Payable days
|
--
|
--
|
--
|
1,314.95
|
--
|
--
|
|||||
|
Cash Conversion Cycle
|
--
|
--
|
--
|
--
|
--
|
--
|