Market cap
$596 Mln
Revenue (TTM)
$117 Mln
P/E Ratio
--
P/B Ratio
8.1
Div. Yield
0 %
Income Statement ($ Mln) |
TTM | Dec-25 | Dec-24 | Dec-23 | Sep-23 | Dec-22 | Sep-22 | Dec-21 | Sep-21 | Dec-20 | Sep-20 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Operating Revenue
|
117.35
|
75.56
|
10.12
|
1.70
|
1.70
|
6.19
|
|||||
|
Cost of Revenue
|
98.97
|
96.59
|
141.02
|
6.57
|
6.57
|
137.22
|
|||||
|
Gross Profit
|
18.38
|
-21.03
|
-130.90
|
1.70
|
-4.87
|
6.19
|
|||||
|
Operating Expenses
|
265.72
|
260.41
|
110.53
|
181.40
|
190.16
|
149.09
|
|||||
|
Operating Profit (EBIT)
|
-247.33
|
-281.44
|
-241.43
|
-179.70
|
-195.03
|
-142.89
|
|||||
|
Other Income
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Profit before Tax
|
-279.35
|
-296.85
|
-219.13
|
-208.40
|
-208.40
|
-148.57
|
|||||
|
Provision for Tax
|
0.68
|
-8.65
|
1.53
|
-0.02
|
-0.02
|
0.27
|
|||||
|
Profit after Tax (Net Income)
|
-280.03
|
-288.20
|
-220.66
|
-208.38
|
-208.38
|
-148.84
|
|||||
|
Minority Interest
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Consolidated Profit
|
--
|
--
|
--
|
--
|
--
|
-148.84
|
Liabilities ($ Mln) |
TTM | Dec-25 | Dec-24 | Dec-23 | Sep-23 | Dec-22 | Sep-22 | Dec-21 | Sep-21 | Dec-20 | Sep-20 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Shareholder's Funds
|
74.84
|
178.13
|
427.33
|
111.47
|
111.47
|
298.67
|
|||||
|
Minority Interest
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Non-Current Liabilities
|
349.60
|
337.50
|
294.66
|
219.17
|
219.17
|
145.23
|
|||||
|
Current Liabilities
|
68.79
|
73.44
|
60.74
|
44.74
|
44.74
|
46.37
|
|||||
|
Total Liabilities
|
562.02
|
589.07
|
782.73
|
375.38
|
375.38
|
490.27
|
Assets ($ Mln) |
TTM | Dec-25 | Dec-24 | Dec-23 | Sep-23 | Dec-22 | Sep-22 | Dec-21 | Sep-21 | Dec-20 | Sep-20 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Non-Current Assets
|
157.14
|
153.15
|
121.80
|
100.08
|
100.08
|
64.50
|
|||||
|
Current Assets
|
336.09
|
435.92
|
660.93
|
275.30
|
275.30
|
425.77
|
|||||
|
Total Assets
|
562.02
|
589.07
|
782.73
|
375.38
|
375.38
|
490.27
|
|||||
|
Total Debt*
|
83.51
|
351.59
|
52.63
|
52.97
|
52.97
|
24.26
|
|||||
|
Net Current Assets
|
267.30
|
362.48
|
600.19
|
230.57
|
230.57
|
379.41
|
Cashflow ($ Mln) |
TTM | Dec-25 | Dec-24 | Dec-23 | Sep-23 | Dec-22 | Sep-22 | Dec-21 | Sep-21 | Dec-20 | Sep-20 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Cash From Operating Activities
|
--
|
-283.57
|
-206.27
|
-145.59
|
-145.59
|
-112.31
|
|||||
|
Cash Flow from Investing Activities
|
--
|
158.46
|
-394.55
|
-10.99
|
--
|
-10.84
|
|||||
|
Cash from Financing Activities
|
--
|
-4.34
|
589.55
|
-0.88
|
-0.88
|
223.61
|
|||||
|
Net Cash Inflow / Outflow
|
--
|
--
|
--
|
--
|
--
|
--
|
Financials Ratios |
TTM | Dec-25 | Dec-24 | Dec-23 | Sep-23 | Dec-22 | Sep-22 | Dec-21 | Sep-21 | Dec-20 | Sep-20 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Adjusted EPS ($)
|
-1.05
|
-1.08
|
-0.83
|
-1.20
|
-1.20
|
-1.27
|
|||||
|
Cash EPS ($)
|
--
|
-1.05
|
-0.80
|
-1.16
|
-1.16
|
-1.21
|
|||||
|
Adjusted Book Value ($)
|
--
|
0.67
|
1.61
|
0.64
|
0.64
|
2.55
|
|||||
|
Dividend per Share ($)
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Cash Flow per Share ($)
|
--
|
-1.07
|
-0.78
|
-0.84
|
-0.84
|
-0.96
|
|||||
|
Free Cash Flow per Share ($)
|
--
|
-1.17
|
-0.91
|
-0.90
|
-0.90
|
-1.05
|
Profitability Ratios |
TTM | Dec-25 | Dec-24 | Dec-23 | Sep-23 | Dec-22 | Sep-22 | Dec-21 | Sep-21 | Dec-20 | Sep-20 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
ROCE (%)
|
--
|
-57.09
|
-68.49
|
-126.72
|
-85.51
|
-46.09
|
|||||
|
ROE (%)
|
-221.39
|
-95.20
|
-81.91
|
-186.93
|
-101.61
|
-49.83
|
|||||
|
ROA (%)
|
-41.45
|
-42.02
|
-38.11
|
-55.51
|
-48.14
|
-30.36
|
|||||
|
EBIT Margin (%)
|
-197.90
|
-344.20
|
-2,379.34
|
-9,619.26
|
-11,485.75
|
-2,254.79
|
|||||
|
Net Margin (%)
|
-238.62
|
-381.40
|
-2,180.45
|
-12,272.26
|
-12,272.26
|
-2,402.95
|
|||||
|
Cash Profit Margin (%)
|
0.00
|
--
|
--
|
--
|
--
|
--
|
Growth Ratios |
TTM | Dec-25 | Dec-24 | Dec-23 | Sep-23 | Dec-22 | Sep-22 | Dec-21 | Sep-21 | Dec-20 | Sep-20 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Revenue Growth (%)
|
292.05
|
6.47
|
4.96
|
-0.73
|
-0.73
|
3.11
|
|||||
|
EBIT Growth (%)
|
6.66
|
-8.02
|
-47.42
|
-16.95
|
-19.08
|
0.90
|
|||||
|
Net Profit Growth (%)
|
-22.94
|
-30.61
|
-5.89
|
-40.01
|
-40.01
|
-4.75
|
|||||
|
EPS Growth (%)
|
-22.93
|
-0.31
|
0.31
|
0.06
|
0.27
|
0.35
|
|||||
|
Book Value Growth (%)
|
-78.40
|
--
|
--
|
--
|
--
|
--
|
Valuation Ratios |
TTM | Dec-25 | Dec-24 | Dec-23 | Sep-23 | Dec-22 | Sep-22 | Dec-21 | Sep-21 | Dec-20 | Sep-20 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Price / Earnings
|
--
|
-1.84
|
-2.83
|
-5.38
|
-1.95
|
-1.50
|
|||||
|
Price / Book Value
|
8.14
|
2.97
|
1.46
|
10.05
|
3.64
|
0.75
|
|||||
|
Dividend Yield (%)
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
EV/EBITDA
|
0.03
|
-2.32
|
-0.39
|
-5.96
|
-1.16
|
1.02
|
|||||
|
Close Price ($)
|
1.60
|
1.99
|
2.35
|
6.44
|
2.33
|
1.90
|
|||||
|
High Price ($)
|
2.70
|
2.80
|
7.45
|
6.94
|
3.54
|
5.59
|
|||||
|
Low Price ($)
|
1.18
|
1.11
|
2.07
|
1.61
|
1.60
|
1.60
|
|||||
|
Market Cap ($ Cr)
|
596.20
|
--
|
--
|
--
|
--
|
--
|
Solvency Ratios |
TTM | Dec-25 | Dec-24 | Dec-23 | Sep-23 | Dec-22 | Sep-22 | Dec-21 | Sep-21 | Dec-20 | Sep-20 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Debt to Equity
|
--
|
1.97
|
0.12
|
0.48
|
0.48
|
0.08
|
|||||
|
Short term debt to equity ratio
|
0.08
|
0.08
|
0.01
|
0.05
|
0.05
|
0.02
|
|||||
|
Current Ratio
|
4.89
|
5.94
|
10.88
|
6.15
|
6.15
|
9.18
|
|||||
|
Quick Ratio
|
4.40
|
5.48
|
10.81
|
6.68
|
6.70
|
8.88
|
|||||
|
Interest Coverage
|
-4.93
|
-7.08
|
-25.91
|
-3.62
|
-4.33
|
-15.68
|
Operating Efficiency Ratios |
TTM | Dec-25 | Dec-24 | Dec-23 | Sep-23 | Dec-22 | Sep-22 | Dec-21 | Sep-21 | Dec-20 | Sep-20 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Debtors to sales (%)
|
37.83
|
100.30
|
476.68
|
61.66
|
1,445.35
|
467.81
|
|||||
|
Asset Turnover
|
0.17
|
0.11
|
0.02
|
0.00
|
0.00
|
0.01
|
|||||
|
Receivable days
|
--
|
299.76
|
889.43
|
2,752.17
|
5,756.02
|
1,708.67
|
|||||
|
Inventory Days
|
--
|
70.61
|
-25.07
|
-1,336.29
|
-288.92
|
37.68
|
|||||
|
Payable days
|
--
|
9.55
|
2.68
|
5.73
|
17.64
|
1.41
|
|||||
|
Cash Conversion Cycle
|
--
|
360.81
|
861.68
|
1,410.15
|
5,449.47
|
1,744.93
|