Market cap
$30 Mln
Revenue (TTM)
$0 Mln
P/E Ratio
--
P/B Ratio
2.5
Div. Yield
0 %
Income Statement ($ Mln) |
TTM | Mar-26 | Mar-25 | Mar-24 | Mar-23 | Mar-22 | Mar-21 | Mar-20 | Mar-19 | Mar-18 | Mar-17 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Operating Revenue
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Cost of Revenue
|
1.26
|
1.67
|
1.43
|
0.77
|
0.36
|
0.20
|
|||||
|
Gross Profit
|
-1.26
|
-1.67
|
-1.43
|
-0.77
|
-0.36
|
-0.20
|
|||||
|
Operating Expenses
|
26.85
|
25.89
|
19.05
|
17.53
|
13.88
|
14.93
|
|||||
|
Operating Profit (EBIT)
|
-27.29
|
-27.56
|
-19.05
|
-17.53
|
-13.88
|
-14.93
|
|||||
|
Other Income
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Profit before Tax
|
-28.02
|
-28.24
|
-18.82
|
-17.47
|
-13.88
|
-18.63
|
|||||
|
Provision for Tax
|
0.00
|
0.00
|
0.00
|
0.00
|
0.00
|
0.00
|
|||||
|
Profit after Tax (Net Income)
|
-28.03
|
-28.24
|
-18.82
|
-17.47
|
-13.88
|
-18.63
|
|||||
|
Minority Interest
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Consolidated Profit
|
--
|
--
|
--
|
--
|
-13.88
|
-18.63
|
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
|
10.76
|
12.96
|
17.08
|
11.54
|
5.08
|
8.84
|
|||||
|
Minority Interest
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Non-Current Liabilities
|
--
|
--
|
0.39
|
0.82
|
1.19
|
0.04
|
|||||
|
Current Liabilities
|
1.49
|
1.87
|
1.27
|
1.46
|
0.98
|
0.97
|
|||||
|
Total Liabilities
|
13.74
|
14.83
|
18.74
|
13.81
|
7.25
|
9.85
|
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
|
7.41
|
7.29
|
5.22
|
4.11
|
3.20
|
0.46
|
|||||
|
Current Assets
|
4.85
|
7.54
|
13.52
|
9.70
|
4.05
|
9.39
|
|||||
|
Total Assets
|
13.74
|
14.83
|
18.74
|
13.81
|
7.25
|
9.85
|
|||||
|
Total Debt*
|
0.28
|
0.39
|
0.82
|
1.19
|
1.55
|
0.18
|
|||||
|
Net Current Assets
|
3.36
|
5.67
|
12.25
|
8.24
|
3.07
|
8.42
|
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
|
--
|
-23.75
|
-15.72
|
-13.95
|
-11.01
|
-10,259.53
|
|||||
|
Cash Flow from Investing Activities
|
--
|
-3.93
|
-2.49
|
-1.70
|
-1.64
|
-54.76
|
|||||
|
Cash from Financing Activities
|
--
|
21.53
|
22.08
|
21.09
|
7.37
|
17,922.20
|
|||||
|
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 ($)
|
-10.11
|
-6.06
|
-13.24
|
-17.61
|
-38.02
|
-63.55
|
|||||
|
Cash EPS ($)
|
--
|
-5.70
|
-12.49
|
-17.18
|
-37.61
|
-62.88
|
|||||
|
Adjusted Book Value ($)
|
--
|
2.78
|
12.01
|
11.62
|
13.91
|
30.14
|
|||||
|
Dividend per Share ($)
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Cash Flow per Share ($)
|
--
|
-5.10
|
-11.06
|
-14.06
|
-30.17
|
-34,991.57
|
|||||
|
Free Cash Flow per Share ($)
|
--
|
-5.94
|
-12.81
|
-15.77
|
-34.66
|
-35,178.35
|
Profitability Ratios |
TTM | Mar-26 | Mar-25 | Mar-24 | Mar-23 | Mar-22 | Mar-21 | Mar-20 | Mar-19 | Mar-18 | Mar-17 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
ROCE (%)
|
--
|
-180.78
|
-122.96
|
-180.60
|
-177.45
|
-352.94
|
|||||
|
ROE (%)
|
-336.75
|
-188.05
|
-131.58
|
-210.34
|
-199.51
|
-492.82
|
|||||
|
ROA (%)
|
-187.07
|
-168.27
|
-115.69
|
-165.97
|
-162.41
|
-308.12
|
|||||
|
EBIT Margin (%)
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Net Margin (%)
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Cash Profit Margin (%)
|
--
|
--
|
--
|
--
|
--
|
--
|
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 (%)
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
EBIT Growth (%)
|
-27.73
|
-46.42
|
-7.75
|
-25.88
|
12.61
|
-116.43
|
|||||
|
Net Profit Growth (%)
|
-31.03
|
-50.03
|
-7.75
|
-25.87
|
25.51
|
-152.55
|
|||||
|
EPS Growth (%)
|
33.94
|
0.54
|
0.25
|
0.54
|
0.40
|
-0.81
|
|||||
|
Book Value Growth (%)
|
-69.83
|
--
|
--
|
--
|
--
|
--
|
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
|
--
|
-0.87
|
-0.08
|
-0.11
|
-0.04
|
-0.07
|
|||||
|
Price / Book Value
|
2.53
|
1.90
|
0.09
|
0.16
|
0.10
|
0.15
|
|||||
|
Dividend Yield (%)
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
EV/EBITDA
|
-3.21
|
-0.70
|
0.60
|
0.36
|
0.13
|
0.48
|
|||||
|
Close Price ($)
|
4.50
|
5.28
|
32.70
|
55.50
|
43.50
|
132.00
|
|||||
|
High Price ($)
|
30.00
|
34.50
|
79.50
|
66.60
|
162.90
|
585.00
|
|||||
|
Low Price ($)
|
3.13
|
3.55
|
20.40
|
25.20
|
43.20
|
76.50
|
|||||
|
Market Cap ($ Cr)
|
30.00
|
--
|
--
|
--
|
--
|
--
|
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
|
--
|
0.03
|
0.05
|
0.10
|
0.30
|
0.02
|
|||||
|
Short term debt to equity ratio
|
0.03
|
0.03
|
0.02
|
0.03
|
0.07
|
0.02
|
|||||
|
Current Ratio
|
3.25
|
4.03
|
10.69
|
6.66
|
4.13
|
9.68
|
|||||
|
Quick Ratio
|
3.25
|
--
|
--
|
--
|
4.04
|
--
|
|||||
|
Interest Coverage
|
--
|
--
|
--
|
--
|
-14.23
|
-5.77
|
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 (%)
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Asset Turnover
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Receivable days
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Inventory Days
|
--
|
--
|
--
|
45.18
|
97.62
|
--
|
|||||
|
Payable days
|
--
|
145.27
|
145.28
|
258.48
|
300.54
|
435.17
|
|||||
|
Cash Conversion Cycle
|
--
|
--
|
--
|
--
|
--
|
--
|