Market cap
$4 Mln
Revenue (TTM)
$8 Mln
P/E Ratio
--
P/B Ratio
0.2
Div. Yield
0 %
Income Statement ($ Mln) |
TTM | Mar-26 | Mar-25 | Mar-24 | Mar-23 | Mar-22 | Mar-21 | Mar-20 | Mar-19 | Mar-18 | Mar-17 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Operating Revenue
|
7.98
|
5.37
|
4.18
|
5.15
|
7.94
|
12.69
|
|||||
|
Cost of Revenue
|
7.00
|
4.61
|
3.55
|
4.04
|
6.10
|
10.63
|
|||||
|
Gross Profit
|
0.98
|
0.76
|
0.63
|
1.12
|
1.84
|
2.06
|
|||||
|
Operating Expenses
|
2.83
|
2.29
|
2.45
|
2.25
|
2.30
|
2.12
|
|||||
|
Operating Profit (EBIT)
|
-1.85
|
-1.53
|
-1.82
|
-1.13
|
-0.46
|
-0.06
|
|||||
|
Other Income
|
--
|
--
|
--
|
--
|
--
|
0.17
|
|||||
|
Profit before Tax
|
-2.41
|
-4.93
|
-5.09
|
-3.10
|
1.34
|
0.10
|
|||||
|
Provision for Tax
|
0.00
|
0.00
|
0.00
|
0.01
|
0.02
|
0.02
|
|||||
|
Profit after Tax (Net Income)
|
-1.69
|
-4.47
|
-5.09
|
-3.11
|
1.32
|
0.08
|
|||||
|
Minority Interest
|
0.01
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Consolidated Profit
|
--
|
--
|
--
|
--
|
--
|
0.08
|
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
|
25.43
|
21.80
|
21.73
|
26.05
|
24.12
|
-0.07
|
|||||
|
Minority Interest
|
0.01
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Non-Current Liabilities
|
1.48
|
4.50
|
23.48
|
21.71
|
13.66
|
2.77
|
|||||
|
Current Liabilities
|
7.37
|
3.06
|
3.95
|
4.58
|
3.53
|
10.39
|
|||||
|
Total Liabilities
|
41.52
|
29.25
|
49.17
|
52.34
|
41.30
|
13.09
|
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
|
6.78
|
6.34
|
19.38
|
23.16
|
18.26
|
7.40
|
|||||
|
Current Assets
|
27.37
|
22.91
|
29.79
|
29.18
|
23.04
|
5.69
|
|||||
|
Total Assets
|
41.52
|
29.25
|
49.17
|
52.34
|
41.30
|
13.09
|
|||||
|
Total Debt*
|
0.72
|
0.67
|
22.42
|
24.07
|
14.01
|
10.38
|
|||||
|
Net Current Assets
|
20.00
|
19.84
|
25.84
|
24.60
|
19.52
|
-4.70
|
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
|
--
|
-0.60
|
0.82
|
-0.41
|
-1.57
|
1.09
|
|||||
|
Cash Flow from Investing Activities
|
--
|
-0.30
|
-0.21
|
0.09
|
-21.17
|
-0.20
|
|||||
|
Cash from Financing Activities
|
--
|
1.15
|
-1.10
|
0.52
|
21.85
|
-1.37
|
|||||
|
Net Cash Inflow / Outflow
|
--
|
--
|
--
|
--
|
--
|
-0.48
|
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 ($)
|
-3.76
|
-5.72
|
-12.64
|
-0.58
|
5.58
|
0.43
|
|||||
|
Cash EPS ($)
|
--
|
-5.01
|
-8.50
|
-0.52
|
7.04
|
1.30
|
|||||
|
Adjusted Book Value ($)
|
--
|
27.91
|
53.94
|
4.84
|
102.04
|
--
|
|||||
|
Dividend per Share ($)
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Cash Flow per Share ($)
|
--
|
-0.77
|
2.03
|
-0.08
|
-6.64
|
6.04
|
|||||
|
Free Cash Flow per Share ($)
|
--
|
-1.00
|
1.53
|
-0.10
|
-6.64
|
4.94
|
Profitability Ratios |
TTM | Mar-26 | Mar-25 | Mar-24 | Mar-23 | Mar-22 | Mar-21 | Mar-20 | Mar-19 | Mar-18 | Mar-17 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
ROCE (%)
|
--
|
-13.42
|
-10.81
|
-7.05
|
5.45
|
0.63
|
|||||
|
ROE (%)
|
-7.14
|
-20.53
|
-21.32
|
-12.40
|
10.97
|
-102.05
|
|||||
|
ROA (%)
|
-3.54
|
-11.40
|
-10.04
|
-6.64
|
4.85
|
0.50
|
|||||
|
EBIT Margin (%)
|
-29.72
|
-80.39
|
-94.30
|
10.77
|
35.87
|
0.88
|
|||||
|
Net Margin (%)
|
-21.14
|
-83.21
|
-121.84
|
-60.33
|
16.61
|
0.61
|
|||||
|
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 (%)
|
85.17
|
0.28
|
-0.19
|
-0.35
|
-0.37
|
-0.49
|
|||||
|
EBIT Growth (%)
|
29.77
|
-9.52
|
-810.41
|
-80.52
|
2,458.42
|
103.14
|
|||||
|
Net Profit Growth (%)
|
60.61
|
12.27
|
-63.83
|
-335.62
|
1,591.91
|
102.17
|
|||||
|
EPS Growth (%)
|
65.52
|
0.55
|
-20.89
|
-1.10
|
11.93
|
1.02
|
|||||
|
Book Value Growth (%)
|
-46.67
|
--
|
--
|
--
|
--
|
--
|
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
|
--
|
-0.96
|
-0.07
|
-1.58
|
0.18
|
17.38
|
|||||
|
Price / Book Value
|
0.16
|
0.20
|
0.02
|
0.19
|
0.01
|
-18.99
|
|||||
|
Dividend Yield (%)
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
EV/EBITDA
|
3.65
|
2.02
|
-2.18
|
12.05
|
-1.26
|
38.44
|
|||||
|
Close Price ($)
|
3.03
|
5.51
|
12.93
|
13.65
|
151.50
|
1,125.00
|
|||||
|
High Price ($)
|
19.50
|
27.90
|
17.70
|
244.50
|
98,481.00
|
1,125.00
|
|||||
|
Low Price ($)
|
2.91
|
3.32
|
7.28
|
12.15
|
145.50
|
1,050.00
|
|||||
|
Market Cap ($ Cr)
|
4.30
|
--
|
--
|
--
|
--
|
--
|
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
|
1.03
|
0.92
|
0.58
|
-145.39
|
|||||
|
Short term debt to equity ratio
|
0.03
|
0.03
|
0.08
|
0.10
|
0.11
|
-106.63
|
|||||
|
Current Ratio
|
3.71
|
7.47
|
7.54
|
6.37
|
6.54
|
0.55
|
|||||
|
Quick Ratio
|
3.69
|
7.42
|
7.50
|
6.35
|
6.45
|
0.41
|
|||||
|
Interest Coverage
|
-58.71
|
-7.02
|
-3.44
|
0.15
|
1.89
|
11.26
|
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 (%)
|
53.64
|
182.56
|
133.43
|
121.58
|
39.55
|
21.48
|
|||||
|
Asset Turnover
|
0.17
|
0.14
|
0.08
|
0.11
|
0.29
|
0.81
|
|||||
|
Receivable days
|
--
|
523.07
|
517.39
|
333.38
|
134.90
|
116.52
|
|||||
|
Inventory Days
|
--
|
13.77
|
11.86
|
15.78
|
51.87
|
29.53
|
|||||
|
Payable days
|
--
|
31.18
|
21.25
|
28.35
|
47.94
|
76.57
|
|||||
|
Cash Conversion Cycle
|
--
|
505.66
|
508.00
|
320.81
|
138.84
|
69.48
|