Market cap
$822 Mln
Revenue (TTM)
$0 Mln
P/E Ratio
--
P/B Ratio
47.2
Div. Yield
0 %
Income Statement ($ Mln) |
TTM | Sep-24 | Sep-23 | Sep-22 | Sep-21 | Sep-20 | Sep-19 | Sep-18 | Sep-17 | Sep-16 | Sep-15 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Operating Revenue
|
0.35
|
--
|
--
|
4.36
|
4.35
|
0.12
|
|||||
|
Cost of Revenue
|
0.28
|
0.27
|
-0.27
|
3.43
|
0.20
|
0.07
|
|||||
|
Gross Profit
|
0.07
|
-0.27
|
0.27
|
0.93
|
-0.20
|
0.05
|
|||||
|
Operating Expenses
|
9.42
|
15.22
|
14.30
|
16.93
|
10.45
|
6.88
|
|||||
|
Operating Profit (EBIT)
|
-9.42
|
-15.22
|
-15.29
|
-12.57
|
-10.45
|
-6.83
|
|||||
|
Other Income
|
--
|
--
|
--
|
-7.50
|
--
|
--
|
|||||
|
Profit before Tax
|
-13.41
|
-16.58
|
-15.29
|
-20.07
|
-25.36
|
-13.56
|
|||||
|
Provision for Tax
|
23.66
|
0.31
|
5.15
|
7.50
|
14.91
|
6.16
|
|||||
|
Profit after Tax (Net Income)
|
-13.41
|
-16.58
|
-20.44
|
-20.07
|
-40.27
|
-13.56
|
|||||
|
Minority Interest
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Consolidated Profit
|
-11.99
|
--
|
-20.44
|
-20.07
|
-25.36
|
-13.56
|
Liabilities ($ Mln) |
TTM | Sep-24 | Sep-23 | Sep-22 | Sep-21 | Sep-20 | Sep-19 | Sep-18 | Sep-17 | Sep-16 | Sep-15 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Shareholder's Funds
|
-4.79
|
-2.16
|
3.74
|
9.86
|
1.24
|
-1.91
|
|||||
|
Minority Interest
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Non-Current Liabilities
|
0.15
|
0.66
|
--
|
0.09
|
0.18
|
0.02
|
|||||
|
Current Liabilities
|
5.13
|
5.16
|
4.52
|
3.81
|
11.47
|
6.57
|
|||||
|
Total Liabilities
|
5.62
|
3.66
|
8.27
|
13.76
|
12.89
|
4.68
|
Assets ($ Mln) |
TTM | Sep-24 | Sep-23 | Sep-22 | Sep-21 | Sep-20 | Sep-19 | Sep-18 | Sep-17 | Sep-16 | Sep-15 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Non-Current Assets
|
0.32
|
0.55
|
0.24
|
1.16
|
0.63
|
0.38
|
|||||
|
Current Assets
|
0.17
|
3.11
|
8.02
|
12.59
|
12.26
|
4.30
|
|||||
|
Total Assets
|
5.62
|
3.66
|
8.27
|
13.76
|
12.89
|
4.68
|
|||||
|
Total Debt*
|
3.88
|
5.08
|
2.92
|
2.56
|
10.17
|
4.53
|
|||||
|
Net Current Assets
|
-4.96
|
-2.05
|
3.50
|
8.79
|
0.79
|
-2.28
|
Cashflow ($ Mln) |
TTM | Sep-24 | Sep-23 | Sep-22 | Sep-21 | Sep-20 | Sep-19 | Sep-18 | Sep-17 | Sep-16 | Sep-15 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Cash From Operating Activities
|
--
|
-12.83
|
-10.35
|
-6.92
|
-6.85
|
-3.91
|
|||||
|
Cash Flow from Investing Activities
|
--
|
-0.07
|
-0.08
|
-0.86
|
-0.30
|
-0.07
|
|||||
|
Cash from Financing Activities
|
--
|
7.98
|
5.86
|
8.11
|
15.11
|
6.38
|
|||||
|
Net Cash Inflow / Outflow
|
--
|
--
|
--
|
0.34
|
--
|
--
|
Financials Ratios |
TTM | Sep-24 | Sep-23 | Sep-22 | Sep-21 | Sep-20 | Sep-19 | Sep-18 | Sep-17 | Sep-16 | Sep-15 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Adjusted EPS ($)
|
-1.77
|
-0.63
|
-0.37
|
-0.50
|
-1.30
|
-0.57
|
|||||
|
Cash EPS ($)
|
--
|
-0.62
|
-0.36
|
-0.49
|
-1.29
|
-0.56
|
|||||
|
Adjusted Book Value ($)
|
--
|
--
|
0.07
|
0.24
|
0.04
|
--
|
|||||
|
Dividend per Share ($)
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Cash Flow per Share ($)
|
--
|
-0.49
|
-0.19
|
-0.17
|
-0.22
|
-0.17
|
|||||
|
Free Cash Flow per Share ($)
|
--
|
-0.49
|
-0.19
|
-0.19
|
-0.23
|
-0.17
|
Profitability Ratios |
TTM | Sep-24 | Sep-23 | Sep-22 | Sep-21 | Sep-20 | Sep-19 | Sep-18 | Sep-17 | Sep-16 | Sep-15 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
ROCE (%)
|
--
|
-345.95
|
-214.28
|
-168.46
|
-574.40
|
-771.31
|
|||||
|
ROE (%)
|
--
|
-2,088.79
|
-300.49
|
-361.48
|
11,972.98
|
520.43
|
|||||
|
ROA (%)
|
-185.13
|
-277.98
|
-185.64
|
-150.64
|
-458.40
|
-370.48
|
|||||
|
EBIT Margin (%)
|
-2,899.51
|
--
|
--
|
-277.25
|
-240.06
|
-6,124.36
|
|||||
|
Net Margin (%)
|
-3,849.83
|
--
|
--
|
639.78
|
-925.54
|
-11,122.77
|
|||||
|
Cash Profit Margin (%)
|
-0.02
|
--
|
--
|
--
|
--
|
--
|
Growth Ratios |
TTM | Sep-24 | Sep-23 | Sep-22 | Sep-21 | Sep-20 | Sep-19 | Sep-18 | Sep-17 | Sep-16 | Sep-15 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Revenue Growth (%)
|
--
|
--
|
-1.00
|
0.00
|
34.69
|
-0.93
|
|||||
|
EBIT Growth (%)
|
32.66
|
1.45
|
-26.48
|
-15.72
|
-39.87
|
-60.00
|
|||||
|
Net Profit Growth (%)
|
15.92
|
18.89
|
-1.85
|
50.16
|
-196.94
|
-78.18
|
|||||
|
EPS Growth (%)
|
-223.46
|
-0.72
|
0.26
|
0.62
|
-1.27
|
-0.67
|
|||||
|
Book Value Growth (%)
|
-306.97
|
--
|
--
|
--
|
--
|
--
|
Valuation Ratios |
TTM | Sep-24 | Sep-23 | Sep-22 | Sep-21 | Sep-20 | Sep-19 | Sep-18 | Sep-17 | Sep-16 | Sep-15 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Price / Earnings
|
--
|
-0.45
|
-0.68
|
-3.68
|
-1.92
|
-3.85
|
|||||
|
Price / Book Value
|
47.22
|
-3.49
|
3.73
|
7.49
|
62.25
|
-27.25
|
|||||
|
Dividend Yield (%)
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
EV/EBITDA
|
-3.51
|
-0.64
|
-0.58
|
-5.44
|
-7.34
|
-7.25
|
|||||
|
Close Price ($)
|
1.98
|
0.29
|
0.25
|
1.83
|
2.49
|
2.20
|
|||||
|
High Price ($)
|
9.47
|
0.94
|
2.02
|
4.00
|
4.83
|
3.45
|
|||||
|
Low Price ($)
|
0.06
|
0.23
|
0.23
|
1.15
|
1.10
|
0.81
|
|||||
|
Market Cap ($ Cr)
|
822.26
|
--
|
--
|
--
|
--
|
--
|
Solvency Ratios |
TTM | Sep-24 | Sep-23 | Sep-22 | Sep-21 | Sep-20 | Sep-19 | Sep-18 | Sep-17 | Sep-16 | Sep-15 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Debt to Equity
|
--
|
-2.36
|
0.78
|
0.26
|
8.19
|
-2.36
|
|||||
|
Short term debt to equity ratio
|
-0.78
|
-2.05
|
0.78
|
0.25
|
7.84
|
-2.25
|
|||||
|
Current Ratio
|
0.03
|
0.60
|
1.77
|
3.31
|
1.07
|
0.65
|
|||||
|
Quick Ratio
|
0.03
|
--
|
--
|
--
|
--
|
0.65
|
|||||
|
Interest Coverage
|
-3.05
|
-9.96
|
-39.24
|
-1.51
|
-0.70
|
-1.23
|
Operating Efficiency Ratios |
TTM | Sep-24 | Sep-23 | Sep-22 | Sep-21 | Sep-20 | Sep-19 | Sep-18 | Sep-17 | Sep-16 | Sep-15 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Debtors to sales (%)
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Asset Turnover
|
0.05
|
--
|
--
|
0.33
|
0.50
|
0.03
|
|||||
|
Receivable days
|
--
|
--
|
--
|
--
|
--
|
94.43
|
|||||
|
Inventory Days
|
--
|
--
|
--
|
--
|
--
|
18.60
|
|||||
|
Payable days
|
--
|
1,247.53
|
-1,212.86
|
50.37
|
829.96
|
3,435.02
|
|||||
|
Cash Conversion Cycle
|
--
|
--
|
--
|
--
|
-829.96
|
-3,321.99
|