Market cap
$5 Mln
Revenue (TTM)
$1 Mln
P/E Ratio
--
P/B Ratio
0.2
Div. Yield
0 %
Income Statement ($ Mln) |
TTM | Apr-25 | Apr-24 | Apr-23 | Apr-22 | Apr-21 | Apr-20 | Apr-19 | Apr-18 | Apr-17 | Apr-14 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Operating Revenue
|
0.74
|
0.87
|
4.95
|
8.49
|
5.48
|
4.72
|
|||||
|
Cost of Revenue
|
0.01
|
0.04
|
0.11
|
0.09
|
0.11
|
0.76
|
|||||
|
Gross Profit
|
0.73
|
0.83
|
4.84
|
8.41
|
5.37
|
3.96
|
|||||
|
Operating Expenses
|
10.23
|
9.11
|
8.29
|
6.14
|
6.40
|
4.36
|
|||||
|
Operating Profit (EBIT)
|
-9.61
|
-8.28
|
-3.44
|
2.27
|
-1.03
|
-0.40
|
|||||
|
Other Income
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Profit before Tax
|
-28.13
|
-28.30
|
-7.33
|
3.81
|
4.05
|
2.08
|
|||||
|
Provision for Tax
|
--
|
--
|
-2.34
|
0.85
|
0.54
|
0.61
|
|||||
|
Profit after Tax (Net Income)
|
-28.13
|
-28.30
|
-4.99
|
2.95
|
3.50
|
1.47
|
|||||
|
Minority Interest
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Consolidated Profit
|
--
|
--
|
--
|
--
|
3.50
|
1.47
|
Liabilities ($ Mln) |
TTM | Apr-25 | Apr-24 | Apr-23 | Apr-22 | Apr-21 | Apr-20 | Apr-19 | Apr-18 | Apr-17 | Apr-14 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Shareholder's Funds
|
21.60
|
14.91
|
37.94
|
36.16
|
25.24
|
14.18
|
|||||
|
Minority Interest
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Non-Current Liabilities
|
0.49
|
0.50
|
0.50
|
0.50
|
0.50
|
2.39
|
|||||
|
Current Liabilities
|
3.96
|
5.50
|
3.12
|
5.16
|
6.03
|
9.15
|
|||||
|
Total Liabilities
|
30.02
|
20.90
|
41.56
|
41.82
|
31.76
|
25.72
|
Assets ($ Mln) |
TTM | Apr-25 | Apr-24 | Apr-23 | Apr-22 | Apr-21 | Apr-20 | Apr-19 | Apr-18 | Apr-17 | Apr-14 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Non-Current Assets
|
25.02
|
20.50
|
40.51
|
39.28
|
28.85
|
21.23
|
|||||
|
Current Assets
|
1.04
|
0.40
|
1.04
|
2.54
|
2.91
|
4.48
|
|||||
|
Total Assets
|
30.02
|
20.90
|
41.56
|
41.82
|
31.76
|
25.72
|
|||||
|
Total Debt*
|
2.42
|
2.68
|
2.42
|
2.79
|
4.14
|
5.33
|
|||||
|
Net Current Assets
|
-2.92
|
-5.10
|
-2.07
|
-2.62
|
-3.11
|
-4.67
|
Cashflow ($ Mln) |
TTM | Apr-25 | Apr-24 | Apr-23 | Apr-22 | Apr-21 | Apr-20 | Apr-19 | Apr-18 | Apr-17 | Apr-14 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Cash From Operating Activities
|
--
|
-5.34
|
-4.88
|
-4.62
|
-3.01
|
-3.25
|
|||||
|
Cash Flow from Investing Activities
|
--
|
--
|
-0.02
|
0.20
|
-0.32
|
0.24
|
|||||
|
Cash from Financing Activities
|
--
|
4.77
|
5.19
|
4.51
|
1.33
|
5.47
|
|||||
|
Net Cash Inflow / Outflow
|
--
|
--
|
--
|
--
|
--
|
--
|
Financials Ratios |
TTM | Apr-25 | Apr-24 | Apr-23 | Apr-22 | Apr-21 | Apr-20 | Apr-19 | Apr-18 | Apr-17 | Apr-14 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Adjusted EPS ($)
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Cash EPS ($)
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Adjusted Book Value ($)
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Dividend per Share ($)
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Cash Flow per Share ($)
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Free Cash Flow per Share ($)
|
--
|
--
|
--
|
--
|
--
|
--
|
Profitability Ratios |
TTM | Apr-25 | Apr-24 | Apr-23 | Apr-22 | Apr-21 | Apr-20 | Apr-19 | Apr-18 | Apr-17 | Apr-14 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
ROCE (%)
|
--
|
-97.67
|
-12.58
|
8.65
|
14.33
|
13.84
|
|||||
|
ROE (%)
|
-125.78
|
-107.11
|
-13.46
|
9.63
|
17.78
|
19.78
|
|||||
|
ROA (%)
|
-75.67
|
-90.62
|
-11.96
|
8.03
|
12.19
|
10.52
|
|||||
|
EBIT Margin (%)
|
-973.70
|
-3,249.50
|
-147.02
|
45.95
|
57.80
|
-8.50
|
|||||
|
Net Margin (%)
|
-3,804.10
|
-3,255.05
|
-100.70
|
34.79
|
63.92
|
31.13
|
|||||
|
Cash Profit Margin (%)
|
-0.05
|
--
|
--
|
--
|
--
|
--
|
Growth Ratios |
TTM | Apr-25 | Apr-24 | Apr-23 | Apr-22 | Apr-21 | Apr-20 | Apr-19 | Apr-18 | Apr-17 | Apr-14 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Revenue Growth (%)
|
-9.00
|
-0.82
|
-0.42
|
0.55
|
0.16
|
1.69
|
|||||
|
EBIT Growth (%)
|
30.24
|
-288.11
|
-286.52
|
23.20
|
888.98
|
-190.48
|
|||||
|
Net Profit Growth (%)
|
-171.51
|
-467.58
|
-268.74
|
-15.66
|
138.39
|
142.98
|
|||||
|
EPS Growth (%)
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Book Value Growth (%)
|
--
|
--
|
--
|
--
|
--
|
--
|
Valuation Ratios |
TTM | Apr-25 | Apr-24 | Apr-23 | Apr-22 | Apr-21 | Apr-20 | Apr-19 | Apr-18 | Apr-17 | Apr-14 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Price / Earnings
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Price / Book Value
|
0.20
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Dividend Yield (%)
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
EV/EBITDA
|
3.65
|
-0.08
|
-0.24
|
0.55
|
0.88
|
-7.11
|
|||||
|
Close Price ($)
|
0.71
|
2.02
|
9.29
|
95.20
|
630.00
|
805.00
|
|||||
|
High Price ($)
|
8.75
|
22.85
|
191.10
|
787.50
|
1,211.00
|
980.00
|
|||||
|
Low Price ($)
|
0.61
|
1.41
|
7.78
|
58.10
|
525.00
|
0.15
|
|||||
|
Market Cap ($ Cr)
|
5.43
|
--
|
--
|
--
|
--
|
--
|
Solvency Ratios |
TTM | Apr-25 | Apr-24 | Apr-23 | Apr-22 | Apr-21 | Apr-20 | Apr-19 | Apr-18 | Apr-17 | Apr-14 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Debt to Equity
|
0.02
|
0.18
|
0.06
|
0.08
|
0.16
|
0.38
|
|||||
|
Short term debt to equity ratio
|
0.09
|
0.15
|
0.05
|
0.06
|
0.14
|
0.21
|
|||||
|
Current Ratio
|
0.26
|
0.07
|
0.33
|
0.49
|
0.48
|
0.49
|
|||||
|
Quick Ratio
|
0.26
|
--
|
0.33
|
0.49
|
--
|
--
|
|||||
|
Interest Coverage
|
-311.11
|
-585.85
|
-158.29
|
41.59
|
25.07
|
-4.60
|
Operating Efficiency Ratios |
TTM | Apr-25 | Apr-24 | Apr-23 | Apr-22 | Apr-21 | Apr-20 | Apr-19 | Apr-18 | Apr-17 | Apr-14 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Debtors to sales (%)
|
1.74
|
9.05
|
3.15
|
16.35
|
44.42
|
28.74
|
|||||
|
Asset Turnover
|
0.02
|
0.03
|
0.12
|
0.23
|
0.19
|
0.34
|
|||||
|
Receivable days
|
--
|
49.30
|
56.97
|
82.20
|
126.34
|
52.49
|
|||||
|
Inventory Days
|
--
|
0.01
|
0.00
|
0.00
|
--
|
--
|
|||||
|
Payable days
|
--
|
16,904.64
|
2,445.24
|
3,367.65
|
8,403.22
|
1,069.93
|
|||||
|
Cash Conversion Cycle
|
--
|
-16,855.33
|
-2,388.27
|
-3,285.44
|
--
|
--
|