Market cap
$802 Mln
Revenue (TTM)
$0 Mln
P/E Ratio
--
P/B Ratio
4.2
Div. Yield
0 %
Income Statement ($ Mln) |
TTM | Dec-25 | Dec-24 | Mar-24 | Dec-23 | Mar-23 | Dec-22 | Mar-22 | Dec-21 | Mar-21 | Dec-20 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Operating Revenue
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Cost of Revenue
|
0.15
|
0.20
|
0.25
|
0.30
|
0.30
|
--
|
|||||
|
Gross Profit
|
-0.15
|
-0.20
|
-0.25
|
-0.30
|
-0.30
|
--
|
|||||
|
Operating Expenses
|
38.29
|
30.75
|
34.33
|
37.73
|
38.04
|
0.03
|
|||||
|
Operating Profit (EBIT)
|
-38.29
|
-30.75
|
-34.33
|
-38.04
|
-38.04
|
-0.03
|
|||||
|
Other Income
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Profit before Tax
|
-36.20
|
-29.60
|
-33.89
|
-37.67
|
-37.67
|
-0.03
|
|||||
|
Provision for Tax
|
-0.06
|
-0.06
|
-0.01
|
-1.22
|
-1.22
|
0.00
|
|||||
|
Profit after Tax (Net Income)
|
-36.14
|
-29.54
|
-33.88
|
-36.45
|
-36.45
|
-0.03
|
|||||
|
Minority Interest
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Consolidated Profit
|
-19.33
|
-29.54
|
-33.88
|
--
|
-36.45
|
-25.71
|
Liabilities ($ Mln) |
TTM | Dec-25 | Dec-24 | Mar-24 | Dec-23 | Mar-23 | Dec-22 | Mar-22 | Dec-21 | Mar-21 | Dec-20 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Shareholder's Funds
|
183.84
|
112.52
|
92.15
|
103.54
|
103.54
|
0.10
|
|||||
|
Minority Interest
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Non-Current Liabilities
|
1.01
|
0.34
|
0.46
|
1.11
|
0.18
|
--
|
|||||
|
Current Liabilities
|
2.99
|
3.00
|
2.75
|
4.49
|
4.49
|
0.00
|
|||||
|
Total Liabilities
|
190.83
|
115.86
|
95.35
|
109.13
|
108.20
|
0.11
|
Assets ($ Mln) |
TTM | Dec-25 | Dec-24 | Mar-24 | Dec-23 | Mar-23 | Dec-22 | Mar-22 | Dec-21 | Mar-21 | Dec-20 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Non-Current Assets
|
87.56
|
85.50
|
85.42
|
83.16
|
81.98
|
0.08
|
|||||
|
Current Assets
|
100.28
|
30.35
|
9.93
|
25.97
|
25.97
|
0.02
|
|||||
|
Total Assets
|
288.12
|
115.86
|
95.35
|
109.13
|
108.20
|
0.11
|
|||||
|
Total Debt*
|
1.12
|
0.21
|
0.33
|
0.23
|
0.23
|
--
|
|||||
|
Net Current Assets
|
--
|
27.36
|
7.19
|
21.74
|
21.74
|
--
|
Cashflow ($ Mln) |
TTM | Dec-25 | Dec-24 | Mar-24 | Dec-23 | Mar-23 | Dec-22 | Mar-22 | Dec-21 | Mar-21 | Dec-20 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Cash From Operating Activities
|
--
|
-25.45
|
-31.48
|
-31.20
|
-31.30
|
-0.02
|
|||||
|
Cash Flow from Investing Activities
|
--
|
-0.38
|
-0.57
|
--
|
-1.66
|
-1.73
|
|||||
|
Cash from Financing Activities
|
--
|
46.11
|
15.91
|
34.59
|
34.59
|
0.00
|
|||||
|
Net Cash Inflow / Outflow
|
--
|
--
|
--
|
--
|
--
|
--
|
Financials Ratios |
TTM | Dec-25 | Dec-24 | Mar-24 | Dec-23 | Mar-23 | Dec-22 | Mar-22 | Dec-21 | Mar-21 | Dec-20 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Adjusted EPS ($)
|
-0.30
|
-0.26
|
-0.36
|
-0.42
|
-0.42
|
0.00
|
|||||
|
Cash EPS ($)
|
-0.30
|
-0.26
|
-0.36
|
-0.42
|
-0.42
|
0.00
|
|||||
|
Adjusted Book Value ($)
|
1.37
|
0.99
|
0.97
|
1.19
|
1.20
|
0.00
|
|||||
|
Dividend per Share ($)
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Cash Flow per Share ($)
|
--
|
-0.22
|
-0.33
|
-0.36
|
-0.36
|
0.00
|
|||||
|
Free Cash Flow per Share ($)
|
--
|
-0.23
|
-0.34
|
-0.38
|
-0.38
|
0.00
|
Profitability Ratios |
TTM | Dec-25 | Dec-24 | Mar-24 | Dec-23 | Mar-23 | Dec-22 | Mar-22 | Dec-21 | Mar-21 | Dec-20 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
ROCE (%)
|
--
|
-28.79
|
-34.53
|
-70.18
|
-70.18
|
0.00
|
|||||
|
ROE (%)
|
-24.39
|
-28.86
|
-34.63
|
-70.34
|
-70.34
|
-0.05
|
|||||
|
ROA (%)
|
-17.26
|
-27.97
|
-33.14
|
-66.74
|
-67.31
|
-0.04
|
|||||
|
EBIT Margin (%)
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Net Margin (%)
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Cash Profit Margin (%)
|
--
|
--
|
--
|
--
|
--
|
--
|
Growth Ratios |
TTM | Dec-25 | Dec-24 | Mar-24 | Dec-23 | Mar-23 | Dec-22 | Mar-22 | Dec-21 | Mar-21 | Dec-20 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Revenue Growth (%)
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
EBIT Growth (%)
|
-42.85
|
12.30
|
10.38
|
-131,486.48
|
-20.09
|
99.91
|
|||||
|
Net Profit Growth (%)
|
-37.16
|
12.83
|
7.04
|
-141,676.03
|
-188.97
|
99.90
|
|||||
|
EPS Growth (%)
|
-12.59
|
0.28
|
0.15
|
-1,206.37
|
-1.41
|
1.00
|
|||||
|
Book Value Growth (%)
|
23.55
|
--
|
--
|
--
|
--
|
--
|
Valuation Ratios |
TTM | Dec-25 | Dec-24 | Mar-24 | Dec-23 | Mar-23 | Dec-22 | Mar-22 | Dec-21 | Mar-21 | Dec-20 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Price / Earnings
|
--
|
-21.93
|
-6.14
|
-5.66
|
-6.21
|
-10,419.70
|
|||||
|
Price / Book Value
|
4.24
|
5.76
|
2.26
|
1.99
|
2.19
|
2,647.69
|
|||||
|
Dividend Yield (%)
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
EV/EBITDA
|
-6.74
|
-21.03
|
-5.94
|
-4.79
|
-5.38
|
-9,335.24
|
|||||
|
Close Price ($)
|
--
|
5.68
|
2.20
|
2.37
|
2.62
|
3.62
|
|||||
|
High Price ($)
|
--
|
6.25
|
3.25
|
3.95
|
3.95
|
8.47
|
|||||
|
Low Price ($)
|
--
|
2.21
|
1.84
|
1.95
|
2.33
|
2.61
|
|||||
|
Market Cap ($ Cr)
|
802.35
|
--
|
--
|
--
|
--
|
--
|
Solvency Ratios |
TTM | Dec-25 | Dec-24 | Mar-24 | Dec-23 | Mar-23 | Dec-22 | Mar-22 | Dec-21 | Mar-21 | Dec-20 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Debt to Equity
|
--
|
0.00
|
0.00
|
0.00
|
0.00
|
--
|
|||||
|
Short term debt to equity ratio
|
0.00
|
0.00
|
0.00
|
0.00
|
0.00
|
--
|
|||||
|
Current Ratio
|
33.50
|
10.12
|
3.62
|
5.79
|
5.79
|
9.80
|
|||||
|
Quick Ratio
|
33.50
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Interest Coverage
|
-3,727.07
|
--
|
-245.52
|
--
|
--
|
--
|
Operating Efficiency Ratios |
TTM | Dec-25 | Dec-24 | Mar-24 | Dec-23 | Mar-23 | Dec-22 | Mar-22 | Dec-21 | Mar-21 | Dec-20 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Debtors to sales (%)
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Asset Turnover
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Receivable days
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Inventory Days
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Payable days
|
--
|
2,950.87
|
3,170.38
|
1,636.59
|
1,636.59
|
--
|
|||||
|
Cash Conversion Cycle
|
--
|
--
|
--
|
--
|
--
|
--
|