Market cap
$3 Mln
Revenue (TTM)
$12 Mln
P/E Ratio
--
P/B Ratio
0.2
Div. Yield
0 %
Income Statement ($ Mln) |
TTM | Mar-26 | Mar-25 | Mar-24 | Mar-23 | Mar-22 | Mar-21 | Mar-20 | Mar-19 | Mar-18 | Mar-17 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Operating Revenue
|
11.96
|
19.06
|
25.43
|
32.21
|
21.77
|
17.19
|
|||||
|
Cost of Revenue
|
8.58
|
14.40
|
14.98
|
19.10
|
13.49
|
13.95
|
|||||
|
Gross Profit
|
3.37
|
4.66
|
10.45
|
13.11
|
8.29
|
3.24
|
|||||
|
Operating Expenses
|
12.67
|
11.10
|
15.01
|
9.85
|
5.98
|
2.61
|
|||||
|
Operating Profit (EBIT)
|
-7.70
|
-6.44
|
-4.56
|
3.26
|
2.31
|
0.63
|
|||||
|
Other Income
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Profit before Tax
|
-9.73
|
-8.93
|
-4.95
|
3.08
|
2.20
|
0.58
|
|||||
|
Provision for Tax
|
-0.02
|
-0.34
|
0.34
|
1.18
|
0.82
|
0.17
|
|||||
|
Profit after Tax (Net Income)
|
-9.56
|
-9.26
|
-5.29
|
1.90
|
1.38
|
0.41
|
|||||
|
Minority Interest
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Consolidated Profit
|
--
|
--
|
--
|
--
|
--
|
--
|
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
|
13.50
|
17.44
|
9.83
|
6.78
|
2.50
|
1.12
|
|||||
|
Minority Interest
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Non-Current Liabilities
|
4.70
|
5.25
|
11.17
|
14.40
|
9.85
|
7.12
|
|||||
|
Current Liabilities
|
7.95
|
6.80
|
12.70
|
7.79
|
4.91
|
6.42
|
|||||
|
Total Liabilities
|
34.11
|
29.49
|
33.71
|
28.98
|
17.26
|
14.66
|
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
|
10.07
|
12.68
|
19.71
|
20.84
|
11.76
|
9.46
|
|||||
|
Current Assets
|
16.09
|
16.81
|
14.00
|
8.14
|
5.51
|
5.20
|
|||||
|
Total Assets
|
42.25
|
29.49
|
33.71
|
28.98
|
17.26
|
14.66
|
|||||
|
Total Debt*
|
10.12
|
10.79
|
19.08
|
18.47
|
12.10
|
8.43
|
|||||
|
Net Current Assets
|
--
|
10.01
|
1.30
|
0.34
|
0.59
|
-1.22
|
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
|
--
|
-13.85
|
-10.06
|
4.31
|
1.76
|
0.01
|
|||||
|
Cash Flow from Investing Activities
|
--
|
-2.49
|
-2.90
|
-3.20
|
-0.44
|
-0.32
|
|||||
|
Cash from Financing Activities
|
--
|
15.69
|
12.49
|
-0.05
|
-1.35
|
0.53
|
|||||
|
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 ($)
|
-6.95
|
-5.67
|
-1.08
|
7.71
|
5.61
|
--
|
|||||
|
Cash EPS ($)
|
--
|
-3.98
|
0.10
|
18.09
|
13.95
|
--
|
|||||
|
Adjusted Book Value ($)
|
--
|
10.69
|
2.00
|
27.58
|
10.17
|
--
|
|||||
|
Dividend per Share ($)
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Cash Flow per Share ($)
|
--
|
-8.48
|
-2.05
|
17.52
|
7.15
|
--
|
|||||
|
Free Cash Flow per Share ($)
|
--
|
-8.53
|
-2.66
|
5.24
|
5.34
|
--
|
Profitability Ratios |
TTM | Mar-26 | Mar-25 | Mar-24 | Mar-23 | Mar-22 | Mar-21 | Mar-20 | Mar-19 | Mar-18 | Mar-17 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
ROCE (%)
|
--
|
-32.40
|
-19.54
|
9.51
|
11.41
|
--
|
|||||
|
ROE (%)
|
-55.44
|
-67.88
|
-63.69
|
40.84
|
76.12
|
--
|
|||||
|
ROA (%)
|
-22.05
|
-29.30
|
-16.88
|
8.20
|
8.64
|
--
|
|||||
|
EBIT Margin (%)
|
-54.10
|
-37.37
|
-17.89
|
10.03
|
10.57
|
3.37
|
|||||
|
Net Margin (%)
|
-79.98
|
-48.56
|
-20.81
|
5.88
|
6.33
|
2.37
|
|||||
|
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 (%)
|
-47.75
|
-0.25
|
-0.21
|
0.48
|
0.27
|
--
|
|||||
|
EBIT Growth (%)
|
-72.27
|
-56.57
|
-240.84
|
40.39
|
297.23
|
--
|
|||||
|
Net Profit Growth (%)
|
-34.29
|
-74.97
|
-379.18
|
37.48
|
237.87
|
--
|
|||||
|
EPS Growth (%)
|
50.69
|
-4.27
|
-1.14
|
0.37
|
--
|
--
|
|||||
|
Book Value Growth (%)
|
-79.79
|
--
|
--
|
--
|
--
|
--
|
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
|
--
|
-0.37
|
-0.40
|
--
|
--
|
--
|
|||||
|
Price / Book Value
|
0.21
|
0.20
|
0.22
|
--
|
--
|
--
|
|||||
|
Dividend Yield (%)
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
EV/EBITDA
|
11.32
|
-2.22
|
16.55
|
--
|
--
|
--
|
|||||
|
Close Price ($)
|
2.11
|
2.10
|
43.50
|
--
|
--
|
0.02
|
|||||
|
High Price ($)
|
161.80
|
161.80
|
761.00
|
--
|
--
|
0.10
|
|||||
|
Low Price ($)
|
1.62
|
1.68
|
38.15
|
--
|
--
|
0.02
|
|||||
|
Market Cap ($ Cr)
|
3.26
|
--
|
--
|
--
|
--
|
--
|
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
|
--
|
0.62
|
1.94
|
2.72
|
4.84
|
7.51
|
|||||
|
Short term debt to equity ratio
|
0.40
|
0.32
|
0.80
|
0.60
|
0.90
|
1.17
|
|||||
|
Current Ratio
|
2.02
|
2.47
|
1.10
|
1.04
|
1.12
|
0.81
|
|||||
|
Quick Ratio
|
1.77
|
2.13
|
0.60
|
0.36
|
0.34
|
0.09
|
|||||
|
Interest Coverage
|
-4.89
|
-3.94
|
-11.22
|
21.24
|
22.92
|
--
|
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 (%)
|
72.21
|
36.98
|
5.07
|
2.42
|
2.41
|
0.84
|
|||||
|
Asset Turnover
|
0.28
|
0.60
|
0.81
|
1.39
|
1.36
|
--
|
|||||
|
Receivable days
|
--
|
79.87
|
14.85
|
7.40
|
5.61
|
3.05
|
|||||
|
Inventory Days
|
--
|
110.71
|
143.42
|
88.00
|
114.36
|
120.58
|
|||||
|
Payable days
|
--
|
21.62
|
29.91
|
20.90
|
28.19
|
28.18
|
|||||
|
Cash Conversion Cycle
|
--
|
168.96
|
128.36
|
74.50
|
91.78
|
95.45
|