Market cap
$394 Mln
Revenue (TTM)
$5 Mln
P/E Ratio
25
P/B Ratio
1.1
Div. Yield
0 %
Income Statement ($ Mln) |
TTM | Sep-25 | Sep-24 | Sep-23 | Sep-22 | Sep-21 | Sep-20 | Sep-19 | Sep-18 | Sep-17 | Sep-16 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Operating Revenue
|
5.47
|
5.05
|
4.24
|
8.76
|
6.05
|
6.03
|
|||||
|
Cost of Revenue
|
2.83
|
1.76
|
1.52
|
2.74
|
2.10
|
3.19
|
|||||
|
Gross Profit
|
2.63
|
3.29
|
2.72
|
6.02
|
3.95
|
2.84
|
|||||
|
Operating Expenses
|
39.06
|
21.23
|
9.79
|
5.73
|
4.33
|
7.87
|
|||||
|
Operating Profit (EBIT)
|
-34.71
|
-17.94
|
-7.07
|
0.29
|
-0.38
|
-5.03
|
|||||
|
Other Income
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Profit before Tax
|
-22.29
|
-15.85
|
-7.82
|
-0.45
|
-0.39
|
-5.03
|
|||||
|
Provision for Tax
|
0.00
|
0.01
|
0.32
|
-0.11
|
0.11
|
0.00
|
|||||
|
Profit after Tax (Net Income)
|
-22.25
|
-15.75
|
-8.14
|
-0.34
|
-0.51
|
-5.04
|
|||||
|
Minority Interest
|
0.04
|
0.11
|
--
|
--
|
--
|
--
|
|||||
|
Consolidated Profit
|
--
|
--
|
--
|
--
|
--
|
--
|
Liabilities ($ Mln) |
TTM | Sep-25 | Sep-24 | Sep-23 | Sep-22 | Sep-21 | Sep-20 | Sep-19 | Sep-18 | Sep-17 | Sep-16 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Shareholder's Funds
|
369.04
|
269.88
|
41.74
|
4.81
|
2.92
|
1.93
|
|||||
|
Minority Interest
|
0.04
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Non-Current Liabilities
|
0.42
|
0.55
|
0.46
|
0.15
|
0.28
|
0.03
|
|||||
|
Current Liabilities
|
3.68
|
2.38
|
0.46
|
2.89
|
0.74
|
0.61
|
|||||
|
Total Liabilities
|
377.08
|
272.76
|
42.65
|
7.85
|
3.94
|
2.51
|
Assets ($ Mln) |
TTM | Sep-25 | Sep-24 | Sep-23 | Sep-22 | Sep-21 | Sep-20 | Sep-19 | Sep-18 | Sep-17 | Sep-16 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Non-Current Assets
|
28.61
|
17.23
|
9.61
|
0.87
|
0.43
|
0.12
|
|||||
|
Current Assets
|
344.78
|
255.53
|
33.05
|
6.98
|
3.51
|
2.39
|
|||||
|
Total Assets
|
377.08
|
272.76
|
42.65
|
7.85
|
3.94
|
2.51
|
|||||
|
Total Debt*
|
0.63
|
0.73
|
0.56
|
1.16
|
0.67
|
0.12
|
|||||
|
Net Current Assets
|
341.10
|
253.15
|
32.59
|
4.09
|
2.76
|
1.78
|
Cashflow ($ Mln) |
TTM | Sep-25 | Sep-24 | Sep-23 | Sep-22 | Sep-21 | Sep-20 | Sep-19 | Sep-18 | Sep-17 | Sep-16 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Cash From Operating Activities
|
--
|
-9.04
|
-5.06
|
-2.90
|
-2.65
|
-4.23
|
|||||
|
Cash Flow from Investing Activities
|
--
|
-48.00
|
-22.73
|
-0.03
|
-0.04
|
0.23
|
|||||
|
Cash from Financing Activities
|
--
|
236.10
|
41.92
|
3.03
|
1.66
|
0.32
|
|||||
|
Net Cash Inflow / Outflow
|
--
|
--
|
--
|
--
|
--
|
--
|
Financials Ratios |
TTM | Sep-25 | Sep-24 | Sep-23 | Sep-22 | Sep-21 | Sep-20 | Sep-19 | Sep-18 | Sep-17 | Sep-16 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Adjusted EPS ($)
|
--
|
-0.08
|
-0.09
|
-0.01
|
-0.01
|
--
|
|||||
|
Cash EPS ($)
|
--
|
-0.07
|
-0.09
|
0.00
|
-0.01
|
--
|
|||||
|
Adjusted Book Value ($)
|
--
|
1.39
|
0.45
|
0.07
|
0.05
|
--
|
|||||
|
Dividend per Share ($)
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Cash Flow per Share ($)
|
--
|
-0.05
|
-0.05
|
-0.04
|
-0.04
|
--
|
|||||
|
Free Cash Flow per Share ($)
|
--
|
-0.08
|
-0.12
|
-0.04
|
-0.04
|
--
|
Profitability Ratios |
TTM | Sep-25 | Sep-24 | Sep-23 | Sep-22 | Sep-21 | Sep-20 | Sep-19 | Sep-18 | Sep-17 | Sep-16 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
ROCE (%)
|
--
|
-10.07
|
-33.73
|
-7.09
|
-18.00
|
--
|
|||||
|
ROE (%)
|
-6.27
|
-10.11
|
-34.98
|
-8.77
|
-20.94
|
--
|
|||||
|
ROA (%)
|
-9.17
|
-9.99
|
-32.24
|
-5.75
|
-15.73
|
--
|
|||||
|
EBIT Margin (%)
|
-221.10
|
-355.68
|
-166.82
|
3.30
|
-6.22
|
-83.42
|
|||||
|
Net Margin (%)
|
-407.19
|
-312.27
|
-191.98
|
-3.87
|
-8.38
|
-83.50
|
|||||
|
Cash Profit Margin (%)
|
0.00
|
--
|
--
|
--
|
--
|
--
|
Growth Ratios |
TTM | Sep-25 | Sep-24 | Sep-23 | Sep-22 | Sep-21 | Sep-20 | Sep-19 | Sep-18 | Sep-17 | Sep-16 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Revenue Growth (%)
|
32.45
|
0.19
|
-0.52
|
0.45
|
0.00
|
--
|
|||||
|
EBIT Growth (%)
|
25.93
|
-153.70
|
-2,547.40
|
176.86
|
92.53
|
--
|
|||||
|
Net Profit Growth (%)
|
-47.78
|
-93.54
|
-2,301.18
|
33.14
|
89.93
|
--
|
|||||
|
EPS Growth (%)
|
--
|
0.07
|
-15.71
|
0.36
|
--
|
--
|
|||||
|
Book Value Growth (%)
|
57.60
|
--
|
--
|
--
|
--
|
--
|
Valuation Ratios |
TTM | Sep-25 | Sep-24 | Sep-23 | Sep-22 | Sep-21 | Sep-20 | Sep-19 | Sep-18 | Sep-17 | Sep-16 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Price / Earnings
|
25.00
|
-52.99
|
-9.66
|
--
|
--
|
--
|
|||||
|
Price / Book Value
|
1.10
|
3.09
|
1.88
|
--
|
--
|
--
|
|||||
|
Dividend Yield (%)
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
EV/EBITDA
|
3.66
|
-37.35
|
-6.97
|
--
|
--
|
--
|
|||||
|
Close Price ($)
|
2.11
|
4.29
|
0.84
|
--
|
--
|
--
|
|||||
|
High Price ($)
|
7.43
|
5.71
|
12.29
|
--
|
--
|
--
|
|||||
|
Low Price ($)
|
1.73
|
0.52
|
--
|
--
|
--
|
--
|
|||||
|
Market Cap ($ Cr)
|
393.93
|
--
|
--
|
--
|
--
|
--
|
Solvency Ratios |
TTM | Sep-25 | Sep-24 | Sep-23 | Sep-22 | Sep-21 | Sep-20 | Sep-19 | Sep-18 | Sep-17 | Sep-16 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Debt to Equity
|
--
|
0.00
|
0.01
|
0.24
|
0.23
|
0.06
|
|||||
|
Short term debt to equity ratio
|
0.00
|
0.00
|
0.00
|
0.21
|
0.13
|
0.05
|
|||||
|
Current Ratio
|
93.61
|
107.45
|
72.63
|
2.42
|
4.73
|
3.90
|
|||||
|
Quick Ratio
|
92.88
|
106.87
|
70.11
|
2.13
|
2.88
|
2.30
|
|||||
|
Interest Coverage
|
-364.38
|
-216.19
|
-9.28
|
0.39
|
-20.89
|
-2,515.50
|
Operating Efficiency Ratios |
TTM | Sep-25 | Sep-24 | Sep-23 | Sep-22 | Sep-21 | Sep-20 | Sep-19 | Sep-18 | Sep-17 | Sep-16 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Debtors to sales (%)
|
16.87
|
35.28
|
32.05
|
65.19
|
29.16
|
0.75
|
|||||
|
Asset Turnover
|
0.02
|
0.03
|
0.17
|
1.49
|
1.88
|
--
|
|||||
|
Receivable days
|
--
|
113.63
|
304.48
|
155.83
|
54.62
|
2.73
|
|||||
|
Inventory Days
|
--
|
262.91
|
236.69
|
146.09
|
205.26
|
112.78
|
|||||
|
Payable days
|
--
|
56.89
|
153.31
|
86.59
|
57.02
|
54.96
|
|||||
|
Cash Conversion Cycle
|
--
|
319.65
|
387.86
|
215.33
|
202.86
|
60.55
|