Market cap
$8 Mln
Revenue (TTM)
$31 Mln
P/E Ratio
--
P/B Ratio
0.6
Div. Yield
0 %
Income Statement ($ Mln) |
TTM | Jun-24 | Jun-23 | Jun-22 | Jun-21 | Jun-20 | Jun-19 | Jun-18 | Jun-17 | Jun-16 | Jun-15 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Operating Revenue
|
31.09
|
32.44
|
47.95
|
41.34
|
40.69
|
47.81
|
|||||
|
Cost of Revenue
|
19.94
|
19.54
|
24.05
|
21.24
|
19.07
|
23.16
|
|||||
|
Gross Profit
|
14.28
|
12.90
|
23.90
|
20.11
|
21.61
|
24.65
|
|||||
|
Operating Expenses
|
17.79
|
15.32
|
26.22
|
25.45
|
19.74
|
24.98
|
|||||
|
Operating Profit (EBIT)
|
-3.51
|
-2.41
|
-2.32
|
-5.34
|
1.87
|
-0.28
|
|||||
|
Other Income
|
--
|
--
|
--
|
--
|
--
|
0.01
|
|||||
|
Profit before Tax
|
-2.79
|
-2.32
|
-1.66
|
-1.62
|
7.00
|
-0.29
|
|||||
|
Provision for Tax
|
-4.52
|
-0.01
|
-0.01
|
0.11
|
0.06
|
0.30
|
|||||
|
Profit after Tax (Net Income)
|
1.73
|
-1.53
|
-1.80
|
-1.72
|
6.89
|
-0.59
|
|||||
|
Minority Interest
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Consolidated Profit
|
-2.56
|
-1.53
|
-1.80
|
-2.01
|
6.89
|
-1.14
|
Liabilities ($ Mln) |
TTM | Jun-24 | Jun-23 | Jun-22 | Jun-21 | Jun-20 | Jun-19 | Jun-18 | Jun-17 | Jun-16 | Jun-15 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Shareholder's Funds
|
13.41
|
15.97
|
17.42
|
19.12
|
20.81
|
13.74
|
|||||
|
Minority Interest
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Non-Current Liabilities
|
0.56
|
0.43
|
0.98
|
1.13
|
1.09
|
2.81
|
|||||
|
Current Liabilities
|
3.50
|
4.21
|
4.87
|
7.69
|
9.67
|
11.42
|
|||||
|
Total Liabilities
|
20.98
|
20.61
|
23.27
|
27.94
|
31.56
|
27.97
|
Assets ($ Mln) |
TTM | Jun-24 | Jun-23 | Jun-22 | Jun-21 | Jun-20 | Jun-19 | Jun-18 | Jun-17 | Jun-16 | Jun-15 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Non-Current Assets
|
3.77
|
4.95
|
11.00
|
11.13
|
9.62
|
8.05
|
|||||
|
Current Assets
|
13.71
|
15.66
|
12.27
|
16.82
|
21.94
|
19.92
|
|||||
|
Total Assets
|
20.98
|
20.61
|
23.27
|
27.94
|
31.56
|
27.97
|
|||||
|
Total Debt*
|
0.67
|
0.53
|
1.08
|
1.26
|
4.34
|
4.33
|
|||||
|
Net Current Assets
|
10.20
|
11.45
|
7.41
|
9.12
|
12.28
|
8.51
|
Cashflow ($ Mln) |
TTM | Jun-24 | Jun-23 | Jun-22 | Jun-21 | Jun-20 | Jun-19 | Jun-18 | Jun-17 | Jun-16 | Jun-15 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Cash From Operating Activities
|
--
|
-2.98
|
-0.54
|
0.00
|
1.37
|
3.97
|
|||||
|
Cash Flow from Investing Activities
|
--
|
5.67
|
-1.78
|
-3.13
|
-2.55
|
-0.63
|
|||||
|
Cash from Financing Activities
|
--
|
-0.01
|
0.01
|
-0.04
|
-0.04
|
0.10
|
|||||
|
Net Cash Inflow / Outflow
|
--
|
--
|
--
|
--
|
--
|
3.44
|
Financials Ratios |
TTM | Jun-24 | Jun-23 | Jun-22 | Jun-21 | Jun-20 | Jun-19 | Jun-18 | Jun-17 | Jun-16 | Jun-15 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Adjusted EPS ($)
|
0.24
|
-0.22
|
-0.26
|
-0.25
|
1.00
|
-0.08
|
|||||
|
Cash EPS ($)
|
--
|
0.06
|
0.00
|
-0.03
|
1.19
|
0.13
|
|||||
|
Adjusted Book Value ($)
|
--
|
2.27
|
2.48
|
2.75
|
3.01
|
1.99
|
|||||
|
Dividend per Share ($)
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Cash Flow per Share ($)
|
--
|
-0.42
|
-0.08
|
0.00
|
0.20
|
0.58
|
|||||
|
Free Cash Flow per Share ($)
|
--
|
-0.63
|
-0.36
|
-0.46
|
-0.18
|
0.40
|
Profitability Ratios |
TTM | Jun-24 | Jun-23 | Jun-22 | Jun-21 | Jun-20 | Jun-19 | Jun-18 | Jun-17 | Jun-16 | Jun-15 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
ROCE (%)
|
--
|
-8.73
|
-9.23
|
-7.56
|
31.88
|
-3.25
|
|||||
|
ROE (%)
|
11.97
|
-9.15
|
-9.83
|
-8.63
|
39.88
|
-4.07
|
|||||
|
ROA (%)
|
8.40
|
-6.96
|
-7.01
|
-5.79
|
23.15
|
-2.24
|
|||||
|
EBIT Margin (%)
|
-11.29
|
-7.43
|
-7.13
|
-12.92
|
4.60
|
-0.69
|
|||||
|
Net Margin (%)
|
5.55
|
-4.71
|
-3.74
|
-4.17
|
16.93
|
-1.23
|
|||||
|
Cash Profit Margin (%)
|
0.00
|
--
|
--
|
--
|
--
|
--
|
Growth Ratios |
TTM | Jun-24 | Jun-23 | Jun-22 | Jun-21 | Jun-20 | Jun-19 | Jun-18 | Jun-17 | Jun-16 | Jun-15 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Revenue Growth (%)
|
-12.45
|
-0.32
|
0.16
|
0.02
|
-0.15
|
0.05
|
|||||
|
EBIT Growth (%)
|
-10.69
|
29.50
|
35.96
|
-385.41
|
668.69
|
82.09
|
|||||
|
Net Profit Growth (%)
|
123.82
|
14.93
|
-4.24
|
-124.99
|
1,275.77
|
70.64
|
|||||
|
EPS Growth (%)
|
123.81
|
0.15
|
-0.03
|
-1.25
|
12.74
|
0.70
|
|||||
|
Book Value Growth (%)
|
15.52
|
--
|
--
|
--
|
--
|
--
|
Valuation Ratios |
TTM | Jun-24 | Jun-23 | Jun-22 | Jun-21 | Jun-20 | Jun-19 | Jun-18 | Jun-17 | Jun-16 | Jun-15 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Price / Earnings
|
--
|
-3.69
|
-3.56
|
-4.03
|
3.43
|
-10.54
|
|||||
|
Price / Book Value
|
0.59
|
0.35
|
0.37
|
0.36
|
1.14
|
0.45
|
|||||
|
Dividend Yield (%)
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
EV/EBITDA
|
-1.14
|
2.23
|
-1.81
|
-0.37
|
5.57
|
-0.61
|
|||||
|
Close Price ($)
|
1.00
|
0.80
|
0.91
|
1.00
|
3.42
|
0.90
|
|||||
|
High Price ($)
|
1.91
|
1.05
|
2.10
|
3.33
|
7.62
|
1.65
|
|||||
|
Low Price ($)
|
0.53
|
0.53
|
0.53
|
0.96
|
0.78
|
0.60
|
|||||
|
Market Cap ($ Cr)
|
7.85
|
--
|
--
|
--
|
--
|
--
|
Solvency Ratios |
TTM | Jun-24 | Jun-23 | Jun-22 | Jun-21 | Jun-20 | Jun-19 | Jun-18 | Jun-17 | Jun-16 | Jun-15 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Debt to Equity
|
--
|
0.03
|
0.06
|
0.07
|
0.21
|
0.32
|
|||||
|
Short term debt to equity ratio
|
0.02
|
0.02
|
0.02
|
0.02
|
0.16
|
0.13
|
|||||
|
Current Ratio
|
3.91
|
3.72
|
2.52
|
2.19
|
2.27
|
1.75
|
|||||
|
Quick Ratio
|
3.50
|
3.35
|
2.16
|
1.96
|
2.07
|
1.58
|
|||||
|
Interest Coverage
|
--
|
-2,411.00
|
--
|
-356.00
|
66.82
|
-11.34
|
Operating Efficiency Ratios |
TTM | Jun-24 | Jun-23 | Jun-22 | Jun-21 | Jun-20 | Jun-19 | Jun-18 | Jun-17 | Jun-16 | Jun-15 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Debtors to sales (%)
|
9.46
|
10.39
|
5.41
|
15.44
|
19.11
|
9.02
|
|||||
|
Asset Turnover
|
1.51
|
1.48
|
1.87
|
1.39
|
1.37
|
1.83
|
|||||
|
Receivable days
|
--
|
33.57
|
34.19
|
62.55
|
54.27
|
34.49
|
|||||
|
Inventory Days
|
--
|
30.91
|
26.59
|
31.28
|
35.96
|
30.61
|
|||||
|
Payable days
|
--
|
26.11
|
16.97
|
21.01
|
18.84
|
19.21
|
|||||
|
Cash Conversion Cycle
|
--
|
38.37
|
43.81
|
72.82
|
71.39
|
45.89
|