Market cap
$1 Mln
Revenue (TTM)
$28 Mln
P/E Ratio
--
P/B Ratio
0.2
Div. Yield
0 %
Income Statement ($ Mln) |
Jun-25 | Jun-24 | Jun-23 | Jun-22 | Jun-21 | Jun-20 | Jun-19 | Jun-18 | Jun-17 | Jun-16 | Jun-15 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Operating Revenue
|
27.39
|
32.53
|
40.61
|
44.34
|
47.80
|
53.41
|
|||||
|
Cost of Revenue
|
21.38
|
24.90
|
30.46
|
33.67
|
34.91
|
38.31
|
|||||
|
Gross Profit
|
6.01
|
7.63
|
10.15
|
10.67
|
12.89
|
15.10
|
|||||
|
Operating Expenses
|
8.46
|
9.91
|
15.00
|
15.43
|
16.65
|
18.09
|
|||||
|
Operating Profit (EBIT)
|
-2.45
|
-2.27
|
-4.85
|
-4.76
|
-3.76
|
-2.99
|
|||||
|
Other Income
|
--
|
--
|
--
|
--
|
--
|
-0.01
|
|||||
|
Profit before Tax
|
-10.89
|
-2.70
|
-4.28
|
-4.76
|
1.99
|
-3.44
|
|||||
|
Provision for Tax
|
0.01
|
0.73
|
0.69
|
-0.76
|
-0.01
|
-0.01
|
|||||
|
Profit after Tax (Net Income)
|
-10.90
|
-2.70
|
-5.66
|
-4.73
|
1.21
|
-3.43
|
|||||
|
Minority Interest
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Consolidated Profit
|
--
|
--
|
-5.66
|
-4.73
|
1.21
|
-4.32
|
Liabilities ($ Mln) |
Jun-25 | Jun-24 | Jun-23 | Jun-22 | Jun-21 | Jun-20 | Jun-19 | Jun-18 | Jun-17 | Jun-16 | Jun-15 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Shareholder's Funds
|
3.26
|
14.16
|
16.86
|
21.70
|
25.51
|
19.90
|
|||||
|
Minority Interest
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Non-Current Liabilities
|
3.94
|
4.08
|
5.27
|
3.80
|
5.15
|
10.02
|
|||||
|
Current Liabilities
|
8.24
|
7.70
|
7.94
|
9.94
|
8.47
|
7.68
|
|||||
|
Total Liabilities
|
15.44
|
25.94
|
30.06
|
35.43
|
39.14
|
27.57
|
Assets ($ Mln) |
Jun-25 | Jun-24 | Jun-23 | Jun-22 | Jun-21 | Jun-20 | Jun-19 | Jun-18 | Jun-17 | Jun-16 | Jun-15 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Non-Current Assets
|
6.48
|
15.38
|
17.64
|
16.21
|
18.23
|
21.52
|
|||||
|
Current Assets
|
8.95
|
10.56
|
12.42
|
19.23
|
20.91
|
16.08
|
|||||
|
Total Assets
|
15.44
|
25.94
|
30.06
|
35.43
|
39.14
|
27.57
|
|||||
|
Total Debt*
|
6.63
|
6.69
|
5.65
|
3.84
|
5.08
|
15.99
|
|||||
|
Net Current Assets
|
--
|
2.85
|
4.48
|
9.29
|
12.43
|
8.40
|
Cashflow ($ Mln) |
Jun-25 | Jun-24 | Jun-23 | Jun-22 | Jun-21 | Jun-20 | Jun-19 | Jun-18 | Jun-17 | Jun-16 | Jun-15 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Cash From Operating Activities
|
0.30
|
-1.61
|
0.37
|
-4.88
|
0.38
|
3.09
|
|||||
|
Cash Flow from Investing Activities
|
-0.03
|
-0.24
|
-0.19
|
-0.32
|
1.53
|
-0.29
|
|||||
|
Cash from Financing Activities
|
-0.43
|
1.84
|
-0.33
|
-0.35
|
2.02
|
-0.74
|
|||||
|
Net Cash Inflow / Outflow
|
--
|
--
|
--
|
--
|
--
|
2.06
|
Financials Ratios |
Jun-25 | Jun-24 | Jun-23 | Jun-22 | Jun-21 | Jun-20 | Jun-19 | Jun-18 | Jun-17 | Jun-16 | Jun-15 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Adjusted EPS ($)
|
-1.24
|
-0.79
|
-1.40
|
-1.30
|
0.34
|
-1.27
|
|||||
|
Cash EPS ($)
|
-1.24
|
-0.41
|
-1.06
|
-0.91
|
0.80
|
-0.63
|
|||||
|
Adjusted Book Value ($)
|
0.37
|
4.14
|
4.16
|
5.97
|
7.27
|
7.39
|
|||||
|
Dividend per Share ($)
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Cash Flow per Share ($)
|
0.03
|
-0.47
|
0.09
|
-1.34
|
0.11
|
1.15
|
|||||
|
Free Cash Flow per Share ($)
|
0.03
|
-0.54
|
0.05
|
-1.43
|
0.07
|
1.04
|
Profitability Ratios |
Jun-25 | Jun-24 | Jun-23 | Jun-22 | Jun-21 | Jun-20 | Jun-19 | Jun-18 | Jun-17 | Jun-16 | Jun-15 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
ROCE (%)
|
-70.93
|
-12.45
|
-23.58
|
-16.84
|
3.64
|
-10.27
|
|||||
|
ROE (%)
|
-125.14
|
-17.39
|
-29.38
|
-20.02
|
5.33
|
-16.85
|
|||||
|
ROA (%)
|
-52.69
|
-9.63
|
-17.30
|
-12.68
|
3.63
|
-10.19
|
|||||
|
EBIT Margin (%)
|
-38.26
|
-7.01
|
-11.95
|
-8.67
|
4.62
|
-5.60
|
|||||
|
Net Margin (%)
|
-39.80
|
-8.29
|
-13.95
|
-10.66
|
2.53
|
-6.41
|
|||||
|
Cash Profit Margin (%)
|
--
|
--
|
--
|
--
|
--
|
--
|
Growth Ratios |
Jun-25 | Jun-24 | Jun-23 | Jun-22 | Jun-21 | Jun-20 | Jun-19 | Jun-18 | Jun-17 | Jun-16 | Jun-15 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Revenue Growth (%)
|
-0.16
|
-0.20
|
-0.08
|
-0.07
|
-0.11
|
-0.15
|
|||||
|
EBIT Growth (%)
|
-359.69
|
53.01
|
-26.18
|
-274.23
|
173.74
|
-276.01
|
|||||
|
Net Profit Growth (%)
|
-304.10
|
52.37
|
-19.84
|
-490.86
|
135.31
|
-271.88
|
|||||
|
EPS Growth (%)
|
-0.57
|
0.44
|
-0.08
|
-4.77
|
1.27
|
-1.35
|
|||||
|
Book Value Growth (%)
|
--
|
--
|
--
|
--
|
--
|
--
|
Valuation Ratios |
Jun-25 | Jun-24 | Jun-23 | Jun-22 | Jun-21 | Jun-20 | Jun-19 | Jun-18 | Jun-17 | Jun-16 | Jun-15 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Price / Earnings
|
-0.07
|
-0.34
|
-0.54
|
-0.47
|
3.48
|
-0.69
|
|||||
|
Price / Book Value
|
0.22
|
0.06
|
0.18
|
0.10
|
0.17
|
0.12
|
|||||
|
Dividend Yield (%)
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
EV/EBITDA
|
-0.75
|
-7.29
|
-2.37
|
-2.27
|
0.84
|
-12.78
|
|||||
|
Close Price ($)
|
0.08
|
0.27
|
0.75
|
3.05
|
6.00
|
4.40
|
|||||
|
High Price ($)
|
0.29
|
0.91
|
4.30
|
8.95
|
12.80
|
18.50
|
|||||
|
Low Price ($)
|
--
|
0.25
|
0.73
|
2.13
|
2.62
|
3.15
|
|||||
|
Market Cap ($ Cr)
|
--
|
--
|
--
|
--
|
--
|
--
|
Solvency Ratios |
Jun-25 | Jun-24 | Jun-23 | Jun-22 | Jun-21 | Jun-20 | Jun-19 | Jun-18 | Jun-17 | Jun-16 | Jun-15 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Debt to Equity
|
2.03
|
0.47
|
0.34
|
0.18
|
0.20
|
0.80
|
|||||
|
Short term debt to equity ratio
|
1.02
|
0.24
|
0.16
|
0.05
|
0.05
|
0.12
|
|||||
|
Current Ratio
|
1.09
|
1.37
|
1.56
|
1.94
|
2.47
|
2.09
|
|||||
|
Quick Ratio
|
0.47
|
0.64
|
0.63
|
0.72
|
1.70
|
1.00
|
|||||
|
Interest Coverage
|
-25.57
|
-5.45
|
-41.01
|
-25.98
|
10.23
|
-6.87
|
Operating Efficiency Ratios |
Jun-25 | Jun-24 | Jun-23 | Jun-22 | Jun-21 | Jun-20 | Jun-19 | Jun-18 | Jun-17 | Jun-16 | Jun-15 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Debtors to sales (%)
|
10.91
|
11.98
|
9.26
|
13.22
|
14.32
|
9.17
|
|||||
|
Asset Turnover
|
1.32
|
1.16
|
1.24
|
1.19
|
1.43
|
1.59
|
|||||
|
Receivable days
|
45.91
|
43.00
|
43.28
|
52.34
|
44.86
|
42.38
|
|||||
|
Inventory Days
|
91.12
|
95.33
|
116.76
|
100.88
|
77.93
|
94.86
|
|||||
|
Payable days
|
52.24
|
53.12
|
64.15
|
53.74
|
35.32
|
33.39
|
|||||
|
Cash Conversion Cycle
|
84.79
|
85.21
|
95.89
|
99.48
|
87.47
|
103.85
|