Market cap
$29 Mln
Revenue (TTM)
$35 Mln
P/E Ratio
--
P/B Ratio
0.9
Div. Yield
0 %
Income Statement ($ Mln) |
TTM | Jun-25 | Jun-24 | Jun-23 | Jun-22 | Jun-21 | Jun-20 | Jun-19 | Jun-18 | Jun-17 | Jun-16 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Operating Revenue
|
35.05
|
46.09
|
30.80
|
45.95
|
24.00
|
184.12
|
|||||
|
Cost of Revenue
|
28.31
|
38.17
|
27.29
|
38.93
|
20.18
|
151.65
|
|||||
|
Gross Profit
|
6.74
|
7.92
|
3.51
|
7.02
|
3.82
|
32.46
|
|||||
|
Operating Expenses
|
8.93
|
10.78
|
9.45
|
9.37
|
8.79
|
9.65
|
|||||
|
Operating Profit (EBIT)
|
-2.19
|
-2.86
|
-5.94
|
-2.35
|
-4.97
|
22.82
|
|||||
|
Other Income
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Profit before Tax
|
-1.00
|
-0.19
|
-5.12
|
-3.83
|
-4.71
|
23.44
|
|||||
|
Provision for Tax
|
-0.20
|
-0.05
|
-0.95
|
-0.89
|
-1.04
|
5.04
|
|||||
|
Profit after Tax (Net Income)
|
-0.73
|
-0.24
|
-3.96
|
-2.86
|
-3.76
|
17.70
|
|||||
|
Minority Interest
|
0.07
|
-0.10
|
0.20
|
0.08
|
-0.09
|
1.48
|
|||||
|
Consolidated Profit
|
--
|
--
|
--
|
-2.86
|
-3.76
|
17.70
|
Liabilities ($ Mln) |
TTM | Jun-25 | Jun-24 | Jun-23 | Jun-22 | Jun-21 | Jun-20 | Jun-19 | Jun-18 | Jun-17 | Jun-16 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Shareholder's Funds
|
33.50
|
34.54
|
35.15
|
38.93
|
41.03
|
44.69
|
|||||
|
Minority Interest
|
0.07
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Non-Current Liabilities
|
0.79
|
1.02
|
1.26
|
0.12
|
0.21
|
0.47
|
|||||
|
Current Liabilities
|
13.20
|
12.42
|
9.09
|
16.51
|
9.28
|
11.16
|
|||||
|
Total Liabilities
|
63.58
|
51.33
|
46.72
|
57.05
|
52.10
|
57.79
|
Assets ($ Mln) |
TTM | Jun-25 | Jun-24 | Jun-23 | Jun-22 | Jun-21 | Jun-20 | Jun-19 | Jun-18 | Jun-17 | Jun-16 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Non-Current Assets
|
5.81
|
6.15
|
6.50
|
5.19
|
3.71
|
2.95
|
|||||
|
Current Assets
|
44.58
|
45.18
|
40.22
|
51.86
|
48.39
|
54.84
|
|||||
|
Total Assets
|
63.58
|
51.33
|
46.72
|
57.05
|
52.10
|
57.79
|
|||||
|
Total Debt*
|
1.12
|
1.39
|
1.50
|
0.16
|
0.47
|
0.79
|
|||||
|
Net Current Assets
|
31.38
|
32.76
|
31.13
|
35.34
|
39.11
|
43.68
|
Cashflow ($ Mln) |
TTM | Jun-25 | Jun-24 | Jun-23 | Jun-22 | Jun-21 | Jun-20 | Jun-19 | Jun-18 | Jun-17 | Jun-16 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Cash From Operating Activities
|
--
|
1.84
|
-0.77
|
-1.88
|
-7.41
|
12.10
|
|||||
|
Cash Flow from Investing Activities
|
--
|
1.01
|
0.72
|
-12.11
|
-11.68
|
-0.72
|
|||||
|
Cash from Financing Activities
|
--
|
-0.41
|
0.09
|
0.04
|
0.08
|
6.07
|
|||||
|
Net Cash Inflow / Outflow
|
--
|
--
|
--
|
--
|
--
|
--
|
Financials Ratios |
TTM | Jun-25 | Jun-24 | Jun-23 | Jun-22 | Jun-21 | Jun-20 | Jun-19 | Jun-18 | Jun-17 | Jun-16 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Adjusted EPS ($)
|
-0.06
|
-0.02
|
-0.34
|
-0.24
|
-0.32
|
1.53
|
|||||
|
Cash EPS ($)
|
--
|
0.05
|
-0.36
|
-0.14
|
-0.24
|
1.61
|
|||||
|
Adjusted Book Value ($)
|
--
|
2.93
|
2.98
|
3.30
|
3.51
|
3.86
|
|||||
|
Dividend per Share ($)
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Cash Flow per Share ($)
|
--
|
0.16
|
-0.07
|
-0.16
|
-0.63
|
1.05
|
|||||
|
Free Cash Flow per Share ($)
|
--
|
0.15
|
-0.08
|
-0.31
|
-0.70
|
0.98
|
Profitability Ratios |
TTM | Jun-25 | Jun-24 | Jun-23 | Jun-22 | Jun-21 | Jun-20 | Jun-19 | Jun-18 | Jun-17 | Jun-16 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
ROCE (%)
|
--
|
-0.67
|
-10.47
|
-7.11
|
-8.65
|
52.44
|
|||||
|
ROE (%)
|
-1.90
|
-0.70
|
-10.70
|
-7.16
|
-8.78
|
54.43
|
|||||
|
ROA (%)
|
-1.18
|
-0.50
|
-7.64
|
-5.25
|
-6.85
|
28.74
|
|||||
|
EBIT Margin (%)
|
-2.87
|
-0.40
|
-19.23
|
-5.02
|
-20.35
|
12.47
|
|||||
|
Net Margin (%)
|
-2.07
|
-0.53
|
-12.87
|
-6.23
|
-15.68
|
9.61
|
|||||
|
Cash Profit Margin (%)
|
0.00
|
--
|
--
|
--
|
--
|
--
|
Growth Ratios |
TTM | Jun-25 | Jun-24 | Jun-23 | Jun-22 | Jun-21 | Jun-20 | Jun-19 | Jun-18 | Jun-17 | Jun-16 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Revenue Growth (%)
|
-22.60
|
0.50
|
-0.33
|
0.91
|
-0.87
|
1.45
|
|||||
|
EBIT Growth (%)
|
52.13
|
96.87
|
-156.89
|
52.78
|
-121.26
|
223.71
|
|||||
|
Net Profit Growth (%)
|
53.18
|
93.87
|
-38.46
|
23.91
|
-121.26
|
218.87
|
|||||
|
EPS Growth (%)
|
56.32
|
0.94
|
-0.38
|
0.25
|
-1.21
|
1.91
|
|||||
|
Book Value Growth (%)
|
-5.18
|
--
|
--
|
--
|
--
|
--
|
Valuation Ratios |
TTM | Jun-25 | Jun-24 | Jun-23 | Jun-22 | Jun-21 | Jun-20 | Jun-19 | Jun-18 | Jun-17 | Jun-16 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Price / Earnings
|
--
|
-202.63
|
-10.79
|
-15.35
|
-9.84
|
6.00
|
|||||
|
Price / Book Value
|
0.88
|
1.43
|
1.22
|
1.13
|
0.90
|
2.38
|
|||||
|
Dividend Yield (%)
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
EV/EBITDA
|
-10.36
|
14.86
|
-1.15
|
-4.60
|
1.31
|
2.34
|
|||||
|
Close Price ($)
|
3.81
|
4.18
|
3.63
|
3.73
|
3.17
|
9.17
|
|||||
|
High Price ($)
|
6.15
|
7.45
|
3.80
|
5.44
|
9.48
|
28.14
|
|||||
|
Low Price ($)
|
3.52
|
3.45
|
2.69
|
2.71
|
2.94
|
5.10
|
|||||
|
Market Cap ($ Cr)
|
28.92
|
--
|
--
|
--
|
--
|
--
|
Solvency Ratios |
TTM | Jun-25 | Jun-24 | Jun-23 | Jun-22 | Jun-21 | Jun-20 | Jun-19 | Jun-18 | Jun-17 | Jun-16 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Debt to Equity
|
--
|
0.04
|
0.04
|
0.00
|
0.01
|
0.02
|
|||||
|
Short term debt to equity ratio
|
0.01
|
0.01
|
0.01
|
0.00
|
0.01
|
0.01
|
|||||
|
Current Ratio
|
3.38
|
3.64
|
4.43
|
3.14
|
5.21
|
4.92
|
|||||
|
Quick Ratio
|
2.77
|
3.45
|
4.27
|
2.91
|
4.76
|
4.83
|
|||||
|
Interest Coverage
|
--
|
--
|
--
|
--
|
-68.42
|
88.28
|
Operating Efficiency Ratios |
TTM | Jun-25 | Jun-24 | Jun-23 | Jun-22 | Jun-21 | Jun-20 | Jun-19 | Jun-18 | Jun-17 | Jun-16 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Debtors to sales (%)
|
9.44
|
4.32
|
3.75
|
19.68
|
5.68
|
1.41
|
|||||
|
Asset Turnover
|
0.57
|
0.94
|
0.59
|
0.84
|
0.44
|
2.99
|
|||||
|
Receivable days
|
--
|
12.47
|
60.46
|
41.35
|
30.10
|
18.48
|
|||||
|
Inventory Days
|
--
|
18.10
|
34.58
|
37.25
|
46.82
|
15.36
|
|||||
|
Payable days
|
--
|
73.59
|
135.27
|
98.96
|
161.64
|
62.38
|
|||||
|
Cash Conversion Cycle
|
--
|
-43.01
|
-40.23
|
-20.36
|
-84.73
|
-28.54
|