Market cap
$16 Mln
Revenue (TTM)
$1 Mln
P/E Ratio
--
P/B Ratio
1.2
Div. Yield
0 %
Income Statement ($ Mln) |
TTM | Jun-25 | Jun-24 | Jun-23 | Jun-22 | Jun-21 | Jun-20 | Jun-19 | Jun-18 | Jun-17 | Jun-16 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Operating Revenue
|
1.01
|
1.05
|
1.66
|
0.75
|
0.87
|
0.33
|
|||||
|
Cost of Revenue
|
1.90
|
1.73
|
0.91
|
0.44
|
0.68
|
0.30
|
|||||
|
Gross Profit
|
-0.89
|
-0.68
|
0.75
|
0.31
|
0.19
|
0.04
|
|||||
|
Operating Expenses
|
12.92
|
14.05
|
14.03
|
11.37
|
8.79
|
7.95
|
|||||
|
Operating Profit (EBIT)
|
-13.81
|
-14.73
|
-13.28
|
-11.06
|
-8.60
|
-7.91
|
|||||
|
Other Income
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Profit before Tax
|
-14.09
|
-13.85
|
-11.66
|
-9.64
|
-8.33
|
-7.60
|
|||||
|
Provision for Tax
|
0.00
|
0.00
|
0.00
|
-0.49
|
-0.77
|
0.00
|
|||||
|
Profit after Tax (Net Income)
|
-14.09
|
-13.85
|
-11.67
|
-9.64
|
-7.56
|
-7.60
|
|||||
|
Minority Interest
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Consolidated Profit
|
--
|
--
|
--
|
-9.64
|
-8.33
|
-7.60
|
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
|
12.16
|
22.10
|
34.81
|
44.72
|
53.24
|
61.21
|
|||||
|
Minority Interest
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Non-Current Liabilities
|
2.18
|
2.44
|
0.31
|
0.29
|
0.30
|
0.21
|
|||||
|
Current Liabilities
|
1.84
|
2.45
|
2.53
|
2.67
|
2.68
|
4.21
|
|||||
|
Total Liabilities
|
18.01
|
26.99
|
37.64
|
47.68
|
56.22
|
65.63
|
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
|
4.84
|
5.01
|
2.91
|
2.96
|
1.27
|
0.52
|
|||||
|
Current Assets
|
11.33
|
21.98
|
34.73
|
44.71
|
54.95
|
65.11
|
|||||
|
Total Assets
|
18.01
|
26.99
|
37.64
|
47.68
|
56.22
|
65.63
|
|||||
|
Total Debt*
|
2.38
|
2.68
|
0.30
|
0.61
|
1.04
|
2.80
|
|||||
|
Net Current Assets
|
9.49
|
19.52
|
32.20
|
42.05
|
52.27
|
60.90
|
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
|
--
|
-12.95
|
-9.73
|
-7.63
|
-6.79
|
-7.41
|
|||||
|
Cash Flow from Investing Activities
|
--
|
5.80
|
6.14
|
-3.84
|
-0.60
|
-27.59
|
|||||
|
Cash from Financing Activities
|
--
|
-0.19
|
-0.18
|
-0.78
|
-2.10
|
67.58
|
|||||
|
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 ($)
|
-8.42
|
-8.32
|
-6.86
|
-5.73
|
-4.76
|
-11.36
|
|||||
|
Cash EPS ($)
|
-8.73
|
-7.62
|
-6.34
|
-5.44
|
-4.61
|
-11.06
|
|||||
|
Adjusted Book Value ($)
|
7.25
|
13.27
|
20.45
|
26.59
|
33.48
|
91.46
|
|||||
|
Dividend per Share ($)
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Cash Flow per Share ($)
|
--
|
-7.78
|
-5.71
|
-4.53
|
-4.27
|
-11.07
|
|||||
|
Free Cash Flow per Share ($)
|
--
|
-8.28
|
-6.06
|
-5.63
|
-4.65
|
-11.39
|
Profitability Ratios |
TTM | Jun-25 | Jun-24 | Jun-23 | Jun-22 | Jun-21 | Jun-20 | Jun-19 | Jun-18 | Jun-17 | Jun-16 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
ROCE (%)
|
--
|
-46.25
|
-29.01
|
-19.36
|
-12.79
|
-22.16
|
|||||
|
ROE (%)
|
-90.20
|
-48.68
|
-29.34
|
-19.69
|
-13.22
|
-24.59
|
|||||
|
ROA (%)
|
-58.72
|
-42.86
|
-27.35
|
-18.56
|
-12.41
|
-21.25
|
|||||
|
EBIT Margin (%)
|
-1,397.62
|
-1,320.11
|
-700.96
|
-1,474.67
|
-989.07
|
-2,214.67
|
|||||
|
Net Margin (%)
|
-1,397.82
|
-1,320.31
|
-701.08
|
-1,285.60
|
-870.43
|
-2,276.35
|
|||||
|
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 (%)
|
11.63
|
-0.37
|
1.22
|
-0.14
|
1.60
|
-0.32
|
|||||
|
EBIT Growth (%)
|
-1.52
|
-18.72
|
-5.46
|
-28.68
|
-16.20
|
8.84
|
|||||
|
Net Profit Growth (%)
|
-1.52
|
-18.72
|
-20.99
|
-27.47
|
0.51
|
8.52
|
|||||
|
EPS Growth (%)
|
-0.53
|
-0.21
|
-0.20
|
-0.21
|
0.58
|
0.65
|
|||||
|
Book Value Growth (%)
|
-51.22
|
--
|
--
|
--
|
--
|
--
|
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
|
--
|
-0.69
|
-1.30
|
-2.47
|
-0.09
|
-0.12
|
|||||
|
Price / Book Value
|
1.22
|
0.44
|
0.44
|
0.53
|
0.01
|
0.01
|
|||||
|
Dividend Yield (%)
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
EV/EBITDA
|
16.55
|
0.47
|
1.53
|
1.68
|
6.09
|
8.28
|
|||||
|
Close Price ($)
|
5.23
|
5.78
|
8.90
|
14.16
|
12.90
|
39.90
|
|||||
|
High Price ($)
|
8.01
|
12.29
|
15.11
|
16.28
|
42.00
|
184.20
|
|||||
|
Low Price ($)
|
1.92
|
5.39
|
7.00
|
9.28
|
12.60
|
30.90
|
|||||
|
Market Cap ($ Cr)
|
15.53
|
--
|
--
|
--
|
--
|
--
|
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
|
--
|
0.12
|
0.01
|
0.01
|
0.02
|
0.05
|
|||||
|
Short term debt to equity ratio
|
0.02
|
0.02
|
0.01
|
0.01
|
0.01
|
0.04
|
|||||
|
Current Ratio
|
6.17
|
8.97
|
13.74
|
16.78
|
20.49
|
15.46
|
|||||
|
Quick Ratio
|
4.07
|
7.77
|
12.76
|
16.03
|
19.92
|
15.11
|
|||||
|
Interest Coverage
|
--
|
--
|
--
|
--
|
-32.43
|
-31.48
|
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 (%)
|
50.00
|
46.23
|
4.63
|
30.00
|
6.67
|
1.50
|
|||||
|
Asset Turnover
|
0.04
|
0.03
|
0.04
|
0.01
|
0.01
|
0.01
|
|||||
|
Receivable days
|
--
|
97.84
|
33.14
|
68.91
|
13.24
|
292.53
|
|||||
|
Inventory Days
|
--
|
570.36
|
893.92
|
1,444.96
|
814.12
|
1,333.53
|
|||||
|
Payable days
|
--
|
151.91
|
183.83
|
294.09
|
152.41
|
389.15
|
|||||
|
Cash Conversion Cycle
|
--
|
516.30
|
743.24
|
1,219.78
|
674.95
|
1,236.91
|