Market cap
$0 Mln
Revenue (TTM)
$16 Mln
P/E Ratio
--
P/B Ratio
0
Div. Yield
0 %
Income Statement ($ 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
|
21.96
|
21.96
|
29.95
|
43.09
|
39.24
|
29.19
|
|||||
|
Cost of Revenue
|
16.76
|
16.76
|
25.21
|
22.85
|
20.81
|
21.20
|
|||||
|
Gross Profit
|
5.19
|
5.19
|
4.73
|
20.24
|
18.43
|
7.99
|
|||||
|
Operating Expenses
|
19.80
|
35.09
|
18.71
|
17.37
|
12.92
|
14.30
|
|||||
|
Operating Profit (EBIT)
|
-14.61
|
-13.13
|
-13.98
|
2.87
|
5.51
|
-6.32
|
|||||
|
Other Income
|
--
|
--
|
--
|
--
|
0.98
|
0.16
|
|||||
|
Profit before Tax
|
-14.36
|
-14.36
|
-13.68
|
2.89
|
6.48
|
-6.16
|
|||||
|
Provision for Tax
|
--
|
--
|
5.90
|
0.52
|
-6.33
|
0.00
|
|||||
|
Profit after Tax (Net Income)
|
-14.36
|
-14.36
|
-19.58
|
2.37
|
12.81
|
-6.16
|
|||||
|
Minority Interest
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Consolidated Profit
|
--
|
--
|
-19.58
|
2.37
|
12.81
|
-6.16
|
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
|
25.65
|
25.65
|
39.77
|
59.56
|
55.69
|
41.44
|
|||||
|
Minority Interest
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Non-Current Liabilities
|
1.20
|
1.20
|
2.05
|
2.85
|
3.61
|
0.98
|
|||||
|
Current Liabilities
|
14.13
|
14.13
|
7.06
|
6.80
|
5.62
|
6.49
|
|||||
|
Total Liabilities
|
40.98
|
40.98
|
48.88
|
69.21
|
64.92
|
48.90
|
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
|
22.16
|
22.16
|
24.31
|
33.34
|
29.16
|
25.00
|
|||||
|
Current Assets
|
18.82
|
18.82
|
24.58
|
35.86
|
35.76
|
23.91
|
|||||
|
Total Assets
|
40.98
|
40.98
|
48.88
|
69.21
|
64.92
|
48.90
|
|||||
|
Total Debt*
|
4.41
|
--
|
2.93
|
3.70
|
4.17
|
2.41
|
|||||
|
Net Current Assets
|
--
|
4.69
|
17.51
|
29.06
|
30.14
|
17.42
|
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
|
-7.37
|
-7.37
|
-3.88
|
0.57
|
6.47
|
0.25
|
|||||
|
Cash Flow from Investing Activities
|
-1.04
|
--
|
-1.28
|
-1.56
|
-0.73
|
-0.54
|
|||||
|
Cash from Financing Activities
|
2.30
|
2.30
|
-0.45
|
0.72
|
1.09
|
1.90
|
|||||
|
Net Cash Inflow / Outflow
|
--
|
--
|
--
|
--
|
6.83
|
1.61
|
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 ($)
|
-4.61
|
-4.61
|
-0.64
|
0.76
|
4.12
|
-2.15
|
|||||
|
Cash EPS ($)
|
-4.61
|
-4.38
|
-0.62
|
0.91
|
4.31
|
-1.98
|
|||||
|
Adjusted Book Value ($)
|
8.23
|
8.23
|
1.30
|
19.07
|
17.93
|
14.44
|
|||||
|
Dividend per Share ($)
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Cash Flow per Share ($)
|
-2.36
|
-2.36
|
-0.13
|
0.18
|
2.08
|
0.09
|
|||||
|
Free Cash Flow per Share ($)
|
-2.67
|
-2.69
|
-0.17
|
-0.32
|
1.93
|
-0.10
|
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 (%)
|
-51.57
|
-42.03
|
-36.96
|
3.86
|
24.71
|
-13.76
|
|||||
|
ROE (%)
|
-56.00
|
-43.91
|
-39.42
|
4.12
|
26.38
|
-14.14
|
|||||
|
ROA (%)
|
-35.05
|
-31.97
|
-33.16
|
3.54
|
22.51
|
-12.32
|
|||||
|
EBIT Margin (%)
|
-65.68
|
--
|
-45.68
|
6.67
|
16.53
|
-21.10
|
|||||
|
Net Margin (%)
|
-65.42
|
-65.42
|
-65.39
|
5.51
|
31.86
|
-21.00
|
|||||
|
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 (%)
|
--
|
-0.27
|
-0.31
|
0.10
|
0.34
|
-0.09
|
|||||
|
EBIT Growth (%)
|
--
|
--
|
-576.08
|
-55.71
|
205.32
|
-370.60
|
|||||
|
Net Profit Growth (%)
|
--
|
26.65
|
-924.83
|
-81.47
|
307.90
|
-370.81
|
|||||
|
EPS Growth (%)
|
--
|
-6.18
|
-1.84
|
-0.82
|
2.92
|
-3.23
|
|||||
|
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
|
--
|
-0.37
|
-1.49
|
1.60
|
0.72
|
-0.34
|
|||||
|
Price / Book Value
|
--
|
0.21
|
0.73
|
0.06
|
0.17
|
0.05
|
|||||
|
Dividend Yield (%)
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
EV/EBITDA
|
--
|
--
|
-1.66
|
-2.43
|
-1.12
|
1.67
|
|||||
|
Close Price ($)
|
--
|
1.71
|
0.96
|
1.22
|
2.98
|
0.73
|
|||||
|
High Price ($)
|
--
|
2.85
|
1.38
|
3.48
|
3.66
|
1.66
|
|||||
|
Low Price ($)
|
--
|
0.26
|
0.75
|
1.17
|
0.63
|
0.60
|
|||||
|
Market Cap ($ 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
|
0.17
|
--
|
0.07
|
0.06
|
0.07
|
0.06
|
|||||
|
Short term debt to equity ratio
|
0.12
|
--
|
0.04
|
0.03
|
0.02
|
0.03
|
|||||
|
Current Ratio
|
1.33
|
1.33
|
3.48
|
5.27
|
6.36
|
3.69
|
|||||
|
Quick Ratio
|
0.80
|
0.80
|
2.42
|
3.65
|
4.32
|
2.54
|
|||||
|
Interest Coverage
|
-249.85
|
--
|
--
|
149.05
|
724.59
|
-6,967.72
|
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 (%)
|
4.99
|
3.85
|
2.10
|
5.73
|
4.87
|
2.30
|
|||||
|
Asset Turnover
|
0.54
|
0.49
|
0.51
|
0.64
|
0.69
|
0.58
|
|||||
|
Receivable days
|
16.13
|
12.27
|
18.91
|
18.58
|
12.02
|
16.47
|
|||||
|
Inventory Days
|
163.57
|
163.23
|
134.01
|
179.66
|
165.81
|
166.71
|
|||||
|
Payable days
|
180.28
|
142.28
|
66.55
|
57.36
|
57.24
|
61.34
|
|||||
|
Cash Conversion Cycle
|
-0.58
|
33.21
|
86.37
|
140.87
|
120.59
|
121.85
|