Market cap
$10 Mln
Revenue (TTM)
$42 Mln
P/E Ratio
--
P/B Ratio
4.5
Div. Yield
0 %
Income Statement ($ Mln) |
Jun-26 | Jun-25 | Jun-24 | Jun-23 | Jun-22 | Jun-21 | Jun-20 | Jun-19 | Jun-18 | Jun-17 | Jun-16 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Operating Revenue
|
42.13
|
66.43
|
60.82
|
66.49
|
42.33
|
26.26
|
|||||
|
Cost of Revenue
|
29.42
|
44.69
|
43.59
|
50.60
|
35.03
|
20.47
|
|||||
|
Gross Profit
|
12.72
|
21.74
|
17.23
|
15.89
|
7.30
|
5.79
|
|||||
|
Operating Expenses
|
19.19
|
26.77
|
67.44
|
22.30
|
22.66
|
19.27
|
|||||
|
Operating Profit (EBIT)
|
-6.47
|
-5.03
|
-6.62
|
-6.41
|
-15.36
|
-13.48
|
|||||
|
Other Income
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Profit before Tax
|
-7.45
|
-6.67
|
-8.33
|
-7.74
|
-15.61
|
-12.79
|
|||||
|
Provision for Tax
|
--
|
--
|
--
|
1.35
|
0.25
|
1.66
|
|||||
|
Profit after Tax (Net Income)
|
-7.45
|
-6.67
|
-8.33
|
-7.74
|
-15.86
|
-12.79
|
|||||
|
Minority Interest
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Consolidated Profit
|
--
|
--
|
--
|
-6.74
|
-15.61
|
-12.79
|
Liabilities ($ Mln) |
Jun-26 | Jun-25 | Jun-24 | Jun-23 | Jun-22 | Jun-21 | Jun-20 | Jun-19 | Jun-18 | Jun-17 | Jun-16 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Shareholder's Funds
|
2.56
|
-5.40
|
0.19
|
9.55
|
12.11
|
13.01
|
|||||
|
Minority Interest
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Non-Current Liabilities
|
1.59
|
0.54
|
1.43
|
2.33
|
2.36
|
2.87
|
|||||
|
Current Liabilities
|
20.05
|
39.62
|
30.67
|
23.83
|
14.59
|
10.39
|
|||||
|
Total Liabilities
|
24.20
|
34.75
|
32.30
|
35.71
|
29.06
|
26.26
|
Assets ($ Mln) |
Jun-26 | Jun-25 | Jun-24 | Jun-23 | Jun-22 | Jun-21 | Jun-20 | Jun-19 | Jun-18 | Jun-17 | Jun-16 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Non-Current Assets
|
3.50
|
2.95
|
3.96
|
4.76
|
4.26
|
4.52
|
|||||
|
Current Assets
|
20.70
|
31.80
|
28.34
|
30.94
|
24.80
|
21.74
|
|||||
|
Total Assets
|
24.20
|
34.75
|
32.30
|
35.71
|
29.06
|
26.26
|
|||||
|
Total Debt*
|
8.51
|
16.06
|
--
|
13.03
|
7.75
|
3.30
|
|||||
|
Net Current Assets
|
0.65
|
-7.81
|
-2.34
|
7.11
|
12.03
|
11.35
|
Cashflow ($ Mln) |
Jun-26 | Jun-25 | Jun-24 | Jun-23 | Jun-22 | Jun-21 | Jun-20 | Jun-19 | Jun-18 | Jun-17 | Jun-16 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Cash From Operating Activities
|
-5.92
|
0.61
|
-4.80
|
-3.57
|
-23.89
|
-18.36
|
|||||
|
Cash Flow from Investing Activities
|
-0.51
|
-0.65
|
--
|
-1.02
|
-0.80
|
-1.10
|
|||||
|
Cash from Financing Activities
|
5.40
|
0.73
|
3.92
|
6.49
|
20.46
|
23.45
|
|||||
|
Net Cash Inflow / Outflow
|
--
|
--
|
--
|
--
|
--
|
--
|
Financials Ratios |
Jun-26 | Jun-25 | Jun-24 | Jun-23 | Jun-22 | Jun-21 | Jun-20 | Jun-19 | Jun-18 | Jun-17 | Jun-16 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Adjusted EPS ($)
|
-0.38
|
-0.40
|
-0.50
|
-0.48
|
-1.03
|
-0.97
|
|||||
|
Cash EPS ($)
|
-0.33
|
-0.34
|
-0.44
|
-0.42
|
-0.99
|
-0.95
|
|||||
|
Adjusted Book Value ($)
|
0.13
|
--
|
0.01
|
0.59
|
0.78
|
0.99
|
|||||
|
Dividend per Share ($)
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Cash Flow per Share ($)
|
-0.30
|
0.04
|
-0.29
|
-0.22
|
-1.55
|
-1.40
|
|||||
|
Free Cash Flow per Share ($)
|
-0.32
|
0.00
|
-0.34
|
-0.28
|
-1.60
|
-1.48
|
Profitability Ratios |
Jun-26 | Jun-25 | Jun-24 | Jun-23 | Jun-22 | Jun-21 | Jun-20 | Jun-19 | Jun-18 | Jun-17 | Jun-16 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
ROCE (%)
|
-68.57
|
-123.02
|
-73.20
|
-36.49
|
-87.70
|
-115.52
|
|||||
|
ROE (%)
|
523.40
|
256.20
|
-171.09
|
-71.50
|
-126.29
|
-388.49
|
|||||
|
ROA (%)
|
-25.27
|
-19.91
|
-24.51
|
-23.91
|
-57.34
|
-63.59
|
|||||
|
EBIT Margin (%)
|
-15.65
|
-7.57
|
--
|
-9.63
|
-36.28
|
-46.35
|
|||||
|
Net Margin (%)
|
-17.68
|
-10.05
|
-13.70
|
-11.65
|
-37.47
|
-48.72
|
|||||
|
Cash Profit Margin (%)
|
--
|
--
|
--
|
--
|
--
|
--
|
Growth Ratios |
Jun-26 | Jun-25 | Jun-24 | Jun-23 | Jun-22 | Jun-21 | Jun-20 | Jun-19 | Jun-18 | Jun-17 | Jun-16 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Revenue Growth (%)
|
-0.37
|
0.09
|
-0.09
|
0.57
|
0.61
|
0.56
|
|||||
|
EBIT Growth (%)
|
-31.17
|
--
|
--
|
58.30
|
-26.18
|
3.00
|
|||||
|
Net Profit Growth (%)
|
-11.60
|
19.91
|
-7.62
|
51.18
|
-23.98
|
10.76
|
|||||
|
EPS Growth (%)
|
0.05
|
0.21
|
-0.04
|
0.53
|
-0.06
|
0.35
|
|||||
|
Book Value Growth (%)
|
--
|
--
|
--
|
--
|
--
|
--
|
Valuation Ratios |
Jun-26 | Jun-25 | Jun-24 | Jun-23 | Jun-22 | Jun-21 | Jun-20 | Jun-19 | Jun-18 | Jun-17 | Jun-16 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Price / Earnings
|
-2.30
|
-3.81
|
-6.23
|
-9.00
|
-2.34
|
-11.95
|
|||||
|
Price / Book Value
|
6.70
|
-4.70
|
267.44
|
7.30
|
3.06
|
11.76
|
|||||
|
Dividend Yield (%)
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
EV/EBITDA
|
-4.39
|
-9.97
|
--
|
-14.60
|
-3.00
|
-12.73
|
|||||
|
Close Price ($)
|
0.86
|
1.51
|
3.11
|
4.31
|
2.40
|
11.63
|
|||||
|
High Price ($)
|
7.55
|
4.75
|
5.87
|
7.50
|
11.75
|
22.50
|
|||||
|
Low Price ($)
|
0.77
|
1.17
|
2.64
|
2.06
|
1.89
|
4.00
|
|||||
|
Market Cap ($ Cr)
|
--
|
--
|
--
|
--
|
--
|
--
|
Solvency Ratios |
Jun-26 | Jun-25 | Jun-24 | Jun-23 | Jun-22 | Jun-21 | Jun-20 | Jun-19 | Jun-18 | Jun-17 | Jun-16 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Debt to Equity
|
3.33
|
-2.97
|
--
|
1.36
|
0.64
|
0.25
|
|||||
|
Short term debt to equity ratio
|
2.82
|
-2.87
|
--
|
1.12
|
0.45
|
0.03
|
|||||
|
Current Ratio
|
1.03
|
0.80
|
0.92
|
1.30
|
1.70
|
2.09
|
|||||
|
Quick Ratio
|
0.30
|
0.37
|
0.37
|
0.50
|
0.71
|
1.08
|
|||||
|
Interest Coverage
|
-7.73
|
-3.05
|
--
|
-4.78
|
-60.94
|
-19.57
|
Operating Efficiency Ratios |
Jun-26 | Jun-25 | Jun-24 | Jun-23 | Jun-22 | Jun-21 | Jun-20 | Jun-19 | Jun-18 | Jun-17 | Jun-16 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Debtors to sales (%)
|
11.54
|
19.36
|
16.07
|
13.01
|
20.34
|
23.22
|
|||||
|
Asset Turnover
|
1.43
|
1.98
|
1.79
|
2.05
|
1.53
|
1.31
|
|||||
|
Receivable days
|
76.82
|
62.22
|
55.31
|
47.40
|
63.44
|
63.75
|
|||||
|
Inventory Days
|
198.57
|
139.78
|
150.71
|
120.68
|
130.07
|
140.71
|
|||||
|
Payable days
|
153.77
|
113.14
|
88.52
|
59.12
|
72.04
|
105.50
|
|||||
|
Cash Conversion Cycle
|
121.61
|
88.85
|
117.50
|
108.96
|
121.48
|
98.96
|