Market cap
$267 Mln
Revenue (TTM)
$119 Mln
P/E Ratio
--
P/B Ratio
3.6
Div. Yield
0 %
Income Statement ($ Mln) |
TTM | Jun-25 | Jun-24 | Jun-23 | Jun-22 | Jun-21 | Jun-20 | Jun-19 | Jun-18 | Jun-17 | Jun-16 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Operating Revenue
|
118.58
|
122.92
|
160.33
|
131.19
|
129.66
|
71.48
|
|||||
|
Cost of Revenue
|
69.01
|
71.22
|
95.97
|
74.93
|
74.07
|
38.45
|
|||||
|
Gross Profit
|
49.58
|
51.70
|
64.35
|
56.26
|
55.59
|
33.03
|
|||||
|
Operating Expenses
|
56.02
|
62.70
|
67.22
|
62.94
|
60.60
|
36.36
|
|||||
|
Operating Profit (EBIT)
|
-6.44
|
-11.00
|
-2.86
|
-6.67
|
-5.01
|
-3.34
|
|||||
|
Other Income
|
--
|
--
|
--
|
--
|
-0.71
|
-0.20
|
|||||
|
Profit before Tax
|
-6.89
|
-11.61
|
-3.77
|
-8.23
|
-7.19
|
-3.85
|
|||||
|
Provision for Tax
|
-0.34
|
-0.24
|
0.75
|
0.75
|
-1.83
|
0.20
|
|||||
|
Profit after Tax (Net Income)
|
-6.54
|
-11.37
|
-4.52
|
-8.98
|
-5.36
|
-4.04
|
|||||
|
Minority Interest
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Consolidated Profit
|
--
|
--
|
--
|
-8.98
|
-5.36
|
-5.08
|
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
|
74.47
|
74.38
|
81.36
|
77.56
|
79.90
|
46.10
|
|||||
|
Minority Interest
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Non-Current Liabilities
|
17.46
|
18.92
|
24.70
|
27.68
|
21.96
|
3.61
|
|||||
|
Current Liabilities
|
28.09
|
30.42
|
30.16
|
46.39
|
35.52
|
22.86
|
|||||
|
Total Liabilities
|
148.11
|
123.72
|
136.21
|
151.62
|
137.37
|
72.57
|
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
|
43.04
|
46.33
|
47.26
|
55.07
|
47.34
|
29.41
|
|||||
|
Current Assets
|
76.98
|
77.39
|
88.95
|
96.55
|
90.03
|
43.15
|
|||||
|
Total Assets
|
148.11
|
123.72
|
136.21
|
151.62
|
137.37
|
72.57
|
|||||
|
Total Debt*
|
16.88
|
21.16
|
26.55
|
31.25
|
24.23
|
6.01
|
|||||
|
Net Current Assets
|
48.89
|
46.97
|
58.79
|
50.16
|
54.51
|
20.29
|
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
|
--
|
7.29
|
18.62
|
0.24
|
-9.42
|
4.30
|
|||||
|
Cash Flow from Investing Activities
|
--
|
-6.96
|
-1.48
|
-7.32
|
-25.75
|
-0.78
|
|||||
|
Cash from Financing Activities
|
--
|
-6.46
|
-4.36
|
3.32
|
42.65
|
-1.47
|
|||||
|
Net Cash Inflow / Outflow
|
--
|
--
|
--
|
--
|
7.48
|
2.05
|
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 ($)
|
-0.17
|
-0.29
|
-0.12
|
-0.24
|
-0.15
|
-0.14
|
|||||
|
Cash EPS ($)
|
--
|
-0.14
|
0.08
|
-0.09
|
0.01
|
-0.03
|
|||||
|
Adjusted Book Value ($)
|
--
|
1.91
|
2.14
|
2.11
|
2.21
|
1.59
|
|||||
|
Dividend per Share ($)
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Cash Flow per Share ($)
|
--
|
0.19
|
0.49
|
0.01
|
-0.26
|
0.15
|
|||||
|
Free Cash Flow per Share ($)
|
--
|
0.17
|
0.45
|
-0.07
|
-0.32
|
0.12
|
Profitability Ratios |
TTM | Jun-25 | Jun-24 | Jun-23 | Jun-22 | Jun-21 | Jun-20 | Jun-19 | Jun-18 | Jun-17 | Jun-16 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
ROCE (%)
|
--
|
-11.18
|
-4.17
|
-8.43
|
-6.86
|
-7.57
|
|||||
|
ROE (%)
|
-8.79
|
-14.61
|
-5.68
|
-11.41
|
-8.51
|
-8.73
|
|||||
|
ROA (%)
|
-4.35
|
-8.75
|
-3.14
|
-6.21
|
-5.11
|
-5.76
|
|||||
|
EBIT Margin (%)
|
-5.69
|
-9.03
|
-1.78
|
-5.14
|
-4.41
|
-4.94
|
|||||
|
Net Margin (%)
|
-5.52
|
-9.25
|
-2.82
|
-6.85
|
-4.16
|
-5.67
|
|||||
|
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 (%)
|
-17.17
|
-0.23
|
0.22
|
0.01
|
0.81
|
0.19
|
|||||
|
EBIT Growth (%)
|
8.01
|
-288.83
|
57.68
|
-17.91
|
-61.91
|
19.86
|
|||||
|
Net Profit Growth (%)
|
21.70
|
-151.84
|
49.71
|
-67.47
|
-32.59
|
62.34
|
|||||
|
EPS Growth (%)
|
22.95
|
-1.46
|
0.52
|
-0.65
|
-0.06
|
0.64
|
|||||
|
Book Value Growth (%)
|
-2.95
|
--
|
--
|
--
|
--
|
--
|
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
|
--
|
-9.84
|
-29.95
|
-17.21
|
-36.27
|
-36.98
|
|||||
|
Price / Book Value
|
3.64
|
1.50
|
1.66
|
1.99
|
2.43
|
3.24
|
|||||
|
Dividend Yield (%)
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
EV/EBITDA
|
32.46
|
-22.29
|
29.33
|
217.66
|
224.89
|
386.75
|
|||||
|
Close Price ($)
|
5.24
|
2.87
|
3.55
|
4.21
|
5.38
|
5.16
|
|||||
|
High Price ($)
|
8.24
|
4.55
|
6.95
|
7.94
|
10.25
|
6.05
|
|||||
|
Low Price ($)
|
1.91
|
1.91
|
3.08
|
3.52
|
4.55
|
3.29
|
|||||
|
Market Cap ($ Cr)
|
266.76
|
--
|
--
|
--
|
--
|
--
|
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
|
0.28
|
0.33
|
0.40
|
0.30
|
0.13
|
|||||
|
Short term debt to equity ratio
|
0.02
|
0.06
|
0.06
|
0.06
|
0.03
|
0.06
|
|||||
|
Current Ratio
|
2.74
|
2.54
|
2.95
|
2.08
|
2.53
|
1.89
|
|||||
|
Quick Ratio
|
1.80
|
1.68
|
2.03
|
1.01
|
1.47
|
1.23
|
|||||
|
Interest Coverage
|
-50.77
|
-21.72
|
-3.12
|
-4.54
|
-3.89
|
-11.22
|
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 (%)
|
20.57
|
22.91
|
20.38
|
23.40
|
22.92
|
21.65
|
|||||
|
Asset Turnover
|
0.79
|
0.95
|
1.11
|
0.91
|
1.24
|
1.02
|
|||||
|
Receivable days
|
--
|
90.39
|
72.20
|
84.11
|
63.65
|
69.56
|
|||||
|
Inventory Days
|
--
|
138.64
|
147.35
|
213.07
|
130.03
|
136.97
|
|||||
|
Payable days
|
--
|
60.53
|
43.29
|
80.55
|
73.39
|
68.64
|
|||||
|
Cash Conversion Cycle
|
--
|
168.50
|
176.26
|
216.63
|
120.29
|
137.89
|