Market cap
$32 Mln
Revenue (TTM)
$0 Mln
P/E Ratio
--
P/B Ratio
0.9
Div. Yield
0 %
Income Statement ($ Mln) |
Jun-22 | Jun-21 | Jun-20 | Jun-19 | Jun-18 | Jun-17 | Jun-16 | Jun-15 | Jun-14 | Jun-13 | Jun-12 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Operating Revenue
|
0.23
|
--
|
0.02
|
0.05
|
0.05
|
--
|
|||||
|
Cost of Revenue
|
--
|
--
|
--
|
0.00
|
0.00
|
--
|
|||||
|
Gross Profit
|
--
|
--
|
0.02
|
0.05
|
0.05
|
--
|
|||||
|
Operating Expenses
|
41.83
|
50.62
|
29.50
|
35.58
|
33.78
|
28.02
|
|||||
|
Operating Profit (EBIT)
|
-41.59
|
-50.62
|
-29.48
|
-35.53
|
-33.73
|
-28.02
|
|||||
|
Other Income
|
--
|
--
|
0.32
|
0.23
|
7.61
|
0.21
|
|||||
|
Profit before Tax
|
-41.37
|
-49.87
|
-29.15
|
-35.31
|
-26.13
|
-27.81
|
|||||
|
Provision for Tax
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Profit after Tax (Net Income)
|
-41.24
|
-49.87
|
-29.15
|
-35.31
|
-26.13
|
-27.81
|
|||||
|
Minority Interest
|
0.13
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Consolidated Profit
|
--
|
-49.87
|
-29.15
|
-35.31
|
-26.13
|
-27.81
|
Liabilities ($ Mln) |
Jun-22 | Jun-21 | Jun-20 | Jun-19 | Jun-18 | Jun-17 | Jun-16 | Jun-15 | Jun-14 | Jun-13 | Jun-12 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Shareholder's Funds
|
30.04
|
57.15
|
56.10
|
21.82
|
28.51
|
30.25
|
|||||
|
Minority Interest
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Non-Current Liabilities
|
29.05
|
24.87
|
1.44
|
1.33
|
1.91
|
1.87
|
|||||
|
Current Liabilities
|
6.83
|
11.52
|
7.99
|
8.16
|
8.55
|
5.41
|
|||||
|
Total Liabilities
|
68.07
|
93.54
|
65.53
|
31.31
|
38.96
|
37.53
|
Assets ($ Mln) |
Jun-22 | Jun-21 | Jun-20 | Jun-19 | Jun-18 | Jun-17 | Jun-16 | Jun-15 | Jun-14 | Jun-13 | Jun-12 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Non-Current Assets
|
10.32
|
26.17
|
17.07
|
4.94
|
6.92
|
8.52
|
|||||
|
Current Assets
|
57.75
|
67.37
|
48.46
|
26.37
|
32.04
|
29.02
|
|||||
|
Total Assets
|
--
|
93.54
|
65.53
|
31.31
|
38.96
|
37.53
|
|||||
|
Total Debt*
|
--
|
24.58
|
1.59
|
--
|
--
|
--
|
|||||
|
Net Current Assets
|
50.92
|
55.85
|
40.47
|
18.21
|
23.49
|
23.60
|
Cashflow ($ Mln) |
Jun-22 | Jun-21 | Jun-20 | Jun-19 | Jun-18 | Jun-17 | Jun-16 | Jun-15 | Jun-14 | Jun-13 | Jun-12 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Cash From Operating Activities
|
-36.50
|
-30.91
|
-26.37
|
-29.45
|
-21.38
|
-21.61
|
|||||
|
Cash Flow from Investing Activities
|
--
|
-7.27
|
-30.46
|
1.17
|
5.57
|
4.30
|
|||||
|
Cash from Financing Activities
|
7.50
|
61.40
|
60.87
|
23.58
|
19.92
|
15.80
|
|||||
|
Net Cash Inflow / Outflow
|
--
|
--
|
4.04
|
-4.70
|
4.11
|
-1.52
|
Financials Ratios |
Jun-22 | Jun-21 | Jun-20 | Jun-19 | Jun-18 | Jun-17 | Jun-16 | Jun-15 | Jun-14 | Jun-13 | Jun-12 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Adjusted EPS ($)
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Cash EPS ($)
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Adjusted Book Value ($)
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Dividend per Share ($)
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Cash Flow per Share ($)
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Free Cash Flow per Share ($)
|
--
|
--
|
--
|
--
|
--
|
--
|
Profitability Ratios |
Jun-22 | Jun-21 | Jun-20 | Jun-19 | Jun-18 | Jun-17 | Jun-16 | Jun-15 | Jun-14 | Jun-13 | Jun-12 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
ROCE (%)
|
-73.80
|
-71.53
|
-73.33
|
-140.31
|
-88.93
|
-81.32
|
|||||
|
ROE (%)
|
-94.60
|
-88.06
|
-74.82
|
-140.31
|
-88.93
|
-81.32
|
|||||
|
ROA (%)
|
-51.04
|
-62.70
|
-60.21
|
-100.49
|
-68.31
|
-66.64
|
|||||
|
EBIT Margin (%)
|
--
|
--
|
-125,895.65
|
-65,383.33
|
-52,252.00
|
--
|
|||||
|
Net Margin (%)
|
-17,624.79
|
--
|
-8,401.15
|
-12,654.84
|
-341.29
|
-13,567.80
|
|||||
|
Cash Profit Margin (%)
|
--
|
--
|
--
|
--
|
--
|
--
|
Growth Ratios |
Jun-22 | Jun-21 | Jun-20 | Jun-19 | Jun-18 | Jun-17 | Jun-16 | Jun-15 | Jun-14 | Jun-13 | Jun-12 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Revenue Growth (%)
|
--
|
-1.00
|
-0.57
|
0.08
|
--
|
-1.00
|
|||||
|
EBIT Growth (%)
|
--
|
-73.21
|
17.99
|
-35.14
|
6.76
|
-20.53
|
|||||
|
Net Profit Growth (%)
|
17.29
|
-71.05
|
17.43
|
-35.14
|
6.07
|
-19.65
|
|||||
|
EPS Growth (%)
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Book Value Growth (%)
|
--
|
--
|
--
|
--
|
--
|
--
|
Valuation Ratios |
Jun-22 | Jun-21 | Jun-20 | Jun-19 | Jun-18 | Jun-17 | Jun-16 | Jun-15 | Jun-14 | Jun-13 | Jun-12 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Price / Earnings
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Price / Book Value
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Dividend Yield (%)
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
EV/EBITDA
|
1.40
|
0.83
|
1.61
|
0.71
|
1.24
|
1.01
|
|||||
|
Close Price ($)
|
1.23
|
3.96
|
8.84
|
6.21
|
12.20
|
12.80
|
|||||
|
High Price ($)
|
4.05
|
12.15
|
13.29
|
13.80
|
21.20
|
18.50
|
|||||
|
Low Price ($)
|
1.06
|
3.50
|
2.82
|
5.00
|
10.60
|
10.40
|
|||||
|
Market Cap ($ Cr)
|
--
|
--
|
--
|
--
|
--
|
--
|
Solvency Ratios |
Jun-22 | Jun-21 | Jun-20 | Jun-19 | Jun-18 | Jun-17 | Jun-16 | Jun-15 | Jun-14 | Jun-13 | Jun-12 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Debt to Equity
|
--
|
0.43
|
0.03
|
--
|
--
|
--
|
|||||
|
Short term debt to equity ratio
|
--
|
0.01
|
--
|
--
|
--
|
--
|
|||||
|
Current Ratio
|
8.46
|
5.85
|
6.07
|
3.23
|
3.75
|
5.36
|
|||||
|
Quick Ratio
|
--
|
--
|
--
|
--
|
3.75
|
5.36
|
|||||
|
Interest Coverage
|
--
|
-643.00
|
-147.73
|
--
|
--
|
--
|
Operating Efficiency Ratios |
Jun-22 | Jun-21 | Jun-20 | Jun-19 | Jun-18 | Jun-17 | Jun-16 | Jun-15 | Jun-14 | Jun-13 | Jun-12 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Debtors to sales (%)
|
408.12
|
--
|
7,000.00
|
2,631.48
|
1,694.00
|
--
|
|||||
|
Asset Turnover
|
0.00
|
--
|
0.00
|
0.00
|
0.00
|
--
|
|||||
|
Receivable days
|
1,908.20
|
--
|
24,066.80
|
7,670.25
|
7,381.70
|
--
|
|||||
|
Inventory Days
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Payable days
|
--
|
--
|
--
|
506,053.88
|
477,290.44
|
--
|
|||||
|
Cash Conversion Cycle
|
--
|
--
|
--
|
-498,383.63
|
-469,908.74
|
--
|