Market cap
$27 Mln
Revenue (TTM)
$0 Mln
P/E Ratio
--
P/B Ratio
1.5
Div. Yield
0 %
Income Statement ($ Mln) |
TTM | Jun-22 | Jun-21 | Jun-20 | Jun-19 | Jun-18 | Jun-17 | Jun-16 | Jun-15 | Jun-14 | Jun-13 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Operating Revenue
|
0.33
|
0.33
|
0.50
|
2.45
|
41.69
|
24.19
|
|||||
|
Cost of Revenue
|
--
|
--
|
--
|
--
|
13.83
|
15.37
|
|||||
|
Gross Profit
|
--
|
--
|
--
|
2.45
|
41.69
|
24.19
|
|||||
|
Operating Expenses
|
67.42
|
66.50
|
58.95
|
49.40
|
46.04
|
46.57
|
|||||
|
Operating Profit (EBIT)
|
-67.09
|
-66.18
|
-58.45
|
-46.94
|
-4.35
|
-22.38
|
|||||
|
Other Income
|
--
|
--
|
--
|
1.13
|
2.42
|
1.16
|
|||||
|
Profit before Tax
|
-70.00
|
-68.75
|
-59.84
|
-45.76
|
-1.90
|
-21.21
|
|||||
|
Provision for Tax
|
-68.85
|
-68.85
|
-2.11
|
0.08
|
0.08
|
0.07
|
|||||
|
Profit after Tax (Net Income)
|
-70.23
|
-68.94
|
-57.83
|
-45.89
|
-2.01
|
-21.30
|
|||||
|
Minority Interest
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Consolidated Profit
|
-70.23
|
-68.94
|
-57.83
|
-45.89
|
-2.01
|
-21.30
|
Liabilities ($ Mln) |
TTM | Jun-22 | Jun-21 | Jun-20 | Jun-19 | Jun-18 | Jun-17 | Jun-16 | Jun-15 | Jun-14 | Jun-13 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Shareholder's Funds
|
17.65
|
29.48
|
85.81
|
71.02
|
78.71
|
99.18
|
|||||
|
Minority Interest
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Non-Current Liabilities
|
13.08
|
12.00
|
21.44
|
16.34
|
4.15
|
4.96
|
|||||
|
Current Liabilities
|
26.60
|
25.21
|
19.71
|
12.96
|
9.36
|
14.40
|
|||||
|
Total Liabilities
|
26.60
|
66.68
|
126.97
|
100.32
|
92.22
|
118.53
|
Assets ($ Mln) |
TTM | Jun-22 | Jun-21 | Jun-20 | Jun-19 | Jun-18 | Jun-17 | Jun-16 | Jun-15 | Jun-14 | Jun-13 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Non-Current Assets
|
20.09
|
17.12
|
17.26
|
17.36
|
7.93
|
9.41
|
|||||
|
Current Assets
|
37.24
|
49.56
|
109.71
|
82.96
|
84.28
|
109.12
|
|||||
|
Total Assets
|
83.94
|
66.68
|
126.97
|
100.32
|
92.22
|
118.53
|
|||||
|
Total Debt*
|
--
|
22.47
|
24.48
|
10.78
|
--
|
--
|
|||||
|
Net Current Assets
|
10.64
|
24.35
|
89.99
|
70.00
|
74.93
|
94.73
|
Cashflow ($ Mln) |
TTM | Jun-22 | Jun-21 | Jun-20 | Jun-19 | Jun-18 | Jun-17 | Jun-16 | Jun-15 | Jun-14 | Jun-13 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Cash From Operating Activities
|
--
|
-65.75
|
-51.17
|
-41.62
|
-23.46
|
-32.52
|
|||||
|
Cash Flow from Investing Activities
|
--
|
-0.01
|
38.15
|
8.40
|
19.03
|
33.02
|
|||||
|
Cash from Financing Activities
|
--
|
7.08
|
79.62
|
44.98
|
0.07
|
-0.14
|
|||||
|
Net Cash Inflow / Outflow
|
--
|
--
|
--
|
11.76
|
-4.36
|
0.36
|
Financials Ratios |
TTM | Jun-22 | Jun-21 | Jun-20 | Jun-19 | Jun-18 | Jun-17 | Jun-16 | Jun-15 | Jun-14 | Jun-13 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Adjusted EPS ($)
|
-1.46
|
-1.53
|
-1.75
|
-2.19
|
-0.11
|
-1.18
|
|||||
|
Cash EPS ($)
|
--
|
-1.50
|
-1.71
|
-2.12
|
-0.04
|
-1.12
|
|||||
|
Adjusted Book Value ($)
|
--
|
0.66
|
2.60
|
3.38
|
4.37
|
5.51
|
|||||
|
Dividend per Share ($)
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Cash Flow per Share ($)
|
--
|
-1.46
|
-1.55
|
-1.98
|
-1.30
|
-1.81
|
|||||
|
Free Cash Flow per Share ($)
|
--
|
-1.51
|
-1.61
|
-2.04
|
-1.32
|
-1.85
|
Profitability Ratios |
TTM | Jun-22 | Jun-21 | Jun-20 | Jun-19 | Jun-18 | Jun-17 | Jun-16 | Jun-15 | Jun-14 | Jun-13 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
ROCE (%)
|
--
|
-84.99
|
-60.21
|
-57.18
|
-2.26
|
-19.86
|
|||||
|
ROE (%)
|
-217.20
|
-119.60
|
-73.75
|
-61.30
|
-2.26
|
-19.86
|
|||||
|
ROA (%)
|
-65.01
|
-71.20
|
-50.89
|
-47.67
|
-1.90
|
-15.99
|
|||||
|
EBIT Margin (%)
|
-21,080.92
|
-20,390.46
|
-11,686.20
|
-1,867.47
|
-4.63
|
-87.77
|
|||||
|
Net Margin (%)
|
-21,610.46
|
-21,213.23
|
-11,565.80
|
-1,279.75
|
-4.55
|
-84.05
|
|||||
|
Cash Profit Margin (%)
|
-0.01
|
--
|
--
|
--
|
--
|
--
|
Growth Ratios |
TTM | Jun-22 | Jun-21 | Jun-20 | Jun-19 | Jun-18 | Jun-17 | Jun-16 | Jun-15 | Jun-14 | Jun-13 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Revenue Growth (%)
|
-35.00
|
-0.35
|
-0.80
|
-0.94
|
0.72
|
-0.39
|
|||||
|
EBIT Growth (%)
|
-14.47
|
-13.41
|
-27.55
|
-2,273.52
|
90.91
|
-856.25
|
|||||
|
Net Profit Growth (%)
|
-17.91
|
-19.22
|
-26.01
|
-2,187.74
|
90.58
|
-5,333.42
|
|||||
|
EPS Growth (%)
|
17.03
|
0.13
|
0.20
|
-18.61
|
0.91
|
-53.33
|
|||||
|
Book Value Growth (%)
|
-83.21
|
--
|
--
|
--
|
--
|
--
|
Valuation Ratios |
TTM | Jun-22 | Jun-21 | Jun-20 | Jun-19 | Jun-18 | Jun-17 | Jun-16 | Jun-15 | Jun-14 | Jun-13 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Price / Earnings
|
--
|
-0.50
|
-2.23
|
-2.54
|
-34.01
|
-3.13
|
|||||
|
Price / Book Value
|
1.51
|
1.18
|
1.50
|
1.64
|
0.87
|
0.67
|
|||||
|
Dividend Yield (%)
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
EV/EBITDA
|
-0.19
|
-0.17
|
-0.82
|
-1.05
|
20.97
|
1.91
|
|||||
|
Close Price ($)
|
0.27
|
0.77
|
3.91
|
5.54
|
3.79
|
3.70
|
|||||
|
High Price ($)
|
3.18
|
4.15
|
9.67
|
10.42
|
7.50
|
5.75
|
|||||
|
Low Price ($)
|
0.27
|
0.58
|
3.53
|
2.29
|
2.26
|
3.25
|
|||||
|
Market Cap ($ Cr)
|
26.62
|
--
|
--
|
--
|
--
|
--
|
Solvency Ratios |
TTM | Jun-22 | Jun-21 | Jun-20 | Jun-19 | Jun-18 | Jun-17 | Jun-16 | Jun-15 | Jun-14 | Jun-13 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Debt to Equity
|
0.39
|
0.76
|
0.29
|
0.15
|
--
|
--
|
|||||
|
Short term debt to equity ratio
|
--
|
0.36
|
0.04
|
0.02
|
--
|
--
|
|||||
|
Current Ratio
|
1.40
|
1.97
|
5.56
|
6.40
|
9.01
|
7.58
|
|||||
|
Quick Ratio
|
1.40
|
--
|
--
|
--
|
--
|
7.58
|
|||||
|
Interest Coverage
|
-25.29
|
-24.78
|
-38.80
|
--
|
--
|
--
|
Operating Efficiency Ratios |
TTM | Jun-22 | Jun-21 | Jun-20 | Jun-19 | Jun-18 | Jun-17 | Jun-16 | Jun-15 | Jun-14 | Jun-13 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Debtors to sales (%)
|
--
|
--
|
--
|
--
|
0.03
|
0.87
|
|||||
|
Asset Turnover
|
0.00
|
0.00
|
0.00
|
0.03
|
0.40
|
0.18
|
|||||
|
Receivable days
|
--
|
--
|
--
|
0.97
|
0.98
|
2.90
|
|||||
|
Inventory Days
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Payable days
|
--
|
--
|
--
|
--
|
30.06
|
23.09
|
|||||
|
Cash Conversion Cycle
|
--
|
--
|
--
|
--
|
-29.08
|
-20.19
|