Market cap
$29 Mln
Revenue (TTM)
$0 Mln
P/E Ratio
--
P/B Ratio
3.4
Div. Yield
0 %
Income Statement ($ Mln) |
TTM | Jun-25 | Jun-24 | Jun-23 | Jun-22 | Jun-21 | Jun-20 | Jun-19 | Jun-18 | Jun-17 | Jun-16 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Operating Revenue
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Cost of Revenue
|
0.56
|
0.74
|
0.76
|
0.75
|
0.72
|
0.70
|
|||||
|
Gross Profit
|
-0.56
|
-0.74
|
-0.76
|
-0.75
|
-0.72
|
-0.70
|
|||||
|
Operating Expenses
|
8.05
|
9.59
|
8.52
|
8.94
|
8.11
|
8.74
|
|||||
|
Operating Profit (EBIT)
|
-8.18
|
-9.59
|
-8.52
|
-8.94
|
-8.11
|
-8.74
|
|||||
|
Other Income
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Profit before Tax
|
-8.09
|
-9.47
|
-8.29
|
-8.59
|
-8.11
|
-8.82
|
|||||
|
Provision for Tax
|
--
|
--
|
--
|
0.36
|
-0.01
|
0.09
|
|||||
|
Profit after Tax (Net Income)
|
-8.09
|
-9.47
|
-8.29
|
-8.59
|
-8.11
|
-8.82
|
|||||
|
Minority Interest
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Consolidated Profit
|
--
|
--
|
--
|
-8.59
|
-8.11
|
-8.82
|
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
|
9.15
|
7.52
|
11.46
|
14.87
|
23.08
|
29.91
|
|||||
|
Minority Interest
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Non-Current Liabilities
|
--
|
--
|
--
|
1.50
|
--
|
0.30
|
|||||
|
Current Liabilities
|
1.07
|
1.31
|
1.36
|
0.53
|
0.41
|
0.35
|
|||||
|
Total Liabilities
|
11.28
|
8.82
|
12.82
|
16.90
|
23.49
|
30.26
|
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
|
6.84
|
7.15
|
7.85
|
8.45
|
9.08
|
9.44
|
|||||
|
Current Assets
|
3.38
|
1.67
|
4.97
|
8.45
|
14.42
|
20.82
|
|||||
|
Total Assets
|
11.28
|
8.82
|
12.82
|
16.90
|
23.49
|
30.26
|
|||||
|
Total Debt*
|
--
|
--
|
--
|
--
|
0.09
|
0.10
|
|||||
|
Net Current Assets
|
2.31
|
0.36
|
3.61
|
7.91
|
14.00
|
20.47
|
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
|
--
|
-8.48
|
-6.32
|
-5.67
|
-5.89
|
-8.21
|
|||||
|
Cash Flow from Investing Activities
|
--
|
-0.06
|
-0.16
|
-0.15
|
-0.32
|
-0.24
|
|||||
|
Cash from Financing Activities
|
--
|
5.30
|
3.12
|
-0.09
|
-0.23
|
15.26
|
|||||
|
Net Cash Inflow / Outflow
|
--
|
--
|
--
|
--
|
--
|
--
|
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 ($)
|
-0.44
|
-0.57
|
-0.70
|
-0.73
|
-0.70
|
-0.77
|
|||||
|
Cash EPS ($)
|
--
|
-0.53
|
-0.63
|
-0.67
|
-0.64
|
-0.70
|
|||||
|
Adjusted Book Value ($)
|
--
|
0.46
|
0.97
|
1.27
|
1.99
|
2.60
|
|||||
|
Dividend per Share ($)
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Cash Flow per Share ($)
|
--
|
-0.51
|
-0.53
|
-0.48
|
-0.51
|
-0.71
|
|||||
|
Free Cash Flow per Share ($)
|
--
|
-0.52
|
-0.55
|
-0.50
|
-0.54
|
-0.73
|
Profitability Ratios |
TTM | Jun-25 | Jun-24 | Jun-23 | Jun-22 | Jun-21 | Jun-20 | Jun-19 | Jun-18 | Jun-17 | Jun-16 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
ROCE (%)
|
--
|
-99.75
|
-63.00
|
-45.15
|
-30.49
|
-33.35
|
|||||
|
ROE (%)
|
-99.10
|
-99.75
|
-63.00
|
-45.27
|
-30.60
|
-34.15
|
|||||
|
ROA (%)
|
-71.87
|
-87.47
|
-55.81
|
-42.52
|
-30.16
|
-32.57
|
|||||
|
EBIT Margin (%)
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Net Margin (%)
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Cash Profit Margin (%)
|
--
|
--
|
--
|
--
|
--
|
--
|
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 (%)
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
EBIT Growth (%)
|
16.82
|
-14.83
|
4.00
|
-6.00
|
7.27
|
-9.26
|
|||||
|
Net Profit Growth (%)
|
16.82
|
-14.14
|
3.43
|
-5.94
|
8.11
|
34.39
|
|||||
|
EPS Growth (%)
|
38.15
|
0.18
|
0.05
|
-0.05
|
0.09
|
0.63
|
|||||
|
Book Value Growth (%)
|
-23.14
|
--
|
--
|
--
|
--
|
--
|
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
|
--
|
-2.44
|
-2.46
|
-1.57
|
-2.69
|
-6.06
|
|||||
|
Price / Book Value
|
3.37
|
3.07
|
1.78
|
0.90
|
0.94
|
1.79
|
|||||
|
Dividend Yield (%)
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
EV/EBITDA
|
-1.11
|
-2.47
|
-2.09
|
-0.68
|
-1.06
|
-4.11
|
|||||
|
Close Price ($)
|
0.91
|
1.40
|
1.72
|
1.15
|
1.88
|
4.64
|
|||||
|
High Price ($)
|
2.23
|
2.55
|
3.59
|
3.88
|
7.86
|
9.97
|
|||||
|
Low Price ($)
|
0.85
|
0.94
|
1.00
|
1.04
|
1.04
|
2.85
|
|||||
|
Market Cap ($ Cr)
|
29.36
|
--
|
--
|
--
|
--
|
--
|
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
|
--
|
--
|
--
|
--
|
0.00
|
0.00
|
|||||
|
Short term debt to equity ratio
|
--
|
--
|
--
|
--
|
0.00
|
0.00
|
|||||
|
Current Ratio
|
3.17
|
1.28
|
3.66
|
15.81
|
34.92
|
59.30
|
|||||
|
Quick Ratio
|
3.17
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Interest Coverage
|
--
|
-0.06
|
-165.52
|
-9,155.26
|
-1,581.44
|
-102.30
|
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 (%)
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Asset Turnover
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Receivable days
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Inventory Days
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Payable days
|
--
|
205.11
|
128.32
|
52.53
|
65.13
|
150.54
|
|||||
|
Cash Conversion Cycle
|
--
|
--
|
--
|
--
|
--
|
--
|