Market cap
$25 Mln
Revenue (TTM)
$57 Mln
P/E Ratio
--
P/B Ratio
0.7
Div. Yield
0 %
Income Statement ($ Mln) |
TTM | Jun-25 | Jun-24 | Jun-23 | Jun-22 | Jun-21 | Jun-20 | Jun-19 | Jun-18 | Jun-17 | Jun-16 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Operating Revenue
|
56.60
|
66.38
|
65.18
|
107.40
|
96.67
|
65.63
|
|||||
|
Cost of Revenue
|
21.22
|
20.55
|
16.13
|
40.77
|
46.39
|
36.43
|
|||||
|
Gross Profit
|
35.38
|
45.83
|
49.05
|
66.63
|
50.28
|
29.20
|
|||||
|
Operating Expenses
|
50.54
|
53.66
|
50.65
|
83.70
|
160.19
|
88.07
|
|||||
|
Operating Profit (EBIT)
|
-15.16
|
-7.83
|
-1.59
|
-17.07
|
-109.91
|
-58.87
|
|||||
|
Other Income
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Profit before Tax
|
-33.67
|
-13.75
|
-10.38
|
-17.05
|
-108.89
|
-58.03
|
|||||
|
Provision for Tax
|
0.45
|
0.44
|
2.14
|
-0.06
|
-0.11
|
0.26
|
|||||
|
Profit after Tax (Net Income)
|
-34.06
|
-13.56
|
-15.84
|
-17.05
|
-108.78
|
-58.29
|
|||||
|
Minority Interest
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Consolidated Profit
|
--
|
--
|
--
|
-17.05
|
-110.17
|
-58.29
|
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
|
35.14
|
18.97
|
27.72
|
39.36
|
44.31
|
137.57
|
|||||
|
Minority Interest
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Non-Current Liabilities
|
16.57
|
42.15
|
28.91
|
29.47
|
28.87
|
18.66
|
|||||
|
Current Liabilities
|
59.97
|
63.06
|
62.23
|
69.02
|
64.44
|
109.44
|
|||||
|
Total Liabilities
|
171.66
|
124.18
|
118.86
|
137.84
|
137.62
|
265.67
|
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
|
44.36
|
45.00
|
56.97
|
65.01
|
77.69
|
160.43
|
|||||
|
Current Assets
|
67.33
|
79.18
|
61.89
|
72.83
|
59.93
|
105.23
|
|||||
|
Total Assets
|
171.66
|
124.18
|
118.86
|
137.84
|
137.62
|
265.67
|
|||||
|
Total Debt*
|
22.94
|
22.94
|
16.42
|
30.43
|
18.19
|
30.97
|
|||||
|
Net Current Assets
|
7.35
|
16.12
|
-0.34
|
3.82
|
-4.51
|
-4.20
|
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
|
--
|
-1.94
|
-1.39
|
-5.13
|
-28.82
|
-25.96
|
|||||
|
Cash Flow from Investing Activities
|
--
|
-2.56
|
-0.33
|
-0.12
|
-3.25
|
-2.78
|
|||||
|
Cash from Financing Activities
|
--
|
15.44
|
-1.26
|
8.87
|
1.53
|
30.31
|
|||||
|
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 ($)
|
-4.41
|
-2.00
|
-2.86
|
-3.09
|
-60.43
|
-49.57
|
|||||
|
Cash EPS ($)
|
--
|
-1.21
|
-1.37
|
-2.22
|
-54.74
|
-41.74
|
|||||
|
Adjusted Book Value ($)
|
--
|
2.79
|
5.00
|
7.13
|
24.62
|
116.98
|
|||||
|
Dividend per Share ($)
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Cash Flow per Share ($)
|
--
|
-0.29
|
-0.25
|
-0.93
|
-16.01
|
-22.08
|
|||||
|
Free Cash Flow per Share ($)
|
--
|
-0.76
|
-0.31
|
-0.93
|
-16.01
|
-22.08
|
Profitability Ratios |
TTM | Jun-25 | Jun-24 | Jun-23 | Jun-22 | Jun-21 | Jun-20 | Jun-19 | Jun-18 | Jun-17 | Jun-16 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
ROCE (%)
|
--
|
-31.53
|
-27.82
|
-25.78
|
-94.17
|
-42.24
|
|||||
|
ROE (%)
|
-116.80
|
-58.10
|
-47.24
|
-40.76
|
-119.62
|
-50.12
|
|||||
|
ROA (%)
|
-18.58
|
-11.16
|
-12.34
|
-12.38
|
-53.95
|
-27.86
|
|||||
|
EBIT Margin (%)
|
-55.53
|
-15.13
|
-8.16
|
-11.26
|
-39.42
|
-58.26
|
|||||
|
Net Margin (%)
|
-60.17
|
-20.43
|
-24.31
|
-15.88
|
-112.53
|
-88.81
|
|||||
|
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 (%)
|
-18.24
|
0.02
|
-0.39
|
0.11
|
0.47
|
1.38
|
|||||
|
EBIT Growth (%)
|
-4,307.23
|
-88.79
|
56.00
|
68.28
|
0.36
|
-113.38
|
|||||
|
Net Profit Growth (%)
|
-2,177.79
|
14.40
|
7.08
|
84.33
|
-86.62
|
-327.93
|
|||||
|
EPS Growth (%)
|
-4,687.56
|
0.30
|
0.07
|
0.95
|
-0.22
|
0.54
|
|||||
|
Book Value Growth (%)
|
-21.40
|
--
|
--
|
--
|
--
|
--
|
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
|
--
|
-1.09
|
-1.02
|
-0.52
|
-0.01
|
-0.10
|
|||||
|
Price / Book Value
|
0.71
|
0.78
|
0.58
|
0.22
|
0.03
|
0.04
|
|||||
|
Dividend Yield (%)
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
EV/EBITDA
|
1.14
|
-1.46
|
8.95
|
-4.97
|
0.00
|
0.44
|
|||||
|
Close Price ($)
|
2.73
|
2.18
|
2.92
|
1.60
|
13.80
|
100.20
|
|||||
|
High Price ($)
|
3.07
|
2.96
|
3.50
|
16.19
|
103.80
|
310.00
|
|||||
|
Low Price ($)
|
0.95
|
0.95
|
1.38
|
1.38
|
9.00
|
94.60
|
|||||
|
Market Cap ($ Cr)
|
25.44
|
--
|
--
|
--
|
--
|
--
|
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
|
0.27
|
1.21
|
0.59
|
0.77
|
0.41
|
0.23
|
|||||
|
Short term debt to equity ratio
|
0.35
|
0.58
|
0.18
|
0.22
|
0.09
|
0.19
|
|||||
|
Current Ratio
|
1.12
|
1.26
|
0.99
|
1.06
|
0.93
|
0.96
|
|||||
|
Quick Ratio
|
1.00
|
1.07
|
0.80
|
0.88
|
0.76
|
0.81
|
|||||
|
Interest Coverage
|
-14.02
|
-2.71
|
-1.11
|
-2.44
|
-0.26
|
-1.02
|
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 (%)
|
43.27
|
46.93
|
36.09
|
26.94
|
22.46
|
42.93
|
|||||
|
Asset Turnover
|
0.31
|
0.55
|
0.51
|
0.78
|
0.48
|
0.31
|
|||||
|
Receivable days
|
--
|
150.43
|
146.99
|
86.13
|
94.25
|
92.80
|
|||||
|
Inventory Days
|
--
|
209.50
|
273.29
|
102.33
|
107.04
|
132.03
|
|||||
|
Payable days
|
--
|
185.86
|
269.39
|
109.60
|
119.06
|
155.79
|
|||||
|
Cash Conversion Cycle
|
--
|
174.07
|
150.88
|
78.86
|
82.22
|
69.04
|