Market cap
$65 Mln
Revenue (TTM)
$0 Mln
P/E Ratio
--
P/B Ratio
1
Div. Yield
0 %
Income Statement ($ Mln) |
Jun-26 | Jun-25 | Jun-24 | Jun-23 | Jun-22 | Jun-21 | Jun-20 | Jun-19 | Jun-18 | Jun-17 | Jun-16 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Operating Revenue
|
0.10
|
0.40
|
0.23
|
0.05
|
1.88
|
2.37
|
|||||
|
Cost of Revenue
|
1.03
|
--
|
1.25
|
1.11
|
3.79
|
1.46
|
|||||
|
Gross Profit
|
0.10
|
0.40
|
0.23
|
0.05
|
-1.91
|
0.91
|
|||||
|
Operating Expenses
|
35.24
|
19.00
|
16.86
|
29.34
|
27.79
|
32.02
|
|||||
|
Operating Profit (EBIT)
|
-35.14
|
-18.60
|
-16.63
|
-29.31
|
-29.70
|
-31.11
|
|||||
|
Other Income
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Profit before Tax
|
-33.04
|
-18.38
|
-15.44
|
-29.31
|
-29.51
|
-23.21
|
|||||
|
Provision for Tax
|
--
|
--
|
9.64
|
-1.20
|
0.70
|
0.05
|
|||||
|
Profit after Tax (Net Income)
|
-33.04
|
-18.38
|
-24.91
|
-29.31
|
-50.39
|
-23.21
|
|||||
|
Minority Interest
|
--
|
--
|
--
|
--
|
0.00
|
-0.02
|
|||||
|
Consolidated Profit
|
--
|
--
|
--
|
-65.01
|
-50.39
|
-23.47
|
Liabilities ($ Mln) |
Jun-26 | Jun-25 | Jun-24 | Jun-23 | Jun-22 | Jun-21 | Jun-20 | Jun-19 | Jun-18 | Jun-17 | Jun-16 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Shareholder's Funds
|
85.71
|
14.88
|
21.32
|
15.38
|
63.49
|
108.59
|
|||||
|
Minority Interest
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Non-Current Liabilities
|
1.65
|
2.20
|
3.57
|
4.24
|
5.49
|
31.76
|
|||||
|
Current Liabilities
|
11.75
|
6.11
|
3.84
|
21.58
|
30.44
|
6.65
|
|||||
|
Total Liabilities
|
99.11
|
23.19
|
28.73
|
41.21
|
99.41
|
146.97
|
Assets ($ Mln) |
Jun-26 | Jun-25 | Jun-24 | Jun-23 | Jun-22 | Jun-21 | Jun-20 | Jun-19 | Jun-18 | Jun-17 | Jun-16 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Non-Current Assets
|
6.89
|
13.46
|
13.06
|
14.95
|
54.34
|
42.37
|
|||||
|
Current Assets
|
92.22
|
9.72
|
15.67
|
26.26
|
45.07
|
104.60
|
|||||
|
Total Assets
|
99.11
|
23.19
|
28.73
|
41.21
|
99.41
|
146.97
|
|||||
|
Total Debt*
|
2.20
|
3.51
|
4.46
|
17.07
|
25.77
|
32.72
|
|||||
|
Net Current Assets
|
80.48
|
3.62
|
11.83
|
4.68
|
14.63
|
97.95
|
Cashflow ($ Mln) |
Jun-26 | Jun-25 | Jun-24 | Jun-23 | Jun-22 | Jun-21 | Jun-20 | Jun-19 | Jun-18 | Jun-17 | Jun-16 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Cash From Operating Activities
|
-23.22
|
-15.30
|
-18.55
|
-30.44
|
-37.80
|
-30.06
|
|||||
|
Cash Flow from Investing Activities
|
-32.00
|
0.74
|
0.91
|
7.01
|
-5.13
|
-26.48
|
|||||
|
Cash from Financing Activities
|
103.05
|
8.93
|
24.49
|
2.30
|
-5.80
|
78.84
|
|||||
|
Net Cash Inflow / Outflow
|
--
|
--
|
--
|
--
|
--
|
--
|
Financials Ratios |
Jun-26 | Jun-25 | Jun-24 | Jun-23 | Jun-22 | Jun-21 | Jun-20 | Jun-19 | Jun-18 | Jun-17 | Jun-16 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Adjusted EPS ($)
|
-0.32
|
-1.12
|
-2.89
|
-28.86
|
-5.77
|
-53.26
|
|||||
|
Cash EPS ($)
|
-0.31
|
-1.05
|
-2.74
|
-27.50
|
-5.34
|
-47.72
|
|||||
|
Adjusted Book Value ($)
|
0.82
|
0.91
|
2.47
|
15.15
|
7.27
|
249.22
|
|||||
|
Dividend per Share ($)
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Cash Flow per Share ($)
|
-0.22
|
-0.93
|
-2.15
|
-29.97
|
-4.33
|
-69.00
|
|||||
|
Free Cash Flow per Share ($)
|
-0.23
|
-0.93
|
-2.18
|
-35.62
|
-5.17
|
-80.85
|
Profitability Ratios |
Jun-26 | Jun-25 | Jun-24 | Jun-23 | Jun-22 | Jun-21 | Jun-20 | Jun-19 | Jun-18 | Jun-17 | Jun-16 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
ROCE (%)
|
-62.17
|
-83.21
|
-85.53
|
-48.17
|
-43.71
|
-20.11
|
|||||
|
ROE (%)
|
-65.70
|
-101.52
|
-135.71
|
-74.33
|
-58.57
|
-28.10
|
|||||
|
ROA (%)
|
-54.04
|
-70.79
|
-71.22
|
-41.69
|
-40.91
|
-19.25
|
|||||
|
EBIT Margin (%)
|
-32,991.00
|
-4,541.25
|
-6,787.11
|
-58,622.00
|
-1,566.51
|
-1,306.12
|
|||||
|
Net Margin (%)
|
-33,044.00
|
-4,594.25
|
-11,069.78
|
-58,622.00
|
-2,674.68
|
-978.79
|
|||||
|
Cash Profit Margin (%)
|
--
|
--
|
--
|
--
|
--
|
--
|
Growth Ratios |
Jun-26 | Jun-25 | Jun-24 | Jun-23 | Jun-22 | Jun-21 | Jun-20 | Jun-19 | Jun-18 | Jun-17 | Jun-16 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Revenue Growth (%)
|
-0.75
|
0.78
|
3.50
|
-0.97
|
-0.21
|
0.45
|
|||||
|
EBIT Growth (%)
|
-81.62
|
-18.95
|
47.90
|
0.68
|
4.70
|
-121.55
|
|||||
|
Net Profit Growth (%)
|
-79.81
|
26.22
|
15.03
|
41.83
|
-117.14
|
-41.17
|
|||||
|
EPS Growth (%)
|
0.72
|
0.61
|
0.90
|
-4.00
|
0.89
|
-452.84
|
|||||
|
Book Value Growth (%)
|
--
|
--
|
--
|
--
|
--
|
--
|
Valuation Ratios |
Jun-26 | Jun-25 | Jun-24 | Jun-23 | Jun-22 | Jun-21 | Jun-20 | Jun-19 | Jun-18 | Jun-17 | Jun-16 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Price / Earnings
|
-5.51
|
-0.70
|
-0.73
|
-0.02
|
-0.05
|
-0.03
|
|||||
|
Price / Book Value
|
2.12
|
0.86
|
0.85
|
0.04
|
0.04
|
0.01
|
|||||
|
Dividend Yield (%)
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
EV/EBITDA
|
-2.98
|
-0.45
|
-0.60
|
-0.37
|
0.21
|
2.23
|
|||||
|
Close Price ($)
|
1.75
|
0.78
|
2.11
|
12.20
|
132.00
|
755.00
|
|||||
|
High Price ($)
|
3.82
|
6.89
|
124.00
|
330.20
|
760.00
|
3,725.00
|
|||||
|
Low Price ($)
|
0.56
|
0.64
|
1.02
|
7.20
|
110.50
|
515.00
|
|||||
|
Market Cap ($ Cr)
|
--
|
--
|
--
|
--
|
--
|
--
|
Solvency Ratios |
Jun-26 | Jun-25 | Jun-24 | Jun-23 | Jun-22 | Jun-21 | Jun-20 | Jun-19 | Jun-18 | Jun-17 | Jun-16 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Debt to Equity
|
0.03
|
0.24
|
0.21
|
1.11
|
0.41
|
0.30
|
|||||
|
Short term debt to equity ratio
|
0.01
|
0.09
|
0.04
|
0.88
|
0.35
|
0.01
|
|||||
|
Current Ratio
|
7.85
|
1.59
|
4.08
|
1.22
|
1.48
|
15.74
|
|||||
|
Quick Ratio
|
--
|
--
|
--
|
0.24
|
1.35
|
15.74
|
|||||
|
Interest Coverage
|
-622.47
|
-85.68
|
-88.78
|
-353.14
|
-20.90
|
-12.62
|
Operating Efficiency Ratios |
Jun-26 | Jun-25 | Jun-24 | Jun-23 | Jun-22 | Jun-21 | Jun-20 | Jun-19 | Jun-18 | Jun-17 | Jun-16 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Debtors to sales (%)
|
1,104.00
|
26.25
|
316.89
|
408.00
|
323.78
|
233.07
|
|||||
|
Asset Turnover
|
0.00
|
0.02
|
0.01
|
0.00
|
0.02
|
0.02
|
|||||
|
Receivable days
|
2,207.94
|
373.47
|
744.30
|
23,025.36
|
1,126.96
|
858.82
|
|||||
|
Inventory Days
|
--
|
--
|
6,162.50
|
4,126.40
|
189.18
|
103.05
|
|||||
|
Payable days
|
1,172.17
|
--
|
322.44
|
1,009.39
|
313.99
|
501.28
|
|||||
|
Cash Conversion Cycle
|
--
|
--
|
6,584.35
|
26,142.37
|
1,002.15
|
460.60
|