Market cap
$12 Mln
Revenue (TTM)
$0 Mln
P/E Ratio
--
P/B Ratio
7.8
Div. Yield
0 %
Income Statement ($ Mln) |
TTM | Jun-24 | Jun-23 | Jun-22 | Jun-21 | Jun-20 | Jun-19 | Jun-18 | Jun-17 | Jun-16 | Jun-15 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Operating Revenue
|
0.08
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Cost of Revenue
|
0.06
|
0.06
|
0.06
|
0.06
|
0.03
|
0.01
|
|||||
|
Gross Profit
|
0.02
|
-0.06
|
-0.06
|
-0.06
|
-0.03
|
-0.01
|
|||||
|
Operating Expenses
|
7.87
|
8.45
|
14.80
|
22.68
|
21.57
|
8.14
|
|||||
|
Operating Profit (EBIT)
|
0.75
|
-8.50
|
-14.81
|
-22.69
|
-21.67
|
-7.09
|
|||||
|
Other Income
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Profit before Tax
|
-7.86
|
-8.50
|
-14.65
|
-22.66
|
-38.30
|
-9.13
|
|||||
|
Provision for Tax
|
0.03
|
0.08
|
-0.15
|
-0.04
|
0.03
|
0.98
|
|||||
|
Profit after Tax (Net Income)
|
-7.86
|
-8.50
|
-14.65
|
-22.62
|
-38.32
|
-10.11
|
|||||
|
Minority Interest
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Consolidated Profit
|
--
|
--
|
-15.02
|
-25.13
|
-41.50
|
-9.13
|
Liabilities ($ Mln) |
TTM | Jun-24 | Jun-23 | Jun-22 | Jun-21 | Jun-20 | Jun-19 | Jun-18 | Jun-17 | Jun-16 | Jun-15 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Shareholder's Funds
|
3.76
|
3.76
|
0.73
|
11.80
|
10.58
|
0.26
|
|||||
|
Minority Interest
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Non-Current Liabilities
|
0.19
|
0.19
|
0.17
|
0.16
|
0.18
|
2.01
|
|||||
|
Current Liabilities
|
2.26
|
2.26
|
3.08
|
3.99
|
2.78
|
2.67
|
|||||
|
Total Liabilities
|
8.46
|
6.20
|
3.98
|
15.95
|
13.54
|
2.94
|
Assets ($ Mln) |
TTM | Jun-24 | Jun-23 | Jun-22 | Jun-21 | Jun-20 | Jun-19 | Jun-18 | Jun-17 | Jun-16 | Jun-15 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Non-Current Assets
|
0.67
|
0.67
|
0.71
|
2.69
|
1.75
|
0.09
|
|||||
|
Current Assets
|
5.53
|
5.53
|
3.27
|
13.26
|
11.79
|
2.85
|
|||||
|
Total Assets
|
11.73
|
6.20
|
3.98
|
15.95
|
13.54
|
2.94
|
|||||
|
Total Debt*
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Net Current Assets
|
--
|
3.27
|
0.19
|
9.27
|
9.01
|
0.18
|
Cashflow ($ Mln) |
TTM | Jun-24 | Jun-23 | Jun-22 | Jun-21 | Jun-20 | Jun-19 | Jun-18 | Jun-17 | Jun-16 | Jun-15 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Cash From Operating Activities
|
--
|
-7.18
|
-11.87
|
-20.39
|
-18.86
|
-7.93
|
|||||
|
Cash Flow from Investing Activities
|
--
|
--
|
-0.23
|
-0.23
|
0.96
|
0.96
|
|||||
|
Cash from Financing Activities
|
--
|
10.57
|
1.85
|
21.64
|
26.04
|
6.60
|
|||||
|
Net Cash Inflow / Outflow
|
--
|
--
|
--
|
--
|
--
|
--
|
Financials Ratios |
TTM | Jun-24 | Jun-23 | Jun-22 | Jun-21 | Jun-20 | Jun-19 | Jun-18 | Jun-17 | Jun-16 | Jun-15 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Adjusted EPS ($)
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Cash EPS ($)
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Adjusted Book Value ($)
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Dividend per Share ($)
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Cash Flow per Share ($)
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Free Cash Flow per Share ($)
|
--
|
--
|
--
|
--
|
--
|
--
|
Profitability Ratios |
TTM | Jun-24 | Jun-23 | Jun-22 | Jun-21 | Jun-20 | Jun-19 | Jun-18 | Jun-17 | Jun-16 | Jun-15 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
ROCE (%)
|
--
|
-378.83
|
-233.90
|
-202.17
|
-706.81
|
-906.18
|
|||||
|
ROE (%)
|
-162.48
|
-378.83
|
-233.90
|
-202.17
|
-706.81
|
-906.18
|
|||||
|
ROA (%)
|
-95.06
|
-167.00
|
-147.03
|
-153.40
|
-465.07
|
-289.80
|
|||||
|
EBIT Margin (%)
|
-7,150.00
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Net Margin (%)
|
-10,346.05
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Cash Profit Margin (%)
|
-0.26
|
--
|
--
|
--
|
--
|
--
|
Growth Ratios |
TTM | Jun-24 | Jun-23 | Jun-22 | Jun-21 | Jun-20 | Jun-19 | Jun-18 | Jun-17 | Jun-16 | Jun-15 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Revenue Growth (%)
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
EBIT Growth (%)
|
58.55
|
42.88
|
34.77
|
40.59
|
-438.63
|
18.42
|
|||||
|
Net Profit Growth (%)
|
39.20
|
41.97
|
35.24
|
40.98
|
-279.17
|
-36.43
|
|||||
|
EPS Growth (%)
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Book Value Growth (%)
|
--
|
--
|
--
|
--
|
--
|
--
|
Valuation Ratios |
TTM | Jun-24 | Jun-23 | Jun-22 | Jun-21 | Jun-20 | Jun-19 | Jun-18 | Jun-17 | Jun-16 | Jun-15 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Price / Earnings
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Price / Book Value
|
7.81
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Dividend Yield (%)
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
EV/EBITDA
|
-1.37
|
0.58
|
0.10
|
0.52
|
0.28
|
0.34
|
|||||
|
Close Price ($)
|
6.83
|
9.45
|
141.05
|
486.50
|
3,972.50
|
1,203.65
|
|||||
|
High Price ($)
|
160.51
|
196.00
|
700.00
|
4,987.50
|
5,862.50
|
4,655.00
|
|||||
|
Low Price ($)
|
2.84
|
2.84
|
94.50
|
246.05
|
1,067.50
|
665.00
|
|||||
|
Market Cap ($ Cr)
|
11.99
|
--
|
--
|
--
|
--
|
--
|
Solvency Ratios |
TTM | Jun-24 | Jun-23 | Jun-22 | Jun-21 | Jun-20 | Jun-19 | Jun-18 | Jun-17 | Jun-16 | Jun-15 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Debt to Equity
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Short term debt to equity ratio
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Current Ratio
|
2.45
|
2.45
|
1.06
|
3.32
|
4.24
|
1.07
|
|||||
|
Quick Ratio
|
2.45
|
--
|
0.93
|
3.69
|
4.51
|
1.03
|
|||||
|
Interest Coverage
|
--
|
--
|
--
|
-1,620.14
|
-1,468.38
|
--
|
Operating Efficiency Ratios |
TTM | Jun-24 | Jun-23 | Jun-22 | Jun-21 | Jun-20 | Jun-19 | Jun-18 | Jun-17 | Jun-16 | Jun-15 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Debtors to sales (%)
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Asset Turnover
|
0.01
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Receivable days
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Inventory Days
|
--
|
2,755.98
|
-3,235.51
|
-6,799.74
|
-3,779.76
|
3,422.43
|
|||||
|
Payable days
|
--
|
16,572.39
|
18,423.82
|
16,704.10
|
24,141.07
|
68,586.19
|
|||||
|
Cash Conversion Cycle
|
--
|
--
|
--
|
--
|
--
|
--
|