Market cap
$674 Mln
Revenue (TTM)
$0 Mln
P/E Ratio
--
P/B Ratio
1.9
Div. Yield
0 %
Income Statement ($ Mln) |
TTM | Dec-25 | Dec-24 | Dec-23 | Jun-23 | Dec-22 | Jun-22 | Dec-21 | Jun-21 | Dec-20 | Jun-20 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Operating Revenue
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Cost of Revenue
|
0.52
|
0.60
|
0.71
|
0.12
|
0.14
|
0.68
|
|||||
|
Gross Profit
|
-0.52
|
-0.60
|
-0.71
|
-0.12
|
-0.14
|
-0.68
|
|||||
|
Operating Expenses
|
-90.82
|
-69.68
|
-26.99
|
17.65
|
17.50
|
18.86
|
|||||
|
Operating Profit (EBIT)
|
90.31
|
69.08
|
26.28
|
-17.77
|
-9.62
|
-19.54
|
|||||
|
Other Income
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Profit before Tax
|
3.95
|
-35.78
|
-38.11
|
-81.53
|
-39.74
|
-23.63
|
|||||
|
Provision for Tax
|
0.05
|
0.30
|
-0.08
|
-18.53
|
-18.53
|
-0.12
|
|||||
|
Profit after Tax (Net Income)
|
3.91
|
-36.09
|
-38.03
|
-81.53
|
-39.74
|
-23.51
|
|||||
|
Minority Interest
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Consolidated Profit
|
--
|
--
|
--
|
--
|
-39.74
|
--
|
Liabilities ($ Mln) |
TTM | Dec-25 | Dec-24 | Dec-23 | Jun-23 | Dec-22 | Jun-22 | Dec-21 | Jun-21 | Dec-20 | Jun-20 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Shareholder's Funds
|
321.53
|
25.10
|
1.27
|
-14.54
|
-4.77
|
13.27
|
|||||
|
Minority Interest
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Non-Current Liabilities
|
94.54
|
70.55
|
56.87
|
60.06
|
28.14
|
22.52
|
|||||
|
Current Liabilities
|
80.18
|
76.30
|
75.75
|
13.07
|
2.30
|
1.50
|
|||||
|
Total Liabilities
|
576.43
|
171.95
|
133.89
|
58.59
|
25.66
|
37.29
|
Assets ($ Mln) |
TTM | Dec-25 | Dec-24 | Dec-23 | Jun-23 | Dec-22 | Jun-22 | Dec-21 | Jun-21 | Dec-20 | Jun-20 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Non-Current Assets
|
394.19
|
103.61
|
111.81
|
41.74
|
13.37
|
13.51
|
|||||
|
Current Assets
|
102.06
|
68.34
|
22.08
|
16.85
|
12.29
|
23.78
|
|||||
|
Total Assets
|
576.43
|
171.95
|
133.89
|
58.59
|
25.66
|
37.29
|
|||||
|
Total Debt*
|
32.97
|
33.86
|
68.97
|
44.68
|
25.46
|
19.24
|
|||||
|
Net Current Assets
|
21.88
|
-7.96
|
-53.68
|
--
|
9.99
|
9.99
|
Cashflow ($ Mln) |
TTM | Dec-25 | Dec-24 | Dec-23 | Jun-23 | Dec-22 | Jun-22 | Dec-21 | Jun-21 | Dec-20 | Jun-20 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Cash From Operating Activities
|
--
|
25.73
|
0.70
|
-9.43
|
-14.68
|
-13.95
|
|||||
|
Cash Flow from Investing Activities
|
--
|
0.51
|
-32.13
|
-34.39
|
-21.12
|
-15.39
|
|||||
|
Cash from Financing Activities
|
--
|
18.38
|
36.01
|
47.68
|
24.35
|
17.44
|
|||||
|
Net Cash Inflow / Outflow
|
--
|
--
|
--
|
--
|
--
|
--
|
Financials Ratios |
TTM | Dec-25 | Dec-24 | Dec-23 | Jun-23 | Dec-22 | Jun-22 | Dec-21 | Jun-21 | Dec-20 | Jun-20 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Adjusted EPS ($)
|
0.62
|
-2.80
|
-3.11
|
-8.69
|
-5.27
|
-3.31
|
|||||
|
Cash EPS ($)
|
-2.70
|
-2.79
|
-3.10
|
-8.69
|
-5.25
|
-3.29
|
|||||
|
Adjusted Book Value ($)
|
9.99
|
1.95
|
0.10
|
--
|
--
|
1.87
|
|||||
|
Dividend per Share ($)
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Cash Flow per Share ($)
|
--
|
1.99
|
0.06
|
-1.01
|
-1.95
|
-1.96
|
|||||
|
Free Cash Flow per Share ($)
|
--
|
1.98
|
0.06
|
-1.01
|
-1.95
|
-1.97
|
Profitability Ratios |
TTM | Dec-25 | Dec-24 | Dec-23 | Jun-23 | Dec-22 | Jun-22 | Dec-21 | Jun-21 | Dec-20 | Jun-20 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
ROCE (%)
|
--
|
-55.86
|
-75.77
|
-320.88
|
-149.41
|
-72.30
|
|||||
|
ROE (%)
|
2.12
|
-273.68
|
573.09
|
844.11
|
-935.02
|
-177.09
|
|||||
|
ROA (%)
|
0.96
|
-23.60
|
-39.52
|
-193.54
|
-126.25
|
-63.03
|
|||||
|
EBIT Margin (%)
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Net Margin (%)
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Cash Profit Margin (%)
|
--
|
--
|
--
|
--
|
--
|
--
|
Growth Ratios |
TTM | Dec-25 | Dec-24 | Dec-23 | Jun-23 | Dec-22 | Jun-22 | Dec-21 | Jun-21 | Dec-20 | Jun-20 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Revenue Growth (%)
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
EBIT Growth (%)
|
145.44
|
-6.83
|
-48.50
|
23.74
|
-64.20
|
-192.55
|
|||||
|
Net Profit Growth (%)
|
109.75
|
5.11
|
53.36
|
-246.85
|
-69.06
|
-198.48
|
|||||
|
EPS Growth (%)
|
116.77
|
0.10
|
0.64
|
-1.62
|
-0.51
|
-1.94
|
|||||
|
Book Value Growth (%)
|
1,193.27
|
--
|
--
|
--
|
--
|
--
|
Valuation Ratios |
TTM | Dec-25 | Dec-24 | Dec-23 | Jun-23 | Dec-22 | Jun-22 | Dec-21 | Jun-21 | Dec-20 | Jun-20 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Price / Earnings
|
--
|
-9.44
|
-3.22
|
-2.08
|
-4.83
|
-6.92
|
|||||
|
Price / Book Value
|
1.90
|
13.58
|
96.28
|
-11.68
|
-40.25
|
12.26
|
|||||
|
Dividend Yield (%)
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
EV/EBITDA
|
34.25
|
-11.05
|
-6.53
|
-11.27
|
-5.42
|
-6.84
|
|||||
|
Close Price ($)
|
18.75
|
26.41
|
10.02
|
18.11
|
25.48
|
22.92
|
|||||
|
High Price ($)
|
34.38
|
30.22
|
25.32
|
33.67
|
33.67
|
30.50
|
|||||
|
Low Price ($)
|
9.22
|
8.85
|
9.65
|
16.53
|
21.70
|
21.00
|
|||||
|
Market Cap ($ Cr)
|
673.50
|
--
|
--
|
--
|
--
|
--
|
Solvency Ratios |
TTM | Dec-25 | Dec-24 | Dec-23 | Jun-23 | Dec-22 | Jun-22 | Dec-21 | Jun-21 | Dec-20 | Jun-20 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Debt to Equity
|
0.07
|
1.35
|
54.19
|
-3.07
|
-5.33
|
1.45
|
|||||
|
Short term debt to equity ratio
|
0.04
|
0.16
|
33.47
|
-0.54
|
--
|
--
|
|||||
|
Current Ratio
|
1.27
|
0.90
|
0.29
|
1.29
|
5.35
|
15.80
|
|||||
|
Quick Ratio
|
1.27
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Interest Coverage
|
1.46
|
-3.71
|
-2.25
|
-3.77
|
-19.33
|
-70.58
|
Operating Efficiency Ratios |
TTM | Dec-25 | Dec-24 | Dec-23 | Jun-23 | Dec-22 | Jun-22 | Dec-21 | Jun-21 | Dec-20 | Jun-20 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Debtors to sales (%)
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Asset Turnover
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Receivable days
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Inventory Days
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Payable days
|
--
|
432.82
|
171.90
|
730.91
|
1,143.39
|
341.95
|
|||||
|
Cash Conversion Cycle
|
--
|
--
|
--
|
--
|
--
|
--
|