Market cap
$473 Mln
Revenue (TTM)
$0 Mln
P/E Ratio
--
P/B Ratio
2.3
Div. Yield
0 %
Income Statement ($ Mln) |
TTM | Dec-25 | Dec-24 | Dec-23 | Dec-22 | Jun-22 | Dec-21 | Jun-21 | Dec-20 | Jun-20 | Dec-19 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Operating Revenue
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Cost of Revenue
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Gross Profit
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Operating Expenses
|
65.13
|
59.10
|
83.89
|
103.70
|
161.25
|
125.70
|
|||||
|
Operating Profit (EBIT)
|
-65.13
|
-59.10
|
-83.89
|
-103.70
|
-161.25
|
-125.70
|
|||||
|
Other Income
|
--
|
--
|
--
|
--
|
1.55
|
--
|
|||||
|
Profit before Tax
|
-61.93
|
-57.39
|
-79.98
|
-98.79
|
-157.04
|
-125.75
|
|||||
|
Provision for Tax
|
--
|
--
|
--
|
-0.10
|
-2.66
|
--
|
|||||
|
Profit after Tax (Net Income)
|
-61.93
|
-57.39
|
-79.98
|
-98.79
|
-157.04
|
-125.75
|
|||||
|
Minority Interest
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Consolidated Profit
|
--
|
--
|
--
|
--
|
-157.04
|
-125.75
|
Liabilities ($ Mln) |
TTM | Dec-25 | Dec-24 | Dec-23 | Dec-22 | Jun-22 | Dec-21 | Jun-21 | Dec-20 | Jun-20 | Dec-19 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Shareholder's Funds
|
206.56
|
86.51
|
35.52
|
85.36
|
140.44
|
208.26
|
|||||
|
Minority Interest
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Non-Current Liabilities
|
5.08
|
1.06
|
0.00
|
--
|
0.00
|
--
|
|||||
|
Current Liabilities
|
7.42
|
6.43
|
10.29
|
12.19
|
12.47
|
15.06
|
|||||
|
Total Liabilities
|
226.48
|
94.00
|
45.82
|
97.55
|
152.91
|
223.33
|
Assets ($ Mln) |
TTM | Dec-25 | Dec-24 | Dec-23 | Dec-22 | Jun-22 | Dec-21 | Jun-21 | Dec-20 | Jun-20 | Dec-19 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Non-Current Assets
|
0.02
|
0.02
|
0.02
|
0.04
|
0.03
|
0.03
|
|||||
|
Current Assets
|
219.04
|
93.98
|
45.80
|
97.51
|
152.87
|
223.30
|
|||||
|
Total Assets
|
226.48
|
94.00
|
45.82
|
97.55
|
152.91
|
223.33
|
|||||
|
Total Debt*
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Net Current Assets
|
211.62
|
87.55
|
35.50
|
85.31
|
140.40
|
208.24
|
Cashflow ($ Mln) |
TTM | Dec-25 | Dec-24 | Dec-23 | Dec-22 | Jun-22 | Dec-21 | Jun-21 | Dec-20 | Jun-20 | Dec-19 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Cash From Operating Activities
|
--
|
-45.79
|
-51.76
|
-51.66
|
-103.80
|
-91.87
|
|||||
|
Cash Flow from Investing Activities
|
--
|
-48.14
|
51.56
|
50.45
|
19.73
|
-54.12
|
|||||
|
Cash from Financing Activities
|
--
|
93.56
|
-0.04
|
-0.10
|
45.02
|
187.94
|
|||||
|
Net Cash Inflow / Outflow
|
--
|
--
|
--
|
--
|
-39.05
|
--
|
Financials Ratios |
TTM | Dec-25 | Dec-24 | Dec-23 | Dec-22 | Jun-22 | Dec-21 | Jun-21 | Dec-20 | Jun-20 | Dec-19 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Adjusted EPS ($)
|
-0.93
|
-0.84
|
-2.65
|
-3.28
|
-5.22
|
-4.19
|
|||||
|
Cash EPS ($)
|
--
|
-0.84
|
-2.65
|
-3.28
|
-5.22
|
-4.19
|
|||||
|
Adjusted Book Value ($)
|
--
|
1.27
|
1.18
|
2.84
|
4.67
|
6.94
|
|||||
|
Dividend per Share ($)
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Cash Flow per Share ($)
|
--
|
-0.67
|
-1.72
|
-1.72
|
-3.45
|
-3.06
|
|||||
|
Free Cash Flow per Share ($)
|
--
|
-0.67
|
-1.72
|
-1.72
|
-3.45
|
-3.06
|
Profitability Ratios |
TTM | Dec-25 | Dec-24 | Dec-23 | Dec-22 | Jun-22 | Dec-21 | Jun-21 | Dec-20 | Jun-20 | Dec-19 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
ROCE (%)
|
--
|
-94.05
|
-132.33
|
-87.51
|
-90.07
|
-80.14
|
|||||
|
ROE (%)
|
-42.26
|
-94.05
|
-132.33
|
-87.51
|
-90.07
|
-80.14
|
|||||
|
ROA (%)
|
-49.01
|
-82.08
|
-111.57
|
-78.89
|
-83.48
|
-73.64
|
|||||
|
EBIT Margin (%)
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Net Margin (%)
|
--
|
--
|
--
|
--
|
-10,159.14
|
--
|
|||||
|
Cash Profit Margin (%)
|
--
|
--
|
--
|
--
|
--
|
--
|
Growth Ratios |
TTM | Dec-25 | Dec-24 | Dec-23 | Dec-22 | Jun-22 | Dec-21 | Jun-21 | Dec-20 | Jun-20 | Dec-19 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Revenue Growth (%)
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
EBIT Growth (%)
|
--
|
--
|
19.04
|
37.09
|
-24.88
|
-114.53
|
|||||
|
Net Profit Growth (%)
|
8.68
|
28.25
|
19.04
|
37.09
|
-24.88
|
-111.50
|
|||||
|
EPS Growth (%)
|
57.97
|
0.68
|
0.19
|
0.37
|
0.21
|
-0.20
|
|||||
|
Book Value Growth (%)
|
282.52
|
--
|
--
|
--
|
--
|
--
|
Valuation Ratios |
TTM | Dec-25 | Dec-24 | Dec-23 | Dec-22 | Jun-22 | Dec-21 | Jun-21 | Dec-20 | Jun-20 | Dec-19 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Price / Earnings
|
--
|
-5.74
|
-0.20
|
-1.26
|
-0.67
|
-4.53
|
|||||
|
Price / Book Value
|
2.30
|
3.81
|
0.44
|
1.46
|
0.75
|
2.74
|
|||||
|
Dividend Yield (%)
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
EV/EBITDA
|
0.54
|
-4.12
|
0.37
|
5.76
|
0.28
|
-2.87
|
|||||
|
Close Price ($)
|
6.92
|
4.83
|
0.52
|
4.14
|
3.49
|
18.99
|
|||||
|
High Price ($)
|
8.00
|
5.12
|
7.22
|
4.85
|
38.68
|
35.35
|
|||||
|
Low Price ($)
|
0.55
|
0.24
|
0.34
|
2.00
|
1.81
|
15.74
|
|||||
|
Market Cap ($ Cr)
|
472.55
|
--
|
--
|
--
|
--
|
--
|
Solvency Ratios |
TTM | Dec-25 | Dec-24 | Dec-23 | Dec-22 | Jun-22 | Dec-21 | Jun-21 | Dec-20 | Jun-20 | Dec-19 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Debt to Equity
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Short term debt to equity ratio
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Current Ratio
|
29.52
|
14.62
|
4.45
|
8.00
|
12.26
|
14.83
|
|||||
|
Quick Ratio
|
29.52
|
--
|
--
|
--
|
11.94
|
--
|
|||||
|
Interest Coverage
|
--
|
--
|
--
|
--
|
-37.34
|
-103.87
|
Operating Efficiency Ratios |
TTM | Dec-25 | Dec-24 | Dec-23 | Dec-22 | Jun-22 | Dec-21 | Jun-21 | Dec-20 | Jun-20 | Dec-19 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Debtors to sales (%)
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Asset Turnover
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Receivable days
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Inventory Days
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Payable days
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Cash Conversion Cycle
|
--
|
--
|
--
|
--
|
--
|
--
|