Market cap
$7 Mln
Revenue (TTM)
$57 Mln
P/E Ratio
--
P/B Ratio
2.2
Div. Yield
0 %
Income Statement ($ Mln) |
TTM | Jun-25 | Jun-24 | Jun-23 | Jun-22 | Jun-21 | Jun-20 | Jun-19 | Jun-18 | Jun-17 | Jun-16 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Operating Revenue
|
56.89
|
71.62
|
23.98
|
3.64
|
17.08
|
0.18
|
|||||
|
Cost of Revenue
|
52.70
|
69.17
|
23.50
|
3.51
|
16.13
|
0.08
|
|||||
|
Gross Profit
|
4.19
|
2.44
|
0.47
|
0.14
|
0.96
|
0.09
|
|||||
|
Operating Expenses
|
6.88
|
7.60
|
12.60
|
8.32
|
8.19
|
4.96
|
|||||
|
Operating Profit (EBIT)
|
-2.69
|
-5.15
|
-12.13
|
-8.18
|
-7.24
|
-4.86
|
|||||
|
Other Income
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Profit before Tax
|
-2.72
|
-5.08
|
-12.22
|
-8.21
|
-7.11
|
-4.88
|
|||||
|
Provision for Tax
|
0.01
|
0.01
|
-13.05
|
-0.22
|
-0.72
|
-0.24
|
|||||
|
Profit after Tax (Net Income)
|
-2.73
|
-5.09
|
-11.38
|
-9.48
|
-6.52
|
-4.65
|
|||||
|
Minority Interest
|
0.00
|
0.00
|
0.01
|
0.22
|
0.59
|
-0.24
|
|||||
|
Consolidated Profit
|
--
|
--
|
--
|
-9.48
|
-6.52
|
-4.65
|
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
|
3.48
|
2.95
|
-0.24
|
-3.52
|
2.45
|
0.32
|
|||||
|
Minority Interest
|
0.00
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Non-Current Liabilities
|
0.13
|
0.17
|
0.00
|
1.43
|
0.03
|
0.56
|
|||||
|
Current Liabilities
|
5.04
|
3.63
|
3.60
|
4.91
|
2.12
|
3.26
|
|||||
|
Total Liabilities
|
13.68
|
6.74
|
3.29
|
2.75
|
3.76
|
3.90
|
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
|
5.62
|
3.81
|
0.64
|
1.46
|
2.50
|
3.01
|
|||||
|
Current Assets
|
3.02
|
2.92
|
2.65
|
1.29
|
1.26
|
0.89
|
|||||
|
Total Assets
|
13.68
|
6.74
|
3.29
|
2.75
|
3.76
|
3.90
|
|||||
|
Total Debt*
|
4.00
|
2.67
|
1.22
|
2.15
|
0.57
|
2.78
|
|||||
|
Net Current Assets
|
-2.02
|
-0.70
|
-0.95
|
-3.62
|
-0.87
|
-2.37
|
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
|
--
|
-2.37
|
-6.40
|
-3.14
|
-5.14
|
-3.95
|
|||||
|
Cash Flow from Investing Activities
|
--
|
-4.09
|
-0.17
|
-0.11
|
-1.13
|
-0.17
|
|||||
|
Cash from Financing Activities
|
--
|
6.95
|
6.84
|
3.11
|
6.38
|
2.45
|
|||||
|
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 ($)
|
-0.36
|
-0.65
|
-3.61
|
-5.30
|
-4.02
|
-3.25
|
|||||
|
Cash EPS ($)
|
--
|
-0.51
|
-3.46
|
-4.91
|
-3.67
|
-3.11
|
|||||
|
Adjusted Book Value ($)
|
--
|
0.38
|
--
|
--
|
1.51
|
0.22
|
|||||
|
Dividend per Share ($)
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Cash Flow per Share ($)
|
--
|
-0.30
|
-2.03
|
-1.75
|
-3.17
|
-2.76
|
|||||
|
Free Cash Flow per Share ($)
|
--
|
-0.83
|
-2.09
|
-1.80
|
-3.85
|
-2.88
|
Profitability Ratios |
TTM | Jun-25 | Jun-24 | Jun-23 | Jun-22 | Jun-21 | Jun-20 | Jun-19 | Jun-18 | Jun-17 | Jun-16 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
ROCE (%)
|
--
|
-153.90
|
5,915.54
|
-1,146.59
|
-213.10
|
-121.28
|
|||||
|
ROE (%)
|
-84.76
|
-374.57
|
605.81
|
1,779.65
|
-470.28
|
-221.25
|
|||||
|
ROA (%)
|
-24.63
|
-101.43
|
-376.34
|
-291.23
|
-170.48
|
-105.55
|
|||||
|
EBIT Margin (%)
|
-4.78
|
-7.09
|
-50.97
|
-225.47
|
-41.64
|
-2,788.84
|
|||||
|
Net Margin (%)
|
-4.79
|
-7.10
|
-47.45
|
-260.38
|
-38.18
|
-2,654.18
|
|||||
|
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 (%)
|
20.31
|
1.99
|
5.59
|
-0.79
|
96.53
|
-0.88
|
|||||
|
EBIT Growth (%)
|
78.44
|
58.44
|
-48.88
|
-15.42
|
-45.60
|
-156.39
|
|||||
|
Net Profit Growth (%)
|
78.39
|
55.30
|
-20.02
|
-45.36
|
-40.30
|
-149.48
|
|||||
|
EPS Growth (%)
|
90.79
|
0.82
|
0.32
|
-0.32
|
-0.24
|
-1.43
|
|||||
|
Book Value Growth (%)
|
-15.71
|
--
|
--
|
--
|
--
|
--
|
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
|
--
|
-2.97
|
-1.25
|
-0.17
|
-0.41
|
-0.77
|
|||||
|
Price / Book Value
|
2.16
|
5.12
|
-59.86
|
-0.47
|
1.08
|
11.20
|
|||||
|
Dividend Yield (%)
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
EV/EBITDA
|
-2.30
|
-4.36
|
-1.30
|
-0.50
|
-0.47
|
-1.35
|
|||||
|
Close Price ($)
|
0.65
|
1.94
|
4.50
|
206.33
|
366.75
|
562.50
|
|||||
|
High Price ($)
|
3.10
|
7.67
|
256.50
|
546.75
|
1,539.00
|
1,404.00
|
|||||
|
Low Price ($)
|
0.64
|
1.63
|
1.42
|
180.00
|
240.75
|
380.25
|
|||||
|
Market Cap ($ Cr)
|
7.35
|
--
|
--
|
--
|
--
|
--
|
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
|
--
|
0.90
|
-5.17
|
-0.61
|
0.23
|
8.68
|
|||||
|
Short term debt to equity ratio
|
1.11
|
0.85
|
-5.17
|
-0.20
|
0.22
|
6.94
|
|||||
|
Current Ratio
|
0.60
|
0.81
|
0.74
|
0.26
|
0.59
|
0.27
|
|||||
|
Quick Ratio
|
0.57
|
0.75
|
0.69
|
0.21
|
0.49
|
0.21
|
|||||
|
Interest Coverage
|
--
|
--
|
--
|
--
|
-140.83
|
-1,940.53
|
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 (%)
|
2.17
|
1.88
|
3.00
|
7.02
|
1.52
|
163.69
|
|||||
|
Asset Turnover
|
5.14
|
14.28
|
7.93
|
1.12
|
4.47
|
0.04
|
|||||
|
Receivable days
|
--
|
5.27
|
7.42
|
25.84
|
5.84
|
845.08
|
|||||
|
Inventory Days
|
--
|
0.95
|
3.07
|
23.59
|
4.59
|
901.99
|
|||||
|
Payable days
|
--
|
3.95
|
16.17
|
62.66
|
4.22
|
499.00
|
|||||
|
Cash Conversion Cycle
|
--
|
2.27
|
-5.68
|
-13.23
|
6.22
|
1,248.06
|