Market cap
$85 Mln
Revenue (TTM)
$0 Mln
P/E Ratio
--
P/B Ratio
0.7
Div. Yield
0 %
Income Statement ($ Mln) |
TTM | Dec-25 | Dec-24 | Dec-23 | Jun-23 | Dec-22 | Jun-22 | Dec-21 | Jun-21 | Dec-20 | Jun-20 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Operating Revenue
|
--
|
--
|
--
|
--
|
24.99
|
24.99
|
|||||
|
Cost of Revenue
|
4.42
|
6.38
|
6.47
|
6.10
|
--
|
5.01
|
|||||
|
Gross Profit
|
-4.42
|
-6.38
|
-6.47
|
-6.10
|
24.99
|
24.99
|
|||||
|
Operating Expenses
|
102.37
|
115.73
|
127.62
|
152.04
|
97.54
|
97.54
|
|||||
|
Operating Profit (EBIT)
|
-103.71
|
-122.11
|
-127.62
|
-152.04
|
-72.55
|
-72.55
|
|||||
|
Other Income
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Profit before Tax
|
-98.83
|
-116.80
|
-117.12
|
-142.66
|
-69.79
|
-69.79
|
|||||
|
Provision for Tax
|
0.14
|
--
|
--
|
5.93
|
-2.76
|
-2.76
|
|||||
|
Profit after Tax (Net Income)
|
-98.97
|
-116.80
|
-117.12
|
-142.66
|
-67.03
|
-69.79
|
|||||
|
Minority Interest
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Consolidated Profit
|
--
|
--
|
--
|
--
|
-69.79
|
--
|
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
|
120.14
|
159.21
|
186.61
|
170.18
|
-238.11
|
292.34
|
|||||
|
Minority Interest
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Non-Current Liabilities
|
10.03
|
11.61
|
14.22
|
17.83
|
18.65
|
18.65
|
|||||
|
Current Liabilities
|
18.00
|
21.53
|
19.39
|
19.29
|
19.71
|
19.71
|
|||||
|
Total Liabilities
|
166.17
|
192.36
|
220.22
|
207.30
|
330.69
|
330.69
|
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
|
27.40
|
31.43
|
40.08
|
45.02
|
69.65
|
69.65
|
|||||
|
Current Assets
|
120.76
|
160.93
|
180.14
|
162.27
|
261.04
|
261.04
|
|||||
|
Total Assets
|
166.17
|
192.36
|
220.22
|
207.30
|
-199.76
|
330.69
|
|||||
|
Total Debt*
|
12.85
|
14.74
|
17.23
|
20.92
|
21.02
|
21.02
|
|||||
|
Net Current Assets
|
102.76
|
139.40
|
160.74
|
142.99
|
241.33
|
241.33
|
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
|
--
|
-95.25
|
-92.38
|
-93.72
|
-44.77
|
-44.77
|
|||||
|
Cash Flow from Investing Activities
|
--
|
2.39
|
-119.24
|
-4.46
|
-16.78
|
-16.78
|
|||||
|
Cash from Financing Activities
|
--
|
75.25
|
111.31
|
0.24
|
41.51
|
41.51
|
|||||
|
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 ($)
|
-13.02
|
-16.95
|
-21.33
|
-53.04
|
-1.56
|
-26.81
|
|||||
|
Cash EPS ($)
|
--
|
-16.02
|
-20.15
|
-50.77
|
-1.50
|
-25.82
|
|||||
|
Adjusted Book Value ($)
|
--
|
23.10
|
33.98
|
63.27
|
--
|
112.30
|
|||||
|
Dividend per Share ($)
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Cash Flow per Share ($)
|
--
|
-13.82
|
-16.82
|
-34.84
|
-1.04
|
-17.20
|
|||||
|
Free Cash Flow per Share ($)
|
--
|
-14.07
|
-17.02
|
-36.50
|
-1.43
|
-23.64
|
Profitability Ratios |
TTM | Dec-25 | Dec-24 | Dec-23 | Jun-23 | Dec-22 | Jun-22 | Dec-21 | Jun-21 | Dec-20 | Jun-20 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
ROCE (%)
|
--
|
-61.83
|
-59.31
|
1,097.71
|
36.78
|
-84.09
|
|||||
|
ROE (%)
|
-70.86
|
-67.55
|
-65.65
|
419.96
|
32.98
|
-112.55
|
|||||
|
ROA (%)
|
-57.17
|
-56.62
|
-54.79
|
-53.03
|
-20.02
|
-20.84
|
|||||
|
EBIT Margin (%)
|
--
|
--
|
--
|
--
|
-290.32
|
-278.95
|
|||||
|
Net Margin (%)
|
--
|
--
|
--
|
--
|
-268.22
|
-279.27
|
|||||
|
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 (%)
|
--
|
--
|
--
|
-1.00
|
1.57
|
1.57
|
|||||
|
EBIT Growth (%)
|
16.76
|
0.30
|
17.89
|
-104.61
|
-18.10
|
-12.53
|
|||||
|
Net Profit Growth (%)
|
16.57
|
0.27
|
17.90
|
-104.41
|
-8.11
|
-12.57
|
|||||
|
EPS Growth (%)
|
38.13
|
0.21
|
0.60
|
-0.98
|
-0.01
|
0.08
|
|||||
|
Book Value Growth (%)
|
-52.28
|
--
|
--
|
--
|
--
|
--
|
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
|
--
|
-0.50
|
-0.05
|
-0.04
|
-1.56
|
-0.33
|
|||||
|
Price / Book Value
|
0.70
|
0.36
|
0.03
|
0.03
|
-0.44
|
0.08
|
|||||
|
Dividend Yield (%)
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
EV/EBITDA
|
-1.21
|
0.78
|
1.39
|
0.98
|
1.90
|
3.30
|
|||||
|
Close Price ($)
|
8.64
|
8.42
|
15.39
|
30.24
|
38.88
|
143.04
|
|||||
|
High Price ($)
|
17.44
|
17.76
|
60.32
|
152.40
|
349.92
|
349.92
|
|||||
|
Low Price ($)
|
6.01
|
7.15
|
12.96
|
17.60
|
31.68
|
120.96
|
|||||
|
Market Cap ($ Cr)
|
84.82
|
--
|
--
|
--
|
--
|
--
|
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
|
--
|
0.09
|
0.09
|
0.12
|
-0.09
|
0.07
|
|||||
|
Short term debt to equity ratio
|
0.02
|
0.02
|
0.02
|
0.02
|
-0.01
|
0.01
|
|||||
|
Current Ratio
|
6.71
|
7.47
|
9.29
|
8.41
|
13.25
|
13.25
|
|||||
|
Quick Ratio
|
6.71
|
--
|
--
|
--
|
13.12
|
13.12
|
|||||
|
Interest Coverage
|
-1,219.14
|
-3,243.53
|
-29,279.50
|
-5,705.32
|
-906.89
|
-871.38
|
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 (%)
|
--
|
--
|
--
|
--
|
1.74
|
1.74
|
|||||
|
Asset Turnover
|
--
|
--
|
--
|
--
|
0.07
|
0.07
|
|||||
|
Receivable days
|
--
|
--
|
--
|
--
|
4.74
|
4.74
|
|||||
|
Inventory Days
|
--
|
--
|
--
|
153.75
|
--
|
264.15
|
|||||
|
Payable days
|
--
|
273.87
|
210.49
|
210.51
|
--
|
279.53
|
|||||
|
Cash Conversion Cycle
|
--
|
--
|
--
|
--
|
--
|
-10.64
|