Market cap
$436 Mln
Revenue (TTM)
$1 Mln
P/E Ratio
--
P/B Ratio
2.3
Div. Yield
0 %
Income Statement ($ Mln) |
TTM | Jun-25 | Jun-24 | Jun-23 | Jun-22 | Jun-21 | Jun-20 | Jun-19 | Jun-18 | Jun-17 | Jun-16 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Operating Revenue
|
0.56
|
--
|
0.22
|
0.08
|
0.07
|
0.06
|
|||||
|
Cost of Revenue
|
0.64
|
0.40
|
0.34
|
0.38
|
0.01
|
0.12
|
|||||
|
Gross Profit
|
-0.08
|
-0.40
|
-0.34
|
0.08
|
0.06
|
-0.06
|
|||||
|
Operating Expenses
|
53.82
|
41.77
|
22.49
|
19.16
|
17.92
|
13.53
|
|||||
|
Operating Profit (EBIT)
|
-53.94
|
-41.77
|
-22.49
|
-19.08
|
-17.85
|
-13.60
|
|||||
|
Other Income
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Profit before Tax
|
-48.88
|
-37.92
|
-21.75
|
-19.56
|
-18.21
|
-13.88
|
|||||
|
Provision for Tax
|
--
|
--
|
-0.62
|
0.00
|
0.35
|
-0.10
|
|||||
|
Profit after Tax (Net Income)
|
-48.88
|
-37.92
|
-21.75
|
-19.56
|
-18.21
|
-13.88
|
|||||
|
Minority Interest
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Consolidated Profit
|
--
|
--
|
--
|
-19.56
|
-18.21
|
-13.88
|
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
|
183.33
|
97.30
|
47.25
|
0.20
|
2.88
|
20.01
|
|||||
|
Minority Interest
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Non-Current Liabilities
|
0.39
|
0.50
|
0.04
|
0.28
|
0.56
|
1.09
|
|||||
|
Current Liabilities
|
3.27
|
1.80
|
4.92
|
3.98
|
2.53
|
1.37
|
|||||
|
Total Liabilities
|
190.27
|
99.59
|
52.21
|
4.46
|
5.97
|
21.38
|
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
|
0.98
|
1.07
|
0.54
|
0.74
|
1.15
|
0.77
|
|||||
|
Current Assets
|
186.02
|
98.52
|
51.67
|
3.73
|
4.82
|
20.61
|
|||||
|
Total Assets
|
190.27
|
99.59
|
52.21
|
4.46
|
5.97
|
21.38
|
|||||
|
Total Debt*
|
0.88
|
0.85
|
0.28
|
0.56
|
0.81
|
0.21
|
|||||
|
Net Current Assets
|
182.74
|
96.72
|
46.75
|
-0.25
|
2.29
|
19.24
|
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
|
--
|
-23.59
|
-19.40
|
-18.01
|
-15.90
|
-12.83
|
|||||
|
Cash Flow from Investing Activities
|
--
|
-0.02
|
-0.18
|
0.00
|
-0.01
|
-0.22
|
|||||
|
Cash from Financing Activities
|
--
|
70.49
|
68.03
|
16.02
|
16.02
|
22.52
|
|||||
|
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 ($)
|
-1.16
|
-1.05
|
-2.16
|
-2.97
|
-9.47
|
-8.36
|
|||||
|
Cash EPS ($)
|
-0.93
|
-1.04
|
-2.12
|
-2.92
|
-9.27
|
-8.11
|
|||||
|
Adjusted Book Value ($)
|
5.34
|
2.69
|
4.68
|
0.03
|
1.50
|
12.05
|
|||||
|
Dividend per Share ($)
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Cash Flow per Share ($)
|
--
|
-0.65
|
-1.92
|
-2.74
|
-8.27
|
-7.73
|
|||||
|
Free Cash Flow per Share ($)
|
--
|
-0.65
|
-1.94
|
-2.74
|
-8.28
|
-7.86
|
Profitability Ratios |
TTM | Jun-25 | Jun-24 | Jun-23 | Jun-22 | Jun-21 | Jun-20 | Jun-19 | Jun-18 | Jun-17 | Jun-16 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
ROCE (%)
|
--
|
-52.06
|
-90.08
|
-878.40
|
-152.27
|
-89.95
|
|||||
|
ROE (%)
|
-35.30
|
-52.46
|
-91.68
|
-1,268.61
|
-159.08
|
-91.79
|
|||||
|
ROA (%)
|
-32.32
|
-49.96
|
-76.76
|
-374.86
|
-133.14
|
-83.82
|
|||||
|
EBIT Margin (%)
|
-9,701.08
|
--
|
-10,412.04
|
-25,441.33
|
-24,898.63
|
-23,518.64
|
|||||
|
Net Margin (%)
|
-8,792.09
|
--
|
-10,069.91
|
-26,082.67
|
-24,942.47
|
-23,528.81
|
|||||
|
Cash Profit Margin (%)
|
-0.02
|
--
|
--
|
--
|
--
|
--
|
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 (%)
|
9,366.67
|
-1.00
|
1.88
|
0.03
|
0.24
|
-0.39
|
|||||
|
EBIT Growth (%)
|
-44.20
|
-85.70
|
-17.87
|
-4.98
|
-30.99
|
-67.56
|
|||||
|
Net Profit Growth (%)
|
-44.49
|
-74.32
|
-11.19
|
-7.44
|
-31.16
|
-67.78
|
|||||
|
EPS Growth (%)
|
33.72
|
0.51
|
0.27
|
0.69
|
-0.13
|
0.74
|
|||||
|
Book Value Growth (%)
|
46.86
|
--
|
--
|
--
|
--
|
--
|
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
|
--
|
-11.17
|
-3.24
|
-0.08
|
-0.12
|
-0.51
|
|||||
|
Price / Book Value
|
2.31
|
4.35
|
1.49
|
7.77
|
0.77
|
0.35
|
|||||
|
Dividend Yield (%)
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
EV/EBITDA
|
850.87
|
-7.90
|
-0.90
|
0.02
|
0.06
|
0.93
|
|||||
|
Close Price ($)
|
10.65
|
11.70
|
6.99
|
4.05
|
19.72
|
72.25
|
|||||
|
High Price ($)
|
17.15
|
17.15
|
10.70
|
20.23
|
81.26
|
178.33
|
|||||
|
Low Price ($)
|
9.85
|
6.91
|
1.86
|
2.23
|
12.58
|
39.10
|
|||||
|
Market Cap ($ Cr)
|
435.61
|
--
|
--
|
--
|
--
|
--
|
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
|
--
|
0.01
|
0.01
|
2.77
|
0.28
|
0.01
|
|||||
|
Short term debt to equity ratio
|
0.00
|
0.00
|
0.01
|
1.36
|
0.09
|
0.01
|
|||||
|
Current Ratio
|
56.82
|
54.67
|
10.49
|
0.94
|
1.90
|
15.05
|
|||||
|
Quick Ratio
|
56.82
|
--
|
10.48
|
0.93
|
1.90
|
--
|
|||||
|
Interest Coverage
|
-13.22
|
-12.71
|
-24.88
|
-578.21
|
-568.00
|
-2,312.67
|
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 (%)
|
0.54
|
--
|
106.02
|
73.33
|
4.11
|
42.37
|
|||||
|
Asset Turnover
|
0.00
|
--
|
0.01
|
0.01
|
0.01
|
0.00
|
|||||
|
Receivable days
|
--
|
--
|
240.12
|
141.23
|
70.05
|
260.01
|
|||||
|
Inventory Days
|
--
|
58.11
|
40.47
|
6.23
|
0.08
|
2,815.10
|
|||||
|
Payable days
|
--
|
715.74
|
1,326.29
|
748.71
|
14,123.00
|
825.52
|
|||||
|
Cash Conversion Cycle
|
--
|
--
|
-1,045.71
|
-601.25
|
-14,052.87
|
2,249.58
|