Market cap
$23 Mln
Revenue (TTM)
$2 Mln
P/E Ratio
--
P/B Ratio
18.8
Div. Yield
0 %
Income Statement ($ Mln) |
Jun-24 | Jun-23 | Jun-22 | Jun-21 | Jun-20 | Jun-19 | Jun-18 | Jun-17 | Jun-16 | Jun-15 | Jun-14 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Operating Revenue
|
2.29
|
3.40
|
2.97
|
1.49
|
--
|
--
|
|||||
|
Cost of Revenue
|
2.13
|
2.70
|
2.05
|
0.80
|
0.07
|
0.03
|
|||||
|
Gross Profit
|
0.16
|
0.70
|
0.92
|
0.69
|
-0.07
|
-0.03
|
|||||
|
Operating Expenses
|
29.04
|
43.06
|
58.29
|
33.30
|
11.08
|
6.54
|
|||||
|
Operating Profit (EBIT)
|
-29.61
|
-42.36
|
-57.37
|
-32.61
|
-11.08
|
-6.54
|
|||||
|
Other Income
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Profit before Tax
|
-33.45
|
-46.22
|
-49.63
|
-35.79
|
-10.61
|
-6.52
|
|||||
|
Provision for Tax
|
0.00
|
0.00
|
0.03
|
-4.78
|
-1.36
|
-0.96
|
|||||
|
Profit after Tax (Net Income)
|
-33.46
|
-45.61
|
-45.28
|
-34.73
|
-9.25
|
-5.56
|
|||||
|
Minority Interest
|
--
|
--
|
--
|
0.61
|
--
|
--
|
|||||
|
Consolidated Profit
|
--
|
-45.61
|
-45.28
|
-34.73
|
-9.25
|
-4.93
|
Liabilities ($ Mln) |
Jun-24 | Jun-23 | Jun-22 | Jun-21 | Jun-20 | Jun-19 | Jun-18 | Jun-17 | Jun-16 | Jun-15 | Jun-14 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Shareholder's Funds
|
-7.85
|
18.45
|
43.17
|
95.10
|
35.96
|
28.17
|
|||||
|
Minority Interest
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Non-Current Liabilities
|
4.33
|
7.53
|
7.88
|
0.21
|
1.95
|
0.76
|
|||||
|
Current Liabilities
|
11.50
|
16.13
|
12.21
|
7.26
|
3.38
|
0.76
|
|||||
|
Total Liabilities
|
7.97
|
42.12
|
63.26
|
102.58
|
41.30
|
28.92
|
Assets ($ Mln) |
Jun-24 | Jun-23 | Jun-22 | Jun-21 | Jun-20 | Jun-19 | Jun-18 | Jun-17 | Jun-16 | Jun-15 | Jun-14 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Non-Current Assets
|
1.85
|
13.78
|
15.83
|
26.57
|
22.40
|
19.52
|
|||||
|
Current Assets
|
6.12
|
28.33
|
47.43
|
76.01
|
18.90
|
9.40
|
|||||
|
Total Assets
|
7.97
|
42.12
|
63.26
|
102.58
|
41.30
|
28.92
|
|||||
|
Total Debt*
|
8.54
|
12.15
|
12.71
|
0.35
|
0.62
|
--
|
|||||
|
Net Current Assets
|
--
|
12.20
|
32.98
|
59.73
|
15.51
|
8.64
|
Cashflow ($ Mln) |
Jun-24 | Jun-23 | Jun-22 | Jun-21 | Jun-20 | Jun-19 | Jun-18 | Jun-17 | Jun-16 | Jun-15 | Jun-14 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Cash From Operating Activities
|
-30.11
|
-32.67
|
-45.75
|
-24.63
|
-10.06
|
-3.99
|
|||||
|
Cash Flow from Investing Activities
|
--
|
--
|
-0.66
|
-0.75
|
-0.85
|
-9.79
|
|||||
|
Cash from Financing Activities
|
10.25
|
15.12
|
25.52
|
77.24
|
16.54
|
26.25
|
|||||
|
Net Cash Inflow / Outflow
|
--
|
--
|
--
|
--
|
--
|
--
|
Financials Ratios |
Jun-24 | Jun-23 | Jun-22 | Jun-21 | Jun-20 | Jun-19 | Jun-18 | Jun-17 | Jun-16 | Jun-15 | Jun-14 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Adjusted EPS ($)
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Cash EPS ($)
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Adjusted Book Value ($)
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Dividend per Share ($)
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Cash Flow per Share ($)
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Free Cash Flow per Share ($)
|
--
|
--
|
--
|
--
|
--
|
--
|
Profitability Ratios |
Jun-24 | Jun-23 | Jun-22 | Jun-21 | Jun-20 | Jun-19 | Jun-18 | Jun-17 | Jun-16 | Jun-15 | Jun-14 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
ROCE (%)
|
-213.88
|
-105.47
|
-59.84
|
-52.60
|
-28.57
|
-39.39
|
|||||
|
ROE (%)
|
-631.25
|
-148.02
|
-65.49
|
-52.99
|
-28.85
|
-39.48
|
|||||
|
ROA (%)
|
-133.59
|
-86.56
|
-54.60
|
-48.27
|
-26.35
|
-38.37
|
|||||
|
EBIT Margin (%)
|
-1,261.90
|
-1,240.70
|
-1,790.67
|
-2,278.40
|
--
|
--
|
|||||
|
Net Margin (%)
|
-1,461.60
|
-1,340.20
|
-1,524.44
|
-2,328.97
|
--
|
--
|
|||||
|
Cash Profit Margin (%)
|
--
|
--
|
--
|
--
|
--
|
--
|
Growth Ratios |
Jun-24 | Jun-23 | Jun-22 | Jun-21 | Jun-20 | Jun-19 | Jun-18 | Jun-17 | Jun-16 | Jun-15 | Jun-14 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Revenue Growth (%)
|
-0.33
|
0.15
|
0.99
|
--
|
--
|
--
|
|||||
|
EBIT Growth (%)
|
31.59
|
20.61
|
-56.55
|
-206.65
|
-69.47
|
-421.29
|
|||||
|
Net Profit Growth (%)
|
26.64
|
-0.73
|
-30.38
|
-275.41
|
-66.40
|
--
|
|||||
|
EPS Growth (%)
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Book Value Growth (%)
|
--
|
--
|
--
|
--
|
--
|
--
|
Valuation Ratios |
Jun-24 | Jun-23 | Jun-22 | Jun-21 | Jun-20 | Jun-19 | Jun-18 | Jun-17 | Jun-16 | Jun-15 | Jun-14 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Price / Earnings
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Price / Book Value
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Dividend Yield (%)
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
EV/EBITDA
|
-0.14
|
0.34
|
0.60
|
2.20
|
--
|
--
|
|||||
|
Close Price ($)
|
0.23
|
2.92
|
2.45
|
30.86
|
--
|
--
|
|||||
|
High Price ($)
|
4.04
|
3.92
|
34.98
|
35.71
|
--
|
--
|
|||||
|
Low Price ($)
|
0.22
|
1.05
|
2.23
|
9.91
|
--
|
--
|
|||||
|
Market Cap ($ Cr)
|
--
|
--
|
--
|
--
|
--
|
--
|
Solvency Ratios |
Jun-24 | Jun-23 | Jun-22 | Jun-21 | Jun-20 | Jun-19 | Jun-18 | Jun-17 | Jun-16 | Jun-15 | Jun-14 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Debt to Equity
|
-1.09
|
0.66
|
0.29
|
0.00
|
0.02
|
--
|
|||||
|
Short term debt to equity ratio
|
-0.54
|
0.25
|
0.11
|
0.00
|
0.01
|
--
|
|||||
|
Current Ratio
|
0.53
|
1.76
|
3.89
|
10.46
|
5.59
|
12.45
|
|||||
|
Quick Ratio
|
--
|
1.71
|
3.79
|
10.42
|
5.49
|
12.45
|
|||||
|
Interest Coverage
|
--
|
-14,073.67
|
-26,591.50
|
-11,323.67
|
-5,539.00
|
-326.85
|
Operating Efficiency Ratios |
Jun-24 | Jun-23 | Jun-22 | Jun-21 | Jun-20 | Jun-19 | Jun-18 | Jun-17 | Jun-16 | Jun-15 | Jun-14 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Debtors to sales (%)
|
31.54
|
22.80
|
30.34
|
80.55
|
--
|
--
|
|||||
|
Asset Turnover
|
0.09
|
0.06
|
0.04
|
0.02
|
--
|
--
|
|||||
|
Receivable days
|
119.52
|
90.00
|
129.25
|
149.31
|
--
|
--
|
|||||
|
Inventory Days
|
122.95
|
126.93
|
134.65
|
154.23
|
804.54
|
--
|
|||||
|
Payable days
|
474.67
|
364.64
|
375.93
|
1,059.41
|
9,017.73
|
8,897.33
|
|||||
|
Cash Conversion Cycle
|
-232.21
|
-147.71
|
-112.02
|
-755.87
|
--
|
--
|