Market cap
$236 Mln
Revenue (TTM)
$0 Mln
P/E Ratio
--
P/B Ratio
1.4
Div. Yield
0 %
Income Statement (CA$ Mln) |
TTM | Nov-25 | Nov-24 | Nov-23 | Jun-23 | Nov-22 | Jun-22 | Nov-21 | Jun-21 | Nov-20 | Jun-20 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Operating Revenue
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Cost of Revenue
|
0.34
|
0.35
|
0.33
|
0.24
|
0.24
|
0.23
|
|||||
|
Gross Profit
|
-0.34
|
-0.35
|
-0.33
|
-0.24
|
-0.24
|
-0.23
|
|||||
|
Operating Expenses
|
30.49
|
25.51
|
25.85
|
25.75
|
25.80
|
14.85
|
|||||
|
Operating Profit (EBIT)
|
-30.82
|
-25.86
|
-26.18
|
-25.99
|
-26.04
|
-15.08
|
|||||
|
Other Income
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Profit before Tax
|
-14.91
|
-25.39
|
-25.20
|
-25.50
|
-25.39
|
-14.48
|
|||||
|
Provision for Tax
|
8.92
|
-10.07
|
2.10
|
4.89
|
4.90
|
-1.22
|
|||||
|
Profit after Tax (Net Income)
|
-21.66
|
-13.46
|
-25.24
|
-28.70
|
-28.76
|
-13.27
|
|||||
|
Minority Interest
|
2.18
|
1.85
|
2.06
|
1.69
|
1.69
|
--
|
|||||
|
Consolidated Profit
|
--
|
--
|
--
|
--
|
--
|
-13.20
|
Liabilities (CA$ Mln) |
TTM | Nov-25 | Nov-24 | Nov-23 | Jun-23 | Nov-22 | Jun-22 | Nov-21 | Jun-21 | Nov-20 | Jun-20 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Shareholder's Funds
|
226.62
|
226.53
|
113.76
|
129.24
|
129.24
|
135.09
|
|||||
|
Minority Interest
|
2.18
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Non-Current Liabilities
|
11.38
|
5.45
|
1.57
|
2.12
|
2.12
|
1.25
|
|||||
|
Current Liabilities
|
2.12
|
2.91
|
4.24
|
2.34
|
2.34
|
10.99
|
|||||
|
Total Liabilities
|
244.82
|
237.69
|
120.96
|
136.88
|
136.88
|
147.33
|
Assets (CA$ Mln) |
TTM | Nov-25 | Nov-24 | Nov-23 | Jun-23 | Nov-22 | Jun-22 | Nov-21 | Jun-21 | Nov-20 | Jun-20 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Non-Current Assets
|
158.48
|
210.13
|
107.65
|
113.15
|
113.15
|
138.13
|
|||||
|
Current Assets
|
84.22
|
27.55
|
13.32
|
23.73
|
23.73
|
9.20
|
|||||
|
Total Assets
|
244.82
|
237.69
|
120.96
|
136.88
|
136.88
|
147.33
|
|||||
|
Total Debt*
|
0.25
|
0.30
|
0.39
|
0.40
|
0.40
|
9.08
|
|||||
|
Net Current Assets
|
82.09
|
24.67
|
9.08
|
21.38
|
21.38
|
-1.79
|
Cashflow (CA$ Mln) |
TTM | Nov-25 | Nov-24 | Nov-23 | Jun-23 | Nov-22 | Jun-22 | Nov-21 | Jun-21 | Nov-20 | Jun-20 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Cash From Operating Activities
|
--
|
-23.19
|
-22.53
|
-21.83
|
-21.83
|
-10.99
|
|||||
|
Cash Flow from Investing Activities
|
--
|
2.03
|
-1.04
|
-3.76
|
--
|
-6.42
|
|||||
|
Cash from Financing Activities
|
--
|
34.34
|
13.35
|
38.99
|
38.99
|
13.91
|
|||||
|
Net Cash Inflow / Outflow
|
--
|
--
|
--
|
--
|
--
|
--
|
Financials Ratios |
TTM | Nov-25 | Nov-24 | Nov-23 | Jun-23 | Nov-22 | Jun-22 | Nov-21 | Jun-21 | Nov-20 | Jun-20 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Adjusted EPS (CA$)
|
--
|
--
|
--
|
--
|
-0.17
|
--
|
|||||
|
Cash EPS (CA$)
|
-0.09
|
--
|
--
|
--
|
-0.17
|
--
|
|||||
|
Adjusted Book Value (CA$)
|
0.75
|
--
|
--
|
--
|
0.76
|
--
|
|||||
|
Dividend per Share (CA$)
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Cash Flow per Share (CA$)
|
--
|
--
|
--
|
--
|
-0.13
|
--
|
|||||
|
Free Cash Flow per Share (CA$)
|
--
|
--
|
--
|
--
|
-0.14
|
--
|
Profitability Ratios |
TTM | Nov-25 | Nov-24 | Nov-23 | Jun-23 | Nov-22 | Jun-22 | Nov-21 | Jun-21 | Nov-20 | Jun-20 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
ROCE (%)
|
--
|
-7.90
|
-20.70
|
-22.14
|
-21.01
|
-9.20
|
|||||
|
ROE (%)
|
-8.60
|
-7.91
|
-20.77
|
-22.21
|
-21.76
|
-9.82
|
|||||
|
ROA (%)
|
-11.44
|
-7.51
|
-19.58
|
-20.97
|
-20.24
|
-9.00
|
|||||
|
EBIT Margin (%)
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Net Margin (%)
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Cash Profit Margin (%)
|
--
|
--
|
--
|
--
|
--
|
--
|
Growth Ratios |
TTM | Nov-25 | Nov-24 | Nov-23 | Jun-23 | Nov-22 | Jun-22 | Nov-21 | Jun-21 | Nov-20 | Jun-20 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Revenue Growth (%)
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
EBIT Growth (%)
|
35.32
|
-7.47
|
1.89
|
-90.10
|
-90.60
|
-11.20
|
|||||
|
Net Profit Growth (%)
|
10.95
|
46.66
|
12.07
|
-116.34
|
-117.89
|
-113.21
|
|||||
|
EPS Growth (%)
|
--
|
--
|
--
|
--
|
-0.96
|
--
|
|||||
|
Book Value Growth (%)
|
--
|
--
|
--
|
--
|
--
|
--
|
Solvency Ratios |
TTM | Nov-25 | Nov-24 | Nov-23 | Jun-23 | Nov-22 | Jun-22 | Nov-21 | Jun-21 | Nov-20 | Jun-20 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Debt to Equity
|
--
|
0.00
|
0.00
|
0.00
|
0.00
|
0.07
|
|||||
|
Short term debt to equity ratio
|
0.00
|
0.00
|
0.00
|
0.00
|
0.00
|
0.07
|
|||||
|
Current Ratio
|
39.65
|
9.48
|
3.14
|
10.12
|
10.12
|
0.84
|
|||||
|
Quick Ratio
|
39.65
|
--
|
--
|
9.48
|
9.48
|
--
|
|||||
|
Interest Coverage
|
-402.08
|
--
|
-482.08
|
-19.02
|
-20.57
|
-7.25
|
Operating Efficiency Ratios |
TTM | Nov-25 | Nov-24 | Nov-23 | Jun-23 | Nov-22 | Jun-22 | Nov-21 | Jun-21 | Nov-20 | Jun-20 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Debtors to sales (%)
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Asset Turnover
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Receivable days
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Inventory Days
|
--
|
--
|
1,655.26
|
2,311.87
|
2,307.09
|
--
|
|||||
|
Payable days
|
--
|
1,993.77
|
1,857.06
|
2,713.39
|
2,680.04
|
2,731.13
|
|||||
|
Cash Conversion Cycle
|
--
|
--
|
--
|
--
|
--
|
--
|