Market cap
$159 Mln
Revenue (TTM)
$105 Mln
P/E Ratio
--
P/B Ratio
0.6
Div. Yield
0 %
Income Statement ($ Mln) |
TTM | Dec-24 | Dec-23 | Jun-23 | Dec-22 | Jun-22 | Dec-21 | Jun-21 | Dec-20 | Jun-20 | Dec-19 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Operating Revenue
|
105.10
|
99.88
|
39.82
|
--
|
--
|
--
|
|||||
|
Cost of Revenue
|
97.12
|
89.08
|
34.14
|
--
|
--
|
--
|
|||||
|
Gross Profit
|
7.98
|
10.80
|
5.68
|
--
|
--
|
--
|
|||||
|
Operating Expenses
|
56.81
|
66.47
|
45.05
|
31.39
|
31.39
|
--
|
|||||
|
Operating Profit (EBIT)
|
-48.83
|
-55.68
|
-39.38
|
-39.74
|
-39.74
|
--
|
|||||
|
Other Income
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Profit before Tax
|
-53.22
|
-67.89
|
-18.67
|
-9.84
|
-9.84
|
--
|
|||||
|
Provision for Tax
|
-0.04
|
-3.13
|
3.11
|
3.14
|
3.14
|
--
|
|||||
|
Profit after Tax (Net Income)
|
-53.19
|
-64.76
|
-21.78
|
-12.97
|
-12.97
|
--
|
|||||
|
Minority Interest
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Consolidated Profit
|
--
|
--
|
--
|
--
|
--
|
-35.56
|
Liabilities ($ Mln) |
TTM | Dec-24 | Dec-23 | Jun-23 | Dec-22 | Jun-22 | Dec-21 | Jun-21 | Dec-20 | Jun-20 | Dec-19 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Shareholder's Funds
|
277.65
|
298.25
|
332.33
|
270.29
|
270.29
|
--
|
|||||
|
Minority Interest
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Non-Current Liabilities
|
4.78
|
5.53
|
7.56
|
4.22
|
4.22
|
--
|
|||||
|
Current Liabilities
|
36.12
|
46.11
|
41.37
|
13.41
|
13.41
|
7.55
|
|||||
|
Total Liabilities
|
354.66
|
349.89
|
381.26
|
287.92
|
287.92
|
--
|
Assets ($ Mln) |
TTM | Dec-24 | Dec-23 | Jun-23 | Dec-22 | Jun-22 | Dec-21 | Jun-21 | Dec-20 | Jun-20 | Dec-19 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Non-Current Assets
|
253.22
|
247.25
|
305.10
|
186.06
|
186.06
|
--
|
|||||
|
Current Assets
|
65.33
|
102.64
|
76.15
|
101.86
|
101.86
|
66.76
|
|||||
|
Total Assets
|
354.66
|
349.89
|
381.26
|
287.92
|
287.92
|
--
|
|||||
|
Total Debt*
|
30.25
|
31.16
|
1.57
|
1.89
|
1.89
|
--
|
|||||
|
Net Current Assets
|
29.21
|
56.53
|
34.79
|
--
|
88.45
|
--
|
Cashflow ($ Mln) |
TTM | Dec-24 | Dec-23 | Jun-23 | Dec-22 | Jun-22 | Dec-21 | Jun-21 | Dec-20 | Jun-20 | Dec-19 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Cash From Operating Activities
|
--
|
-42.91
|
1.57
|
-26.45
|
-26.45
|
-30.40
|
|||||
|
Cash Flow from Investing Activities
|
--
|
12.68
|
-99.32
|
--
|
-59.80
|
-89.91
|
|||||
|
Cash from Financing Activities
|
--
|
46.34
|
70.24
|
121.25
|
121.25
|
113.61
|
|||||
|
Net Cash Inflow / Outflow
|
--
|
--
|
--
|
--
|
--
|
--
|
Financials Ratios |
TTM | Dec-24 | Dec-23 | Jun-23 | Dec-22 | Jun-22 | Dec-21 | Jun-21 | Dec-20 | Jun-20 | Dec-19 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Adjusted EPS ($)
|
-2.56
|
-3.18
|
-1.13
|
--
|
-0.74
|
--
|
|||||
|
Cash EPS ($)
|
--
|
-3.17
|
-1.12
|
--
|
-0.74
|
--
|
|||||
|
Adjusted Book Value ($)
|
--
|
14.64
|
17.30
|
--
|
15.43
|
--
|
|||||
|
Dividend per Share ($)
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Cash Flow per Share ($)
|
--
|
-2.11
|
0.08
|
--
|
-1.51
|
--
|
|||||
|
Free Cash Flow per Share ($)
|
--
|
-2.63
|
-2.87
|
--
|
-2.98
|
--
|
Profitability Ratios |
TTM | Dec-24 | Dec-23 | Jun-23 | Dec-22 | Jun-22 | Dec-21 | Jun-21 | Dec-20 | Jun-20 | Dec-19 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
ROCE (%)
|
--
|
-19.53
|
-7.19
|
-4.77
|
-9.53
|
--
|
|||||
|
ROE (%)
|
-18.47
|
-20.54
|
-7.23
|
-4.80
|
-4.80
|
--
|
|||||
|
ROA (%)
|
-14.57
|
-17.72
|
-6.51
|
-4.51
|
-4.51
|
--
|
|||||
|
EBIT Margin (%)
|
-48.93
|
-66.97
|
-46.79
|
--
|
--
|
--
|
|||||
|
Net Margin (%)
|
-50.61
|
-64.84
|
-54.69
|
--
|
--
|
--
|
|||||
|
Cash Profit Margin (%)
|
0.00
|
--
|
--
|
--
|
--
|
--
|
Growth Ratios |
TTM | Dec-24 | Dec-23 | Jun-23 | Dec-22 | Jun-22 | Dec-21 | Jun-21 | Dec-20 | Jun-20 | Dec-19 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Revenue Growth (%)
|
58.18
|
1.51
|
--
|
--
|
--
|
--
|
|||||
|
EBIT Growth (%)
|
-27.80
|
-259.00
|
53.12
|
-14.94
|
-100.60
|
-74.53
|
|||||
|
Net Profit Growth (%)
|
-34.85
|
-197.38
|
-67.84
|
--
|
35.11
|
--
|
|||||
|
EPS Growth (%)
|
-25.51
|
-1.80
|
-0.53
|
--
|
-57.73
|
--
|
|||||
|
Book Value Growth (%)
|
-18.21
|
--
|
--
|
--
|
--
|
--
|
Valuation Ratios |
TTM | Dec-24 | Dec-23 | Jun-23 | Dec-22 | Jun-22 | Dec-21 | Jun-21 | Dec-20 | Jun-20 | Dec-19 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Price / Earnings
|
--
|
-2.75
|
-24.90
|
--
|
-59.43
|
--
|
|||||
|
Price / Book Value
|
0.57
|
0.60
|
1.63
|
--
|
2.85
|
--
|
|||||
|
Dividend Yield (%)
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
EV/EBITDA
|
-9.53
|
-1.72
|
-25.69
|
10.24
|
-70.44
|
--
|
|||||
|
Close Price ($)
|
5.82
|
8.74
|
28.23
|
57.71
|
44.02
|
36.41
|
|||||
|
High Price ($)
|
15.44
|
29.50
|
76.78
|
76.78
|
79.99
|
79.99
|
|||||
|
Low Price ($)
|
5.15
|
6.57
|
23.15
|
32.09
|
32.09
|
35.66
|
|||||
|
Market Cap ($ Cr)
|
159.11
|
--
|
--
|
--
|
--
|
--
|
Solvency Ratios |
TTM | Dec-24 | Dec-23 | Jun-23 | Dec-22 | Jun-22 | Dec-21 | Jun-21 | Dec-20 | Jun-20 | Dec-19 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Debt to Equity
|
0.01
|
0.10
|
0.00
|
0.01
|
0.01
|
--
|
|||||
|
Short term debt to equity ratio
|
0.10
|
0.09
|
0.00
|
0.00
|
0.00
|
--
|
|||||
|
Current Ratio
|
1.81
|
2.23
|
1.84
|
7.60
|
7.60
|
8.84
|
|||||
|
Quick Ratio
|
1.81
|
--
|
--
|
7.79
|
7.79
|
--
|
|||||
|
Interest Coverage
|
-28.60
|
-66.62
|
-477.74
|
-345.48
|
-345.48
|
--
|
Operating Efficiency Ratios |
TTM | Dec-24 | Dec-23 | Jun-23 | Dec-22 | Jun-22 | Dec-21 | Jun-21 | Dec-20 | Jun-20 | Dec-19 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Debtors to sales (%)
|
3.90
|
5.62
|
1.49
|
--
|
--
|
--
|
|||||
|
Asset Turnover
|
0.29
|
0.27
|
0.12
|
--
|
--
|
--
|
|||||
|
Receivable days
|
--
|
11.35
|
12.49
|
--
|
--
|
--
|
|||||
|
Inventory Days
|
--
|
--
|
-27.94
|
--
|
--
|
--
|
|||||
|
Payable days
|
--
|
34.84
|
131.68
|
--
|
--
|
--
|
|||||
|
Cash Conversion Cycle
|
--
|
--
|
-147.14
|
--
|
--
|
--
|