Market cap
$0 Mln
Revenue (TTM)
$10 Mln
P/E Ratio
--
P/B Ratio
0
Div. Yield
0 %
Income Statement ($ Mln) |
TTM | Jun-24 | Jun-23 | Jun-22 | Jun-21 | Jun-20 | Jun-19 | Jun-18 | Jun-17 | Jun-16 | Jun-15 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Operating Revenue
|
9.76
|
9.80
|
0.55
|
2.19
|
3.02
|
23.68
|
|||||
|
Cost of Revenue
|
9.08
|
8.92
|
0.42
|
3.80
|
7.26
|
17.56
|
|||||
|
Gross Profit
|
0.68
|
0.88
|
0.13
|
-1.61
|
-4.24
|
6.12
|
|||||
|
Operating Expenses
|
14.69
|
17.95
|
8.88
|
6.20
|
17.18
|
9.61
|
|||||
|
Operating Profit (EBIT)
|
-14.01
|
-17.07
|
-8.76
|
-6.20
|
-21.41
|
-3.49
|
|||||
|
Other Income
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Profit before Tax
|
-30.10
|
-33.97
|
-10.91
|
-7.73
|
-21.44
|
-6.19
|
|||||
|
Provision for Tax
|
-0.90
|
-0.76
|
-0.19
|
-0.29
|
9.98
|
1.09
|
|||||
|
Profit after Tax (Net Income)
|
-38.90
|
-22.45
|
-13.36
|
-24.60
|
-31.45
|
-6.63
|
|||||
|
Minority Interest
|
2.82
|
1.90
|
0.59
|
0.03
|
0.61
|
-0.12
|
|||||
|
Consolidated Profit
|
--
|
--
|
-13.36
|
-27.03
|
-31.45
|
-6.63
|
Liabilities ($ Mln) |
TTM | Jun-24 | Jun-23 | Jun-22 | Jun-21 | Jun-20 | Jun-19 | Jun-18 | Jun-17 | Jun-16 | Jun-15 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Shareholder's Funds
|
18.16
|
26.00
|
32.56
|
33.71
|
44.71
|
65.33
|
|||||
|
Minority Interest
|
2.82
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Non-Current Liabilities
|
10.84
|
20.04
|
14.61
|
1.47
|
1.15
|
1.23
|
|||||
|
Current Liabilities
|
48.60
|
27.56
|
12.01
|
29.04
|
14.80
|
11.35
|
|||||
|
Total Liabilities
|
134.10
|
84.18
|
63.47
|
63.83
|
61.32
|
79.09
|
Assets ($ Mln) |
TTM | Jun-24 | Jun-23 | Jun-22 | Jun-21 | Jun-20 | Jun-19 | Jun-18 | Jun-17 | Jun-16 | Jun-15 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Non-Current Assets
|
50.58
|
63.28
|
22.55
|
4.09
|
12.04
|
19.57
|
|||||
|
Current Assets
|
34.92
|
20.90
|
40.92
|
59.74
|
49.28
|
59.52
|
|||||
|
Total Assets
|
134.10
|
84.18
|
63.47
|
63.83
|
61.32
|
79.09
|
|||||
|
Total Debt*
|
11.80
|
29.66
|
16.50
|
14.42
|
3.72
|
2.93
|
|||||
|
Net Current Assets
|
-13.68
|
-6.66
|
17.58
|
30.70
|
34.48
|
48.17
|
Cashflow ($ Mln) |
TTM | Jun-24 | Jun-23 | Jun-22 | Jun-21 | Jun-20 | Jun-19 | Jun-18 | Jun-17 | Jun-16 | Jun-15 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Cash From Operating Activities
|
--
|
-3.93
|
-5.39
|
-5.71
|
-14.65
|
-4.66
|
|||||
|
Cash Flow from Investing Activities
|
--
|
-20.98
|
1.03
|
-36.02
|
1.26
|
0.10
|
|||||
|
Cash from Financing Activities
|
--
|
11.00
|
4.48
|
28.41
|
7.24
|
2.63
|
|||||
|
Net Cash Inflow / Outflow
|
--
|
--
|
--
|
--
|
--
|
--
|
Financials Ratios |
TTM | Jun-24 | Jun-23 | Jun-22 | Jun-21 | Jun-20 | Jun-19 | Jun-18 | Jun-17 | Jun-16 | Jun-15 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Adjusted EPS ($)
|
-3,261.70
|
-3,401.37
|
-7,424.11
|
-27,333.00
|
-104,818.16
|
-22,095.57
|
|||||
|
Cash EPS ($)
|
-6,802.27
|
-2,645.29
|
-7,036.61
|
-25,599.17
|
-101,890.32
|
-18,182.98
|
|||||
|
Adjusted Book Value ($)
|
52.36
|
3,939.54
|
18,089.94
|
37,456.93
|
149,019.52
|
217,752.94
|
|||||
|
Dividend per Share ($)
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Cash Flow per Share ($)
|
--
|
-595.49
|
-2,994.77
|
-6,347.29
|
-48,831.86
|
-15,520.02
|
|||||
|
Free Cash Flow per Share ($)
|
--
|
-635.61
|
-3,005.24
|
-6,691.13
|
-48,831.86
|
-15,556.86
|
Profitability Ratios |
TTM | Jun-24 | Jun-23 | Jun-22 | Jun-21 | Jun-20 | Jun-19 | Jun-18 | Jun-17 | Jun-16 | Jun-15 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
ROCE (%)
|
--
|
-42.88
|
-27.50
|
-50.96
|
-53.90
|
-9.32
|
|||||
|
ROE (%)
|
-140.27
|
-76.67
|
-40.33
|
-62.74
|
-57.16
|
-9.69
|
|||||
|
ROA (%)
|
-27.85
|
-30.41
|
-21.00
|
-39.31
|
-44.79
|
-8.14
|
|||||
|
EBIT Margin (%)
|
-292.78
|
-174.11
|
-1,670.12
|
-283.54
|
-709.52
|
-21.23
|
|||||
|
Net Margin (%)
|
-398.53
|
-229.03
|
-2,427.61
|
-1,125.09
|
-1,040.65
|
-27.99
|
|||||
|
Cash Profit Margin (%)
|
0.00
|
--
|
--
|
--
|
--
|
--
|
Growth Ratios |
TTM | Jun-24 | Jun-23 | Jun-22 | Jun-21 | Jun-20 | Jun-19 | Jun-18 | Jun-17 | Jun-16 | Jun-15 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Revenue Growth (%)
|
139.00
|
16.81
|
-0.75
|
-0.28
|
-0.87
|
-0.24
|
|||||
|
EBIT Growth (%)
|
-2,545.42
|
-85.63
|
-48.30
|
71.08
|
-326.36
|
-4,456.91
|
|||||
|
Net Profit Growth (%)
|
-961.59
|
-67.99
|
45.68
|
21.77
|
-374.39
|
-932.55
|
|||||
|
EPS Growth (%)
|
71.14
|
0.54
|
0.73
|
0.74
|
-3.74
|
-6.55
|
|||||
|
Book Value Growth (%)
|
-99.10
|
--
|
--
|
--
|
--
|
--
|
Valuation Ratios |
TTM | Jun-24 | Jun-23 | Jun-22 | Jun-21 | Jun-20 | Jun-19 | Jun-18 | Jun-17 | Jun-16 | Jun-15 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Price / Earnings
|
--
|
0.00
|
0.00
|
0.00
|
0.00
|
0.00
|
|||||
|
Price / Book Value
|
--
|
0.00
|
0.00
|
0.00
|
0.00
|
0.00
|
|||||
|
Dividend Yield (%)
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
EV/EBITDA
|
-3.23
|
-2.42
|
-1.86
|
-2.15
|
0.60
|
6.43
|
|||||
|
Close Price ($)
|
45.24
|
3,120.00
|
4,080.00
|
15,600.00
|
75,840.00
|
58,201.20
|
|||||
|
High Price ($)
|
5,882.40
|
8,313.60
|
42,000.00
|
176,280.00
|
232,758.00
|
115,560.00
|
|||||
|
Low Price ($)
|
36.25
|
733.56
|
3,733.20
|
10,852.80
|
25,200.00
|
37,800.00
|
|||||
|
Market Cap ($ Cr)
|
0.00
|
--
|
--
|
--
|
--
|
--
|
Solvency Ratios |
TTM | Jun-24 | Jun-23 | Jun-22 | Jun-21 | Jun-20 | Jun-19 | Jun-18 | Jun-17 | Jun-16 | Jun-15 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Debt to Equity
|
--
|
1.14
|
0.51
|
0.43
|
0.08
|
0.04
|
|||||
|
Short term debt to equity ratio
|
0.65
|
0.76
|
0.16
|
0.43
|
0.08
|
0.04
|
|||||
|
Current Ratio
|
0.72
|
0.76
|
3.41
|
2.06
|
3.33
|
5.25
|
|||||
|
Quick Ratio
|
0.71
|
0.70
|
3.38
|
1.41
|
3.24
|
5.09
|
|||||
|
Interest Coverage
|
-18.09
|
-7.49
|
-5.37
|
-4.92
|
-584.52
|
-360.42
|
Operating Efficiency Ratios |
TTM | Jun-24 | Jun-23 | Jun-22 | Jun-21 | Jun-20 | Jun-19 | Jun-18 | Jun-17 | Jun-16 | Jun-15 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Debtors to sales (%)
|
99.16
|
12.40
|
6.28
|
83.31
|
93.29
|
46.48
|
|||||
|
Asset Turnover
|
0.07
|
0.13
|
0.01
|
0.03
|
0.04
|
0.29
|
|||||
|
Receivable days
|
--
|
23.28
|
615.79
|
387.61
|
835.71
|
161.00
|
|||||
|
Inventory Days
|
--
|
39.17
|
8,196.53
|
963.93
|
78.59
|
41.75
|
|||||
|
Payable days
|
--
|
20.56
|
164.55
|
12.88
|
4.58
|
3.38
|
|||||
|
Cash Conversion Cycle
|
--
|
41.89
|
8,647.77
|
1,338.66
|
909.72
|
199.37
|