Market cap
$45 Mln
Revenue (TTM)
$12 Mln
P/E Ratio
36.3
P/B Ratio
1
Div. Yield
0 %
Income Statement ($ Mln) |
TTM | Jun-25 | Jun-24 | Jun-23 | Jun-22 | Jun-21 | Jun-20 | Jun-19 | Jun-18 | Jun-17 | Jun-16 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Operating Revenue
|
12.21
|
10.30
|
10.16
|
7.91
|
8.20
|
8.29
|
|||||
|
Cost of Revenue
|
3.70
|
3.41
|
3.40
|
2.28
|
0.95
|
1.09
|
|||||
|
Gross Profit
|
8.51
|
6.89
|
6.76
|
7.91
|
7.25
|
7.20
|
|||||
|
Operating Expenses
|
7.21
|
6.87
|
7.00
|
1,664.16
|
5.48
|
5.35
|
|||||
|
Operating Profit (EBIT)
|
1.29
|
0.01
|
-0.25
|
1,672.07
|
1.77
|
1.85
|
|||||
|
Other Income
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Profit before Tax
|
1.29
|
0.01
|
-0.25
|
2.12
|
1.77
|
1.85
|
|||||
|
Provision for Tax
|
0.19
|
-0.03
|
-0.06
|
0.44
|
0.44
|
0.48
|
|||||
|
Profit after Tax (Net Income)
|
1.10
|
0.04
|
-0.19
|
1.67
|
1.33
|
1.37
|
|||||
|
Minority Interest
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Consolidated Profit
|
--
|
--
|
--
|
1.67
|
1.33
|
1.37
|
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
|
47.54
|
45.71
|
31.29
|
31.28
|
31.22
|
29.85
|
|||||
|
Minority Interest
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Non-Current Liabilities
|
27.34
|
17.88
|
15.02
|
10.24
|
1.18
|
1.45
|
|||||
|
Current Liabilities
|
174.15
|
175.24
|
172.98
|
197.25
|
188.10
|
182.33
|
|||||
|
Total Liabilities
|
423.18
|
238.83
|
219.30
|
238.78
|
220.50
|
213.63
|
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
|
243.97
|
233.82
|
208.91
|
223.21
|
204.95
|
198.11
|
|||||
|
Current Assets
|
5.05
|
5.01
|
10.38
|
15.57
|
15.55
|
15.51
|
|||||
|
Total Assets
|
254.07
|
238.83
|
219.30
|
238.78
|
220.50
|
213.63
|
|||||
|
Total Debt*
|
24.00
|
15.00
|
13.00
|
8.00
|
10.37
|
10.37
|
|||||
|
Net Current Assets
|
--
|
--
|
--
|
--
|
--
|
--
|
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
|
--
|
1.45
|
0.42
|
1.99
|
0.83
|
1.03
|
|||||
|
Cash Flow from Investing Activities
|
--
|
-15.58
|
17.71
|
-14.42
|
-44.22
|
-20.83
|
|||||
|
Cash from Financing Activities
|
--
|
18.05
|
-19.43
|
15.78
|
5.77
|
41.57
|
|||||
|
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 ($)
|
0.42
|
0.01
|
-0.13
|
1.10
|
0.85
|
0.64
|
|||||
|
Cash EPS ($)
|
--
|
0.11
|
0.04
|
1.31
|
0.99
|
0.74
|
|||||
|
Adjusted Book Value ($)
|
--
|
15.55
|
21.07
|
20.65
|
19.97
|
13.93
|
|||||
|
Dividend per Share ($)
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Cash Flow per Share ($)
|
--
|
0.49
|
0.28
|
1.31
|
0.53
|
0.48
|
|||||
|
Free Cash Flow per Share ($)
|
--
|
0.43
|
-1.24
|
1.27
|
0.51
|
0.44
|
Profitability Ratios |
TTM | Jun-25 | Jun-24 | Jun-23 | Jun-22 | Jun-21 | Jun-20 | Jun-19 | Jun-18 | Jun-17 | Jun-16 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
ROCE (%)
|
--
|
0.08
|
-0.45
|
4.13
|
3.26
|
3.64
|
|||||
|
ROE (%)
|
2.35
|
0.11
|
-0.60
|
5.35
|
4.37
|
5.42
|
|||||
|
ROA (%)
|
0.44
|
0.02
|
-0.08
|
0.73
|
0.61
|
0.71
|
|||||
|
EBIT Margin (%)
|
10.59
|
0.11
|
-2.42
|
21,136.01
|
21.62
|
22.32
|
|||||
|
Net Margin (%)
|
9.02
|
0.41
|
-1.84
|
21.14
|
16.28
|
16.56
|
|||||
|
Cash Profit Margin (%)
|
0.00
|
--
|
--
|
--
|
--
|
--
|
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 (%)
|
22.49
|
0.01
|
0.28
|
-0.03
|
-0.01
|
0.21
|
|||||
|
EBIT Growth (%)
|
149.12
|
104.42
|
-100.01
|
94,252.89
|
-4.25
|
266.14
|
|||||
|
Net Profit Growth (%)
|
139.33
|
122.70
|
-111.18
|
25.27
|
-2.79
|
228.59
|
|||||
|
EPS Growth (%)
|
34.50
|
1.11
|
-1.11
|
0.29
|
0.33
|
1.49
|
|||||
|
Book Value Growth (%)
|
-18.72
|
--
|
--
|
--
|
--
|
--
|
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
|
36.25
|
--
|
--
|
8.51
|
12.74
|
16.42
|
|||||
|
Price / Book Value
|
0.96
|
--
|
--
|
0.45
|
0.54
|
0.76
|
|||||
|
Dividend Yield (%)
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
EV/EBITDA
|
--
|
--
|
--
|
0.00
|
6.26
|
8.73
|
|||||
|
Close Price ($)
|
--
|
--
|
--
|
9.39
|
10.88
|
10.52
|
|||||
|
High Price ($)
|
--
|
--
|
--
|
11.89
|
11.16
|
10.65
|
|||||
|
Low Price ($)
|
--
|
--
|
--
|
8.75
|
10.40
|
9.90
|
|||||
|
Market Cap ($ Cr)
|
44.93
|
--
|
--
|
--
|
--
|
--
|
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
|
0.50
|
0.33
|
0.42
|
0.26
|
0.33
|
0.35
|
|||||
|
Short term debt to equity ratio
|
0.00
|
0.00
|
0.10
|
--
|
0.33
|
0.35
|
|||||
|
Current Ratio
|
0.03
|
0.03
|
0.06
|
0.08
|
0.08
|
0.09
|
|||||
|
Quick Ratio
|
0.03
|
--
|
-3.32
|
-2.93
|
0.14
|
0.35
|
|||||
|
Interest Coverage
|
1.36
|
0.00
|
-0.07
|
733.85
|
1.87
|
1.70
|
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 (%)
|
5.84
|
6.48
|
5.89
|
7.75
|
6.90
|
6.66
|
|||||
|
Asset Turnover
|
0.05
|
0.04
|
0.04
|
0.03
|
0.04
|
0.04
|
|||||
|
Receivable days
|
--
|
22.44
|
21.77
|
27.21
|
24.92
|
23.18
|
|||||
|
Inventory Days
|
--
|
62,525.03
|
63,268.98
|
46,705.06
|
-11,484.82
|
-16,288.44
|
|||||
|
Payable days
|
--
|
--
|
21,185.86
|
30,886.74
|
69,379.21
|
51,206.54
|
|||||
|
Cash Conversion Cycle
|
--
|
--
|
42,104.89
|
15,845.52
|
-80,839.12
|
-67,471.80
|