Market cap
$93 Mln
Revenue (TTM)
$12 Mln
P/E Ratio
--
P/B Ratio
1.2
Div. Yield
0 %
Income Statement ($ Mln) |
Jun-25 | Jun-24 | Jun-23 | Jun-22 | Jun-21 | Jun-20 | Jun-19 | Jun-18 | Jun-17 | Jun-16 | Jun-15 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Operating Revenue
|
13.72
|
12.46
|
9.42
|
9.92
|
10.13
|
11.02
|
|||||
|
Cost of Revenue
|
6.11
|
4.77
|
1.93
|
1.05
|
2.14
|
2.77
|
|||||
|
Gross Profit
|
7.61
|
7.69
|
9.42
|
8.87
|
7.99
|
8.25
|
|||||
|
Operating Expenses
|
7.91
|
7.70
|
-7.67
|
8.48
|
6.35
|
6.25
|
|||||
|
Operating Profit (EBIT)
|
-0.29
|
-0.01
|
1.75
|
0.39
|
1.64
|
2.00
|
|||||
|
Other Income
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Profit before Tax
|
-0.29
|
-0.01
|
1.75
|
0.39
|
1.64
|
2.00
|
|||||
|
Provision for Tax
|
-0.03
|
-0.04
|
0.30
|
-0.05
|
0.25
|
0.28
|
|||||
|
Profit after Tax (Net Income)
|
-0.27
|
0.03
|
1.45
|
0.44
|
1.39
|
1.72
|
|||||
|
Minority Interest
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Consolidated Profit
|
--
|
--
|
--
|
0.44
|
1.39
|
1.72
|
Liabilities ($ Mln) |
Jun-25 | Jun-24 | Jun-23 | Jun-22 | Jun-21 | Jun-20 | Jun-19 | Jun-18 | Jun-17 | Jun-16 | Jun-15 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Shareholder's Funds
|
75.73
|
76.05
|
75.89
|
74.25
|
48.65
|
47.25
|
|||||
|
Minority Interest
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Non-Current Liabilities
|
--
|
4.67
|
0.96
|
288.63
|
185.31
|
3.29
|
|||||
|
Current Liabilities
|
--
|
282.72
|
272.16
|
291.93
|
290.21
|
282.43
|
|||||
|
Total Liabilities
|
366.61
|
363.44
|
349.01
|
366.18
|
338.85
|
332.97
|
Assets ($ Mln) |
Jun-25 | Jun-24 | Jun-23 | Jun-22 | Jun-21 | Jun-20 | Jun-19 | Jun-18 | Jun-17 | Jun-16 | Jun-15 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Non-Current Assets
|
5.08
|
334.97
|
340.64
|
333.05
|
293.76
|
293.10
|
|||||
|
Current Assets
|
26.12
|
28.36
|
8.37
|
33.13
|
45.10
|
39.87
|
|||||
|
Total Assets
|
366.61
|
363.44
|
349.01
|
366.18
|
338.85
|
332.97
|
|||||
|
Total Debt*
|
--
|
11.23
|
4.64
|
--
|
0.92
|
3.72
|
|||||
|
Net Current Assets
|
--
|
--
|
--
|
--
|
--
|
--
|
Cashflow ($ Mln) |
Jun-25 | Jun-24 | Jun-23 | Jun-22 | Jun-21 | Jun-20 | Jun-19 | Jun-18 | Jun-17 | Jun-16 | Jun-15 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Cash From Operating Activities
|
-0.47
|
0.40
|
2.05
|
1.88
|
2.02
|
2.27
|
|||||
|
Cash Flow from Investing Activities
|
0.07
|
5.70
|
-6.88
|
-36.29
|
-3.03
|
-3.03
|
|||||
|
Cash from Financing Activities
|
-0.50
|
13.99
|
-19.98
|
25.39
|
4.33
|
22.34
|
|||||
|
Net Cash Inflow / Outflow
|
--
|
--
|
--
|
--
|
--
|
--
|
Financials Ratios |
Jun-25 | Jun-24 | Jun-23 | Jun-22 | Jun-21 | Jun-20 | Jun-19 | Jun-18 | Jun-17 | Jun-16 | Jun-15 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Adjusted EPS ($)
|
-0.04
|
0.01
|
0.23
|
0.08
|
0.21
|
--
|
|||||
|
Cash EPS ($)
|
-0.01
|
0.04
|
0.27
|
0.12
|
0.32
|
--
|
|||||
|
Adjusted Book Value ($)
|
11.56
|
12.06
|
12.08
|
12.61
|
7.46
|
--
|
|||||
|
Dividend per Share ($)
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Cash Flow per Share ($)
|
-0.07
|
0.06
|
0.33
|
0.32
|
0.31
|
--
|
|||||
|
Free Cash Flow per Share ($)
|
-0.07
|
0.05
|
0.28
|
0.30
|
0.28
|
--
|
Profitability Ratios |
Jun-25 | Jun-24 | Jun-23 | Jun-22 | Jun-21 | Jun-20 | Jun-19 | Jun-18 | Jun-17 | Jun-16 | Jun-15 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
ROCE (%)
|
-0.33
|
0.04
|
1.87
|
0.71
|
2.77
|
--
|
|||||
|
ROE (%)
|
-0.35
|
0.04
|
1.93
|
0.72
|
2.90
|
--
|
|||||
|
ROA (%)
|
-0.07
|
0.01
|
0.40
|
0.13
|
0.41
|
--
|
|||||
|
EBIT Margin (%)
|
-2.14
|
-0.05
|
18.55
|
3.93
|
16.18
|
18.16
|
|||||
|
Net Margin (%)
|
-1.93
|
0.26
|
15.36
|
4.46
|
13.75
|
15.64
|
|||||
|
Cash Profit Margin (%)
|
--
|
--
|
--
|
--
|
--
|
--
|
Growth Ratios |
Jun-25 | Jun-24 | Jun-23 | Jun-22 | Jun-21 | Jun-20 | Jun-19 | Jun-18 | Jun-17 | Jun-16 | Jun-15 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Revenue Growth (%)
|
0.10
|
0.32
|
-0.05
|
-0.02
|
-0.08
|
--
|
|||||
|
EBIT Growth (%)
|
-4,783.33
|
-100.34
|
347.95
|
-76.19
|
-18.14
|
--
|
|||||
|
Net Profit Growth (%)
|
-903.03
|
-97.72
|
227.15
|
-68.25
|
-19.21
|
--
|
|||||
|
EPS Growth (%)
|
-8.73
|
-0.98
|
2.07
|
-0.65
|
--
|
--
|
|||||
|
Book Value Growth (%)
|
--
|
--
|
--
|
--
|
--
|
--
|
Valuation Ratios |
Jun-25 | Jun-24 | Jun-23 | Jun-22 | Jun-21 | Jun-20 | Jun-19 | Jun-18 | Jun-17 | Jun-16 | Jun-15 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Price / Earnings
|
-338.95
|
1,255.73
|
34.70
|
122.67
|
--
|
--
|
|||||
|
Price / Book Value
|
1.19
|
0.54
|
0.66
|
0.73
|
--
|
--
|
|||||
|
Dividend Yield (%)
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
EV/EBITDA
|
-930.82
|
110.32
|
24.12
|
34.65
|
--
|
--
|
|||||
|
Close Price ($)
|
13.72
|
6.57
|
7.99
|
9.21
|
--
|
--
|
|||||
|
High Price ($)
|
13.78
|
7.99
|
9.21
|
11.54
|
--
|
--
|
|||||
|
Low Price ($)
|
--
|
5.85
|
6.50
|
8.77
|
--
|
--
|
|||||
|
Market Cap ($ Cr)
|
--
|
--
|
--
|
--
|
--
|
--
|
Solvency Ratios |
Jun-25 | Jun-24 | Jun-23 | Jun-22 | Jun-21 | Jun-20 | Jun-19 | Jun-18 | Jun-17 | Jun-16 | Jun-15 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Debt to Equity
|
--
|
0.15
|
0.06
|
--
|
0.02
|
0.08
|
|||||
|
Short term debt to equity ratio
|
--
|
0.14
|
0.05
|
--
|
0.02
|
0.01
|
|||||
|
Current Ratio
|
--
|
0.10
|
0.03
|
0.11
|
0.16
|
0.14
|
|||||
|
Quick Ratio
|
--
|
0.10
|
0.06
|
0.23
|
0.30
|
0.28
|
|||||
|
Interest Coverage
|
-0.05
|
0.00
|
0.91
|
0.38
|
0.79
|
0.74
|
Operating Efficiency Ratios |
Jun-25 | Jun-24 | Jun-23 | Jun-22 | Jun-21 | Jun-20 | Jun-19 | Jun-18 | Jun-17 | Jun-16 | Jun-15 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Debtors to sales (%)
|
10.58
|
11.22
|
14.48
|
12.75
|
11.32
|
10.15
|
|||||
|
Asset Turnover
|
0.04
|
0.03
|
0.03
|
0.03
|
0.03
|
--
|
|||||
|
Receivable days
|
37.93
|
40.46
|
50.97
|
44.39
|
40.84
|
37.06
|
|||||
|
Inventory Days
|
-3.53
|
-317.06
|
-3,902.45
|
-13,223.03
|
-7,033.63
|
-5,212.84
|
|||||
|
Payable days
|
--
|
--
|
54,441.40
|
99,816.78
|
48,058.93
|
36,652.87
|
|||||
|
Cash Conversion Cycle
|
--
|
--
|
-58,292.88
|
-112,995.42
|
-55,051.72
|
-41,828.65
|