Market cap
$81 Mln
Revenue (TTM)
$1 Mln
P/E Ratio
--
P/B Ratio
18.3
Div. Yield
0 %
Income Statement ($ Mln) |
TTM | Dec-25 | Dec-24 | Dec-23 | Jun-16 | Jun-15 | Jun-14 | Jun-13 | Jun-12 | Jun-11 | Jun-10 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Operating Revenue
|
0.51
|
0.86
|
--
|
--
|
6.50
|
5.30
|
|||||
|
Cost of Revenue
|
0.84
|
0.69
|
0.05
|
0.01
|
3.55
|
3.20
|
|||||
|
Gross Profit
|
-0.33
|
0.18
|
-0.05
|
-0.01
|
2.95
|
2.09
|
|||||
|
Operating Expenses
|
42.44
|
39.61
|
8.99
|
10.37
|
6.27
|
5.71
|
|||||
|
Operating Profit (EBIT)
|
-42.78
|
-39.43
|
-9.03
|
-10.38
|
0.23
|
-0.42
|
|||||
|
Other Income
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Profit before Tax
|
-59.62
|
-62.40
|
-9.39
|
-10.38
|
-0.63
|
-0.61
|
|||||
|
Provision for Tax
|
--
|
--
|
--
|
--
|
0.00
|
0.00
|
|||||
|
Profit after Tax (Net Income)
|
-59.62
|
-62.40
|
-9.39
|
-10.38
|
-0.63
|
-0.61
|
|||||
|
Minority Interest
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Consolidated Profit
|
--
|
--
|
--
|
--
|
-0.63
|
-0.61
|
Liabilities ($ Mln) |
TTM | Dec-25 | Dec-24 | Dec-23 | Jun-16 | Jun-15 | Jun-14 | Jun-13 | Jun-12 | Jun-11 | Jun-10 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Shareholder's Funds
|
-0.05
|
-10.32
|
-3.67
|
-0.86
|
-0.81
|
-0.41
|
|||||
|
Minority Interest
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Non-Current Liabilities
|
0.61
|
3.39
|
3.88
|
0.44
|
0.02
|
--
|
|||||
|
Current Liabilities
|
7.56
|
10.55
|
2.48
|
0.88
|
2.31
|
1.33
|
|||||
|
Total Liabilities
|
15.67
|
3.62
|
2.69
|
0.46
|
1.52
|
0.96
|
Assets ($ Mln) |
TTM | Dec-25 | Dec-24 | Dec-23 | Jun-16 | Jun-15 | Jun-14 | Jun-13 | Jun-12 | Jun-11 | Jun-10 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Non-Current Assets
|
2.33
|
2.26
|
0.40
|
0.42
|
0.15
|
--
|
|||||
|
Current Assets
|
5.79
|
1.36
|
2.29
|
0.05
|
1.38
|
0.79
|
|||||
|
Total Assets
|
13.90
|
3.62
|
2.69
|
0.46
|
--
|
--
|
|||||
|
Total Debt*
|
3.04
|
9.18
|
4.26
|
1.07
|
--
|
--
|
|||||
|
Net Current Assets
|
--
|
-9.19
|
-3.72
|
-0.83
|
--
|
--
|
Cashflow ($ Mln) |
TTM | Dec-25 | Dec-24 | Dec-23 | Jun-16 | Jun-15 | Jun-14 | Jun-13 | Jun-12 | Jun-11 | Jun-10 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Cash From Operating Activities
|
--
|
-5.94
|
-3.98
|
-0.57
|
0.14
|
-0.44
|
|||||
|
Cash Flow from Investing Activities
|
--
|
-1.27
|
--
|
-0.16
|
-0.01
|
-0.04
|
|||||
|
Cash from Financing Activities
|
--
|
5.95
|
5.29
|
0.78
|
0.12
|
0.52
|
|||||
|
Net Cash Inflow / Outflow
|
--
|
--
|
--
|
--
|
--
|
--
|
Financials Ratios |
TTM | Dec-25 | Dec-24 | Dec-23 | Jun-16 | Jun-15 | Jun-14 | Jun-13 | Jun-12 | Jun-11 | Jun-10 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Adjusted EPS ($)
|
-0.73
|
-0.74
|
-0.13
|
--
|
--
|
--
|
|||||
|
Cash EPS ($)
|
--
|
-0.73
|
-0.12
|
--
|
--
|
--
|
|||||
|
Adjusted Book Value ($)
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Dividend per Share ($)
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Cash Flow per Share ($)
|
--
|
-0.07
|
-0.05
|
--
|
--
|
--
|
|||||
|
Free Cash Flow per Share ($)
|
--
|
-0.08
|
-0.05
|
--
|
--
|
--
|
Profitability Ratios |
TTM | Dec-25 | Dec-24 | Dec-23 | Jun-16 | Jun-15 | Jun-14 | Jun-13 | Jun-12 | Jun-11 | Jun-10 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
ROCE (%)
|
--
|
22,612.90
|
-2,366.47
|
--
|
104.28
|
147.50
|
|||||
|
ROE (%)
|
--
|
892.07
|
414.67
|
--
|
104.28
|
147.50
|
|||||
|
ROA (%)
|
-477.74
|
-1,976.39
|
-595.48
|
--
|
-51.06
|
-70.84
|
|||||
|
EBIT Margin (%)
|
-9,452.30
|
-7,153.23
|
--
|
--
|
3.55
|
-7.86
|
|||||
|
Net Margin (%)
|
-11,799.23
|
-7,218.37
|
--
|
--
|
-9.77
|
-11.59
|
|||||
|
Cash Profit Margin (%)
|
-0.08
|
--
|
--
|
--
|
--
|
--
|
Growth Ratios |
TTM | Dec-25 | Dec-24 | Dec-23 | Jun-16 | Jun-15 | Jun-14 | Jun-13 | Jun-12 | Jun-11 | Jun-10 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Revenue Growth (%)
|
-1.62
|
--
|
--
|
--
|
0.23
|
3.40
|
|||||
|
EBIT Growth (%)
|
-50.35
|
-570.18
|
11.08
|
--
|
155.47
|
-1,241.52
|
|||||
|
Net Profit Growth (%)
|
-76.68
|
-564.34
|
9.48
|
--
|
-3.36
|
-44.95
|
|||||
|
EPS Growth (%)
|
-62.37
|
-4.86
|
--
|
--
|
--
|
--
|
|||||
|
Book Value Growth (%)
|
99.25
|
--
|
--
|
--
|
--
|
--
|
Valuation Ratios |
TTM | Dec-25 | Dec-24 | Dec-23 | Jun-16 | Jun-15 | Jun-14 | Jun-13 | Jun-12 | Jun-11 | Jun-10 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Price / Earnings
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Price / Book Value
|
18.34
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Dividend Yield (%)
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
EV/EBITDA
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Close Price ($)
|
1.05
|
--
|
--
|
--
|
--
|
--
|
|||||
|
High Price ($)
|
40.30
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Low Price ($)
|
0.53
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Market Cap ($ Cr)
|
80.61
|
--
|
--
|
--
|
--
|
--
|
Solvency Ratios |
TTM | Dec-25 | Dec-24 | Dec-23 | Jun-16 | Jun-15 | Jun-14 | Jun-13 | Jun-12 | Jun-11 | Jun-10 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Debt to Equity
|
--
|
-0.89
|
-1.16
|
-1.24
|
--
|
--
|
|||||
|
Short term debt to equity ratio
|
-45.89
|
-0.57
|
-0.05
|
-0.21
|
--
|
--
|
|||||
|
Current Ratio
|
0.77
|
0.13
|
0.92
|
0.05
|
0.60
|
0.60
|
|||||
|
Quick Ratio
|
0.44
|
0.03
|
0.56
|
0.05
|
0.34
|
0.35
|
|||||
|
Interest Coverage
|
-3.91
|
-109.82
|
-55.62
|
--
|
--
|
--
|
Operating Efficiency Ratios |
TTM | Dec-25 | Dec-24 | Dec-23 | Jun-16 | Jun-15 | Jun-14 | Jun-13 | Jun-12 | Jun-11 | Jun-10 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Debtors to sales (%)
|
9.63
|
--
|
--
|
--
|
0.01
|
0.18
|
|||||
|
Asset Turnover
|
0.04
|
0.27
|
--
|
--
|
5.23
|
6.11
|
|||||
|
Receivable days
|
--
|
--
|
--
|
--
|
0.29
|
0.66
|
|||||
|
Inventory Days
|
--
|
510.01
|
3,406.48
|
13,743.56
|
46.76
|
21.88
|
|||||
|
Payable days
|
--
|
320.52
|
1,936.92
|
19,913.28
|
68.16
|
31.01
|
|||||
|
Cash Conversion Cycle
|
--
|
--
|
--
|
--
|
-21.11
|
-8.47
|