Market Closed -
Nasdaq
01:30:00 16/07/2024 am IST
|
5-day change
|
1st Jan Change
|
34.94
USD
|
-0.40%
|
|
+6.20%
|
0.00%
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Capitalization
1 |
321.7
|
438.8
|
1,265
|
645
|
1,046
|
2,560
|
-
|
-
|
Enterprise Value (EV)
2 |
257.9
|
382.4
|
1,046
|
577.1
|
981.8
|
2,420
|
2,383
|
2,322
|
P/E ratio
|
-7.41
x
|
-27.3
x
|
-
|
-
|
-11.7
x
|
-66.1
x
|
87.2
x
|
41.6
x
|
Yield
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Capitalization / Revenue
|
5.46
x
|
5.44
x
|
11.2
x
|
2.83
x
|
3.44
x
|
6.93
x
|
5.71
x
|
4.85
x
|
EV / Revenue
|
4.38
x
|
4.74
x
|
9.29
x
|
2.53
x
|
3.22
x
|
6.55
x
|
5.31
x
|
4.4
x
|
EV / EBITDA
|
-8.98
x
|
-25.3
x
|
-79.9
x
|
-14.4
x
|
47.8
x
|
73.5
x
|
38
x
|
24.8
x
|
EV / FCF
|
-8.35
x
|
-48.4
x
|
-85.1
x
|
-10.1
x
|
185
x
|
86.2
x
|
44.6
x
|
30.7
x
|
FCF Yield
|
-12%
|
-2.07%
|
-1.18%
|
-9.89%
|
0.54%
|
1.16%
|
2.24%
|
3.26%
|
Price to Book
|
3.87
x
|
7.01
x
|
4.35
x
|
2.59
x
|
4.08
x
|
8.73
x
|
7.64
x
|
6.36
x
|
Nbr of stocks (in thousands)
|
1,45,605
|
1,50,085
|
1,79,417
|
1,94,792
|
2,03,220
|
2,22,399
|
-
|
-
|
Reference price
3 |
3.150
|
3.800
|
9.710
|
4.860
|
7.560
|
16.98
|
16.98
|
16.98
|
Announcement Date
|
26/02/20
|
24/02/21
|
23/02/22
|
16/03/23
|
29/02/24
|
-
|
-
|
-
|
1AUD in Million2USD in Million3AUD Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net sales
1 |
58.94
|
80.66
|
112.6
|
228.3
|
304.5
|
369.3
|
448.4
|
527.7
|
EBITDA
1 |
-28.73
|
-15.13
|
-13.1
|
-40.1
|
20.56
|
32.94
|
62.71
|
93.68
|
EBIT
1 |
-29.02
|
-15.79
|
-32.3
|
-94.41
|
-29.98
|
-20.8
|
9.073
|
28.67
|
Operating Margin
|
-49.22%
|
-19.58%
|
-28.69%
|
-41.35%
|
-9.85%
|
-5.63%
|
2.02%
|
5.43%
|
Earnings before Tax (EBT)
1 |
-28.95
|
-16.33
|
-33.7
|
-91.32
|
-27.56
|
-21.75
|
9.373
|
35.22
|
Net income
1 |
-28.95
|
-16.33
|
-33.6
|
-91.63
|
-28.17
|
-21.87
|
8.143
|
29.78
|
Net margin
|
-49.12%
|
-20.25%
|
-29.84%
|
-40.13%
|
-9.25%
|
-5.92%
|
1.82%
|
5.64%
|
EPS
2 |
-0.4252
|
-0.1392
|
-
|
-
|
-0.6458
|
-0.2568
|
0.1947
|
0.4079
|
Free Cash Flow
1 |
-30.9
|
-7.903
|
-12.3
|
-57.06
|
5.303
|
28.06
|
53.46
|
75.6
|
FCF margin
|
-52.42%
|
-9.8%
|
-10.92%
|
-24.99%
|
1.74%
|
7.6%
|
11.92%
|
14.33%
|
FCF Conversion (EBITDA)
|
-
|
-
|
-
|
-
|
25.79%
|
85.18%
|
85.26%
|
80.7%
|
FCF Conversion (Net income)
|
-
|
-
|
-
|
-
|
-
|
-
|
656.55%
|
253.89%
|
Dividend per Share
2 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Announcement Date
|
26/02/20
|
24/02/21
|
23/02/22
|
16/03/23
|
29/02/24
|
-
|
-
|
-
|
Fiscal Period: December |
2019 S2
|
2020 S1
|
2020 S2
|
2022 S1
|
2022 S2
|
2023 Q1
|
2023 S1
|
2023 Q3
|
2023 Q4
|
2023 S2
|
2024 Q1
|
2024 Q2
|
2024 S1
|
2024 Q3
|
2024 Q4
|
2024 S2
|
2025 Q1
|
2025 Q2
|
---|
Net sales
1 |
34.35
|
37.8
|
42.86
|
99.81
|
128.5
|
-
|
138.9
|
78.62
|
-
|
165.6
|
78.23
|
84.22
|
167.2
|
96.18
|
110.3
|
201.9
|
96.89
|
104.2
|
EBITDA
1 |
-12.18
|
-6.267
|
-8.865
|
-
|
-7.8
|
-
|
6.192
|
5.479
|
-
|
14.37
|
4.3
|
5.772
|
11.9
|
9.583
|
13.37
|
20.1
|
10.49
|
13.14
|
EBIT
1 |
-12.34
|
-6.527
|
-9.262
|
-
|
-33.84
|
-
|
-
|
-6.507
|
-
|
-
|
-6.379
|
-6.454
|
-
|
-3.947
|
-1.606
|
-
|
-2.565
|
-0.4447
|
Operating Margin
|
-35.94%
|
-17.27%
|
-21.61%
|
-
|
-26.33%
|
-
|
-
|
-8.28%
|
-
|
-
|
-8.15%
|
-7.66%
|
-
|
-4.1%
|
-1.46%
|
-
|
-2.65%
|
-0.43%
|
Earnings before Tax (EBT)
1 |
-11.85
|
-7.2
|
-9.134
|
-
|
-
|
-
|
-
|
-6.711
|
-
|
-
|
-8.383
|
-6.143
|
-
|
-4.072
|
-2.014
|
-
|
-3.66
|
-0.9795
|
Net income
1 |
-11.85
|
-7.2
|
-9.134
|
-58.21
|
-
|
-14.07
|
-
|
-6.541
|
-
|
-
|
-9.777
|
-6.418
|
-
|
-3.907
|
-1.409
|
-
|
-2.916
|
-1.12
|
Net margin
|
-34.5%
|
-19.05%
|
-21.31%
|
-58.32%
|
-
|
-
|
-
|
-8.32%
|
-
|
-
|
-12.5%
|
-7.62%
|
-
|
-4.06%
|
-1.28%
|
-
|
-3.01%
|
-1.08%
|
EPS
2 |
-
|
-
|
-
|
-
|
-
|
-0.3137
|
-
|
-0.1541
|
-0.0615
|
-
|
-0.2119
|
-0.1520
|
-
|
-0.0760
|
-0.0450
|
-
|
-
|
-
|
Dividend per Share
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Announcement Date
|
26/02/20
|
26/08/20
|
24/02/21
|
15/08/22
|
16/03/23
|
15/05/23
|
14/08/23
|
14/11/23
|
29/02/24
|
29/02/24
|
09/05/24
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net Debt
1 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Net Cash position
1 |
63.8
|
56.4
|
219
|
67.9
|
64.5
|
140
|
176
|
238
|
Leverage (Debt/EBITDA)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Free Cash Flow
1 |
-30.9
|
-7.9
|
-12.3
|
-57.1
|
5.3
|
28.1
|
53.5
|
75.6
|
ROE (net income / shareholders' equity)
|
-62.5%
|
-23.9%
|
-21.3%
|
-15.3%
|
5.38%
|
1.99%
|
13.2%
|
14.1%
|
ROA (Net income/ Total Assets)
|
-47%
|
-18.7%
|
-17.3%
|
-28.5%
|
4%
|
-5.75%
|
-1.1%
|
4.95%
|
Assets
1 |
61.61
|
87.31
|
194.7
|
321
|
-704.1
|
380.3
|
-740.2
|
601.6
|
Book Value Per Share
2 |
0.8100
|
0.5400
|
2.230
|
1.880
|
1.850
|
1.950
|
2.220
|
2.670
|
Cash Flow per Share
2 |
-0.4900
|
-0.0600
|
-0.0900
|
-0.4600
|
0.0600
|
0.2200
|
0.3800
|
0.5900
|
Capex
1 |
0.4
|
0.65
|
0.1
|
-
|
2.22
|
2.42
|
2.45
|
3.05
|
Capex / Sales
|
0.68%
|
0.81%
|
0.09%
|
-
|
0.73%
|
0.65%
|
0.55%
|
0.58%
|
Announcement Date
|
26/02/20
|
24/02/21
|
23/02/22
|
16/03/23
|
29/02/24
|
-
|
-
|
-
|
Last Close Price
16.98
AUD Average target price
16.54
AUD Spread / Average Target -2.61% Consensus |
1st Jan change
|
Capi.
|
---|
| -4.25% | 2.67TCr | | -8.93% | 217.53Cr | | -28.95% | 170.11Cr | | +1.43% | 129.14Cr | | -4.89% | 122.34Cr | | -24.72% | 115.18Cr | | +17.10% | 114.06Cr | | -20.03% | 101.1Cr | | +0.52% | 100.09Cr |
Mobile Application Software
|