End-of-day quote
Australian S.E.
|
5-day change
|
1st Jan Change
|
- AUD
|
-.--%
|
|
-.--%
|
-.--%
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Capitalization
1 |
64.07
|
425.5
|
4,447
|
715.6
|
359.2
|
415.6
|
-
|
-
|
Enterprise Value (EV)
1 |
64.07
|
391.8
|
4,316
|
715.6
|
359.2
|
673.2
|
936.7
|
1,200
|
P/E ratio
|
-
|
-
|
-188
x
|
-16.5
x
|
-
|
-
|
-
|
-
|
Yield
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Capitalization / Revenue
|
13.2
x
|
83.5
x
|
716
x
|
160
x
|
29
x
|
26.7
x
|
5.22
x
|
1.77
x
|
EV / Revenue
|
13.2
x
|
76.8
x
|
695
x
|
160
x
|
29
x
|
43.2
x
|
11.8
x
|
5.12
x
|
EV / EBITDA
|
-2.62
x
|
-29.4
x
|
-325
x
|
-
|
-5.87
x
|
-9.35
x
|
-14.9
x
|
-31.7
x
|
EV / FCF
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
FCF Yield
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Price to Book
|
-
|
2.48
x
|
18.3
x
|
-
|
1.26
x
|
2.34
x
|
6.25
x
|
-8.02
x
|
Nbr of stocks (in thousands)
|
1,28,138
|
3,51,616
|
4,83,856
|
4,86,775
|
4,88,733
|
4,88,947
|
-
|
-
|
Reference price
2 |
0.5000
|
1.210
|
9.190
|
1.470
|
0.7350
|
0.8500
|
0.8500
|
0.8500
|
Announcement Date
|
30/09/19
|
21/09/20
|
26/08/21
|
03/03/23
|
28/02/24
|
-
|
-
|
-
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net sales
1 |
4.842
|
5.098
|
6.212
|
4.47
|
12.41
|
15.58
|
79.55
|
234.6
|
EBITDA
1 |
-24.45
|
-13.32
|
-13.3
|
-
|
-61.18
|
-71.98
|
-62.91
|
-37.81
|
EBIT
1 |
-24.94
|
-14.7
|
-15
|
-
|
-68.49
|
-82.57
|
-76.98
|
-58.68
|
Operating Margin
|
-515.12%
|
-288.28%
|
-241.43%
|
-
|
-551.95%
|
-530.09%
|
-96.77%
|
-25.02%
|
Earnings before Tax (EBT)
|
-
|
-
|
-18.08
|
-
|
-
|
-
|
-
|
-
|
Net income
|
-
|
-
|
-18.08
|
-
|
-
|
-
|
-
|
-
|
Net margin
|
-
|
-
|
-290.99%
|
-
|
-
|
-
|
-
|
-
|
EPS
|
-
|
-
|
-0.0490
|
-0.0889
|
-
|
-
|
-
|
-
|
Free Cash Flow
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
FCF margin
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
FCF Conversion (EBITDA)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
FCF Conversion (Net income)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Dividend per Share
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Announcement Date
|
30/09/19
|
21/09/20
|
26/08/21
|
03/03/23
|
28/02/24
|
-
|
-
|
-
|
Fiscal Period: December |
2021 S1
|
2022 S1
|
2023 S1
|
2023 S2
|
2024 S1
|
2024 S2
|
2025 S1
|
2025 S2
|
---|
Net sales
1 |
-
|
5.082
|
6.121
|
6.369
|
6.654
|
8.923
|
26.92
|
52.63
|
EBITDA
1 |
-
|
-
|
-
|
-
|
-40.83
|
-31
|
-38.56
|
-24.35
|
EBIT
1 |
-
|
-
|
-
|
-
|
-45.52
|
-37.05
|
-44.31
|
-32.51
|
Operating Margin
|
-
|
-
|
-
|
-
|
-684.1%
|
-415.23%
|
-164.6%
|
-61.78%
|
Earnings before Tax (EBT)
1 |
-
|
-28.85
|
-
|
-28.27
|
-43.32
|
-
|
-
|
-
|
Net income
1 |
-10.77
|
-28.85
|
-43.88
|
-27.96
|
-47
|
-
|
-
|
-
|
Net margin
|
-
|
-567.65%
|
-716.82%
|
-438.96%
|
-706.27%
|
-
|
-
|
-
|
EPS
2 |
-0.0308
|
-0.0650
|
-
|
-0.0462
|
-0.0920
|
-
|
-
|
-
|
Dividend per Share
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Announcement Date
|
24/02/21
|
24/02/22
|
27/08/23
|
28/02/24
|
-
|
-
|
-
|
-
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net Debt
1 |
-
|
-
|
-
|
-
|
-
|
258
|
521
|
784
|
Net Cash position
1 |
-
|
33.7
|
130
|
-
|
-
|
-
|
-
|
-
|
Leverage (Debt/EBITDA)
|
-
|
-
|
-
|
-
|
-
|
-3.578
x
|
-8.284
x
|
-20.75
x
|
Free Cash Flow
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
ROE (net income / shareholders' equity)
|
-110%
|
-48.7%
|
-14.4%
|
-
|
-
|
-
|
-
|
-
|
ROA (Net income/ Total Assets)
|
-
|
-36.4%
|
-13%
|
-
|
-
|
-
|
-
|
-
|
Assets
|
-
|
-
|
139.1
|
-
|
-
|
-
|
-
|
-
|
Book Value Per Share
2 |
-
|
0.4900
|
0.5000
|
-
|
0.5800
|
0.3600
|
0.1400
|
-0.1100
|
Cash Flow per Share
|
-
|
-0.0400
|
-0.0200
|
-
|
-
|
-
|
-
|
-
|
Capex
1 |
7.35
|
5.5
|
26.4
|
-
|
29.6
|
188
|
162
|
166
|
Capex / Sales
|
151.89%
|
107.92%
|
425.25%
|
-
|
238.15%
|
1,203.86%
|
203.42%
|
70.92%
|
Announcement Date
|
30/09/19
|
21/09/20
|
26/08/21
|
03/03/23
|
28/02/24
|
-
|
-
|
-
|
Last Close Price
0.85
AUD Average target price
1
AUD Spread / Average Target +17.65% Consensus |