| Year to Jun | Sales | Cashflow | Earnings | Dividends | Franking | Book Value | Average Annual P/E |
Relative P/E | Shareholder Return |
|---|---|---|---|---|---|---|---|---|---|
| 2025 | 0.6 ¢ | 0.1 ¢ | 0 ¢ | 0% | $0.04 | 0 | 592.6% | 5% | |
| 2024 | 0.3 ¢ | -0.5 ¢ | 0 ¢ | 0% | $0.04 | 0 | 0% | -41.2% | |
| 2023 | 0 ¢ | -0.9 ¢ | 0 ¢ | 0% | $0.04 | 0 | 0% | -29.2% |
| 2025 | 2024 | 2023 | |
|---|---|---|---|
| Investment Income ($M) | 0.3 | 0.3 | 0.1 |
| Other Income ($M) | 10 | 9.8 | 10.1 |
| Management Expense Ratio (%) | 77.8 | 77.8 | 55.7 |
| Net Profit Before Abs ($M) | 0.2 | -0.5 | -1 |
| Net Profit After Abs ($M) | 0.2 | -0.8 | -1 |
| Shareholders Equity ($M) | 4.8 | 4.5 | 5.2 |
| Return on Equity (%) | 4.2 | -11.7 | -18.7 |
| Payout Ratio (%) |
| 2025 | 2024 | 2023 | |
|---|---|---|---|
| Customer Receipts ($M) | 10 | 10 | 10 |
| Net Operating Cashflow ($M) | 0.84 | 0.28 | |
| Net Investing Cashflow ($M) | 1 | ||
| Net Financing Cashflow ($M) |
| 2025 | 2024 | 2023 | |
|---|---|---|---|
| Market Cap ($M) | 11.6 | 11.1 | 24 |
| Net Gearing (%) | -168 | -160.5 | -137.7 |
| Net Interest Cover (%) | |||
| Dividend Yield (%) | |||
| NTA Per Share ($) | 0.04 | 0.04 | 0.03 |
| EBT Before Abs ($M) | 0.15 | -0.67 | -1.14 |
| 2025 | 2024 | 2023 | |
|---|---|---|---|
| Cash ($M) | 8.3 | 7.74 | 7.81 |
| Current Investments ($M) | |||
| Receivables ($M) | 1.51 | 1.04 | 0.83 |
| Other Current Assets ($M) | 0.4 | 0.43 | 0.22 |
| Total Current Assets ($M) | 10.21 | 9.2 | 8.86 |
| Non-Current Investments ($M) | 0.07 | 0.06 | 0.04 |
| Property ($M) | |||
| Other Non-Current Assets ($M) | 0.9 | 1.26 | 1.94 |
| Total Non-Current Assets ($M) | 0.97 | 1.33 | 1.98 |
| Total Assets ($M) | 11.17 | 10.53 | 10.84 |
| Creditors ($M) | 0.93 | 0.84 | 0.81 |
| Provisions ($M) | 0.73 | ||
| Deferred Taxes ($M) | 0.06 | 0.16 | 0.35 |
| Other Current Liabilities ($M) | 4.57 | 3.88 | 3.22 |
| Total Current Liabilities ($M) | 6.22 | 4.72 | 4.03 |
| Borrowings ($M) | |||
| Other Non-Current Liabilities ($M) | 0.8 | 0.8 | |
| Total Non-Current Liabilities ($M) | 0.18 | 1.26 | 1.6 |
| Total Liabilities ($M) | 6.41 | 5.98 | 5.63 |
| Shareholders Equity ($M) | 4.76 | 4.55 | 5.21 |