AU
CA
NZ
UK
US
IND
Last update at 2026-03-12T05:10:00Z
Source: TradingView
The charts and visual representations are sourced from TradingView through embedded widgets. For any issues with chart display, please visit the TradingView website
| Breakdown | 2025-06-30 | 2024-06-30 | 2023-06-30 | 2022-06-30 | 2021-06-30 |
|---|---|---|---|---|---|
| Type | yearly | yearly | yearly | yearly | yearly |
| Date | 2025-06-30 | 2024-06-30 | 2023-06-30 | 2022-06-30 | 2021-06-30 |
| Income before tax | -1.87386M | -1.70410M | -2.30670M | -2.09834M | -2.44610M |
| Minority interest | - | - | - | - | - |
| Net income | -1.51775M | -1.24758M | -1.82058M | -1.53607M | -2.02827M |
| Selling general administrative | 0.97M | 1.43M | 2.12M | 3.08M | 2.91M |
| Selling and marketing expenses | 0.07M | 0.06M | 0.18M | 0.20M | 0.14M |
| Gross profit | 0.97M | 1.18M | 1.58M | 2.52M | 1.70M |
| Reconciled depreciation | - | 0.08M | 0.18M | 0.18M | 0.21M |
| Ebit | -1.88062M | -1.68176M | -2.06767M | -1.70889M | -2.17194M |
| Ebitda | -1.81860M | -1.60281M | -1.88287M | -1.52747M | -1.96174M |
| Depreciation and amortization | 0.06M | 0.08M | 0.18M | 0.18M | 0.21M |
| Non operating income net other | - | - | - | - | - |
| Operating income | -1.88062M | -1.69256M | -2.29756M | -2.68337M | -2.53299M |
| Other operating expenses | 3.63M | 3.00M | 3.33M | 3.51M | 4.05M |
| Interest expense | 0.01M | 0.02M | 0.24M | 0.39M | 0.27M |
| Tax provision | -0.35611M | -0.45652M | -0.48612M | -0.56226M | -0.41783M |
| Interest income | 0.00677M | 0.01M | 0.24M | 0.39M | 0.01M |
| Net interest income | - | -0.01154M | -0.23903M | -0.38622M | -0.26303M |
| Extraordinary items | - | - | - | - | - |
| Non recurring | - | - | - | - | - |
| Other items | - | - | - | - | - |
| Income tax expense | 0.36M | -0.45652M | -0.48612M | -0.56226M | -0.41783M |
| Total revenue | 1.13M | 1.30M | 1.83M | 2.80M | 1.87M |
| Total operating expenses | 3.47M | 3.64M | 3.87M | 4.90M | 4.79M |
| Cost of revenue | 0.16M | 0.12M | 0.25M | 0.28M | 0.17M |
| Total other income expense net | 0.00676M | -0.01154M | 0.22M | 0.67M | 0.90M |
| Discontinued operations | - | - | - | - | - |
| Net income from continuing ops | - | -1.24758M | -1.82058M | -1.53607M | -2.02827M |
| Net income applicable to common shares | -1.51775M | -1.24758M | -1.82058M | -1.53607M | -2.02827M |
| Preferred stock and other adjustments | - | - | - | - | - |
| Breakdown | 2025-06-30 | 2024-06-30 | 2023-06-30 | 2022-06-30 | 2021-06-30 |
|---|---|---|---|---|---|
| Type | yearly | yearly | yearly | yearly | yearly |
| Date | 2025-06-30 | 2024-06-30 | 2023-06-30 | 2022-06-30 | 2021-06-30 |
| Total assets | 3.97M | 2.18M | 2.69M | 3.36M | 5.06M |
| Intangible assets | 0.32M | - | - | - | - |
| Earning assets | - | - | - | - | - |
| Other current assets | 0.52M | 0.13M | 0.18M | 0.72M | 0.15M |
| Total liab | 1.14M | 1.16M | 1.01M | 2.13M | 2.90M |
| Total stockholder equity | 2.84M | 1.02M | 1.68M | 1.22M | 2.16M |
| Deferred long term liab | - | - | - | - | - |
| Other current liab | 0.71M | 0.45M | 0.37M | 1.48M | 1.92M |
| Common stock | 50.58M | 47.29M | 46.33M | 44.53M | 44.53M |
| Capital stock | - | - | 46.33M | 44.53M | 44.53M |
| Retained earnings | -47.84172M | -46.53204M | -45.28445M | -43.70760M | -42.77116M |
| Other liab | - | - | 0.00823M | 0.00429M | 0.00284M |
| Good will | - | - | - | - | - |
| Other assets | - | 0.00000M | - | 0.00000M | 0.36M |
| Cash | 2.29M | 0.48M | 0.88M | 0.45M | 2.80M |
| Cash and equivalents | - | - | - | 0.45M | 2.80M |
| Total current liabilities | 1.06M | 1.05M | 0.98M | 2.07M | 1.55M |
| Current deferred revenue | - | 0.38M | 0.27M | 0.38M | -0.80000M |
| Net debt | -2.13666M | -0.28793M | -0.55687M | -0.25650M | -1.09888M |
| Short term debt | 0.09M | 0.09M | 0.30M | 0.13M | 0.35M |
| Short long term debt | - | - | 0.26M | 1.08M | 0.25M |
| Short long term debt total | 0.16M | 0.19M | 0.32M | 0.19M | 1.70M |
| Other stockholder equity | - | - | -1.04081M | -0.82526M | -2.07521M |
| Property plant equipment | - | - | 0.16M | 0.29M | 0.25M |
| Total current assets | 3.51M | 1.96M | 2.53M | 3.07M | 4.81M |
| Long term investments | - | - | - | - | - |
| Net tangible assets | - | - | 1.68M | 1.22M | 2.16M |
| Short term investments | - | - | - | - | - |
| Net receivables | 0.26M | 0.86M | 0.95M | 0.49M | 1.24M |
| Long term debt | - | - | - | 0.00000M | 1.35M |
| Inventory | 0.43M | 0.49M | 0.53M | 0.52M | 0.63M |
| Accounts payable | 0.27M | 0.13M | 0.04M | 0.08M | 0.08M |
| Total permanent equity | - | - | - | - | - |
| Noncontrolling interest in consolidated entity | - | - | - | - | - |
| Temporary equity redeemable noncontrolling interests | - | - | - | - | - |
| Accumulated other comprehensive income | 0.09M | 0.27M | 0.64M | 0.40M | 0.40M |
| Additional paid in capital | - | - | - | - | - |
| Common stock total equity | - | - | - | - | - |
| Preferred stock total equity | - | - | - | - | - |
| Retained earnings total equity | - | - | - | - | - |
| Treasury stock | - | - | - | - | - |
| Accumulated amortization | - | - | - | - | - |
| Non currrent assets other | - | 0.02M | -0.15679M | -0.28994M | - |
| Deferred long term asset charges | - | - | - | - | - |
| Non current assets total | 0.47M | 0.22M | 0.16M | 0.29M | 0.25M |
| Capital lease obligations | - | - | 0.06M | 0.10M | 0.10M |
| Long term debt total | - | - | - | 0.06M | 0.99M |
| Breakdown | 2025-06-30 | 2024-06-30 | 2023-06-30 | 2022-06-30 | 2021-06-30 |
|---|---|---|---|---|---|
| Type | yearly | yearly | yearly | yearly | yearly |
| Date | 2025-06-30 | 2024-06-30 | 2023-06-30 | 2022-06-30 | 2021-06-30 |
| Investments | - | -0.02118M | -0.05165M | -0.10034M | -0.08541M |
| Change to liabilities | - | - | -0.02045M | -0.45912M | -0.24446M |
| Total cashflows from investing activities | -0.30400M | -0.02118M | -0.05165M | -0.10034M | -0.08541M |
| Net borrowings | - | -0.20000M | 0.12M | -0.09225M | 0.01M |
| Total cash from financing activities | 3.08M | 0.23M | 1.45M | -0.09225M | 3.47M |
| Change to operating activities | - | - | 0.14M | -0.20237M | 0.00517M |
| Net income | -1.51775M | -1.24758M | -1.82058M | -1.53607M | -2.41287M |
| Change in cash | 1.82M | -0.40062M | 0.43M | -2.34647M | 1.11M |
| Begin period cash flow | 0.48M | 0.88M | 0.45M | 2.80M | 1.69M |
| End period cash flow | 2.29M | 0.48M | 0.88M | 0.45M | 2.80M |
| Total cash from operating activities | -0.95683M | -0.60090M | -0.96741M | -2.15388M | -2.27040M |
| Issuance of capital stock | - | 0.50M | 1.45M | - | 3.70M |
| Depreciation | 0.06M | 0.08M | 0.18M | 0.18M | 0.21M |
| Other cashflows from investing activities | -0.30400M | -0.01795M | - | - | - |
| Dividends paid | - | - | 0.30M | 1.33M | 0.26M |
| Change to inventory | - | 0.04M | -0.00421M | 0.10M | 0.06M |
| Change to account receivables | - | 0.08M | 0.21M | 0.21M | -0.30773M |
| Sale purchase of stock | 3.38M | -0.03000M | -0.11667M | -0.11667M | -0.25033M |
| Other cashflows from financing activities | -0.25920M | -0.04294M | 0.56M | 0.01M | 0.37M |
| Change to netincome | - | - | 0.34M | -0.45504M | 0.04M |
| Capital expenditures | 0.00000M | 0.02M | 0.05M | 0.10M | 0.09M |
| Change receivables | - | - | - | - | - |
| Cash flows other operating | - | - | - | - | - |
| Exchange rate changes | - | - | - | - | - |
| Cash and cash equivalents changes | - | - | - | - | - |
| Change in working capital | 0.02M | 0.41M | 0.20M | 0.32M | -0.25128M |
| Stock based compensation | 0.00197M | - | 0.43M | 0.27M | 0.30M |
| Other non cash items | 0.50M | 0.15M | 0.67M | -0.79924M | -0.06773M |
| Free cash flow | -0.95683M | -0.62208M | -1.01906M | -2.25422M | -2.35581M |
Sector: Technology Industry: Scientific & Technical Instruments
| Company | Change (AUD) | Price (AUD) | Trailing PE (x) | Forward PE (x) | Price Sales TTM (x) | Price to Book Value (x) | Enterprise Value to Revenue (x) | Enterprise Value to EBITDA (x) |
|---|---|---|---|---|---|---|---|---|
| DVL Dorsavi Ltd |
-0.001 3.57% | 0.03 | - | 3.27 | 37.54 | 5.46 | 27.83 | -5.112 |
| CDA Codan Ltd |
-1.23 3.40% | 34.97 | 53.11 | 35.34 | 8.87 | 12.25 | 9.14 | 38.92 |
| CAT Catapult Group International Ltd |
-0.29 7.80% | 3.43 | - | 105.26 | 8.85 | 6.52 | 5.64 | 37.79 |
| IKE Ikegps Group Ltd |
-0.058 6.82% | 0.79 | - | - | 6.57 | 6.92 | 5.52 | -3.6167 |
| OIL Optiscan Imaging Ltd |
0.003 3.30% | 0.09 | - | 10.82 | 36.83 | 4.03 | 104.02 | -12.1087 |
dorsaVi Ltd engages in the development and sale of motion analysis technologies in Australia, Europe, and the United States. It operates through two segments: Clinical and Workplace. The company provides ViMove+, a clinical and sports solutions; ViSafe, a wearable sensor technology that analyzes how workforce moves and reviews and pinpoints unsafe work practices that leads to workplace injury; and myViSafe technology for organizations and on-site clinicians to identify and mitigate injury risk in the workplace and drive behavioral changes. It also offers ViPerform, a wearable and wireless movement sensor technology that offers objective data to assess risk of sport injury and guides athletic training and recovery programs; telehealth solutions; and professional suites. It serves clinic and sports, workplace, and research industries. dorsaVi Ltd was incorporated in 2008 and is based in Melbourne, Australia.
350 Collins Street, Melbourne, VIC, Australia, 3000
| Name | Title | Year Born |
|---|---|---|
| Dr. Andrew James Ronchi B.App.Sci., GAICD, Ph.D. | Co-Founder, MD, CEO & Exec. Director | NA |
| Mr. Troy Di Domenico | Chief Financial Officer | NA |
| Mr. Daniel Mathew Ronchi Ass.Deg.Law | Chief Technology Officer | NA |
| Ms. Joanna Goldin | Clinical Mang. | NA |
| Mr. Brendan T. Case BEc, C.P.A., CPA, Dip FP, FCIS, Grad Dip., MComLaw | Company Sec. | NA |
| Dr. Andrew James Ronchi B.App.Sci., GAICD, Ph.D. | Co-Founder, MD, CEO & Executive Director | NA |
| Mr. Aaron Chan | Chief Financial Officer | NA |
| Mr. Justin Mouchacca B.Bus (Acc), C.A., CA | Company Secretary | NA |
| Dr. Andrew James Ronchi B.App.Sci., GAICD, Ph.D. | Co-Founder, MD, CEO & Executive Director | NA |
| Mr. Aaron Chan | Chief Financial Officer | NA |
Disclaimer - This information, including any data, is sourced from Unicorn Data Services SAS, trading as EOD Historical Data (“EODHD”) on an ‘as is’ basis, using their API. We cannot guarantee the completeness or validity of the information and data provided on this page, as well as via the API. In some cases, the data may include analyst ratings or recommendations sourced through the EODHD API, which are intended solely for general information purposes.
This information does not consider your personal objectives, financial situation, or needs. Kalkine is not liable for any errors or omissions in the information provided or for any actions taken in reliance on it. You should seek advice from a financial adviser, stockbroker or other professional adviser (including taxation and legal advice) as necessary before acting on this information.
Please wait processing your request...