Market cap
$419 Mln
Revenue (TTM)
$99 Mln
P/E Ratio
--
P/B Ratio
0.4
Div. Yield
0 %
Income Statement ($ Mln) |
TTM | Dec-24 | Dec-23 | Dec-22 | Dec-21 | Dec-20 | Dec-19 | Dec-18 | Dec-17 | Dec-16 | Dec-15 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Operating Revenue
|
99.13
|
235.82
|
124.73
|
53.61
|
247.00
|
156.00
|
|||||
|
Cost of Revenue
|
115.99
|
137.17
|
76.73
|
29.25
|
-72.00
|
225.00
|
|||||
|
Gross Profit
|
-16.86
|
98.65
|
47.99
|
24.37
|
319.00
|
-69.00
|
|||||
|
Operating Expenses
|
114.15
|
158.49
|
72.22
|
60.07
|
320.00
|
371.00
|
|||||
|
Operating Profit (EBIT)
|
-131.01
|
-59.85
|
-24.22
|
-35.71
|
-1.00
|
-440.00
|
|||||
|
Other Income
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Profit before Tax
|
-131.01
|
-59.85
|
-24.22
|
-35.71
|
2.00
|
-440.00
|
|||||
|
Provision for Tax
|
-14.95
|
-0.92
|
-0.99
|
-0.46
|
18.00
|
-3.00
|
|||||
|
Profit after Tax (Net Income)
|
-780.16
|
-556.45
|
3.63
|
521.25
|
-17.00
|
-437.00
|
|||||
|
Minority Interest
|
-3.65
|
-0.36
|
1.00
|
1.00
|
1.00
|
67.00
|
|||||
|
Consolidated Profit
|
--
|
--
|
--
|
522.00
|
-17.00
|
-437.00
|
Liabilities ($ Mln) |
TTM | Dec-24 | Dec-23 | Dec-22 | Dec-21 | Dec-20 | Dec-19 | Dec-18 | Dec-17 | Dec-16 | Dec-15 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Shareholder's Funds
|
843.38
|
856.91
|
1,362.00
|
1,252.00
|
1,038.00
|
1,080.00
|
|||||
|
Minority Interest
|
-3.65
|
--
|
--
|
53.00
|
60.00
|
60.00
|
|||||
|
Non-Current Liabilities
|
--
|
6,657.30
|
4,811.00
|
6,648.00
|
6,446.00
|
7,256.00
|
|||||
|
Current Liabilities
|
--
|
205.56
|
1,786.00
|
39.00
|
33.00
|
27.00
|
|||||
|
Total Liabilities
|
2,147.89
|
8,058.38
|
8,029.00
|
7,973.00
|
12,303.00
|
13,220.00
|
Assets ($ Mln) |
TTM | Dec-24 | Dec-23 | Dec-22 | Dec-21 | Dec-20 | Dec-19 | Dec-18 | Dec-17 | Dec-16 | Dec-15 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Non-Current Assets
|
784.58
|
7,159.39
|
6,331.00
|
4,315.00
|
5,698.00
|
6,572.00
|
|||||
|
Current Assets
|
257.63
|
898.99
|
1,698.00
|
2,601.00
|
4,322.00
|
5,388.00
|
|||||
|
Total Assets
|
2,405.52
|
8,058.38
|
8,029.00
|
7,973.00
|
12,303.00
|
13,220.00
|
|||||
|
Total Debt*
|
--
|
150.00
|
3,497.00
|
3,746.00
|
6,446.00
|
7,232.00
|
|||||
|
Net Current Assets
|
--
|
--
|
--
|
--
|
--
|
--
|
Cashflow ($ Mln) |
TTM | Dec-24 | Dec-23 | Dec-22 | Dec-21 | Dec-20 | Dec-19 | Dec-18 | Dec-17 | Dec-16 | Dec-15 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Cash From Operating Activities
|
--
|
0.76
|
200.00
|
70.37
|
-131.00
|
-175.00
|
|||||
|
Cash Flow from Investing Activities
|
--
|
-166.37
|
435.00
|
-41.16
|
776.00
|
432.00
|
|||||
|
Cash from Financing Activities
|
--
|
194.22
|
-423.00
|
-19.24
|
-657.00
|
-303.00
|
|||||
|
Net Cash Inflow / Outflow
|
--
|
--
|
--
|
38.00
|
-12.00
|
-46.00
|
Financials Ratios |
TTM | Dec-24 | Dec-23 | Dec-22 | Dec-21 | Dec-20 | Dec-19 | Dec-18 | Dec-17 | Dec-16 | Dec-15 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Adjusted EPS ($)
|
-16.23
|
-11.56
|
0.08
|
11.31
|
-0.36
|
-9.46
|
|||||
|
Cash EPS ($)
|
--
|
-11.15
|
0.87
|
12.38
|
0.81
|
-8.21
|
|||||
|
Adjusted Book Value ($)
|
--
|
17.80
|
29.88
|
27.17
|
22.26
|
23.39
|
|||||
|
Dividend per Share ($)
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Cash Flow per Share ($)
|
--
|
0.02
|
4.39
|
1.53
|
-2.81
|
-3.79
|
|||||
|
Free Cash Flow per Share ($)
|
--
|
0.02
|
4.39
|
1.53
|
-2.81
|
-7.64
|
Profitability Ratios |
TTM | Dec-24 | Dec-23 | Dec-22 | Dec-21 | Dec-20 | Dec-19 | Dec-18 | Dec-17 | Dec-16 | Dec-15 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
ROCE (%)
|
--
|
-18.97
|
0.07
|
8.35
|
-0.22
|
-5.09
|
|||||
|
ROE (%)
|
-92.45
|
-50.16
|
0.28
|
45.52
|
-1.61
|
-34.18
|
|||||
|
ROA (%)
|
-11.30
|
-6.92
|
0.05
|
5.14
|
-0.13
|
-3.29
|
|||||
|
EBIT Margin (%)
|
-156.78
|
-21.40
|
-19.42
|
-66.60
|
76.52
|
-139.74
|
|||||
|
Net Margin (%)
|
-786.98
|
-235.97
|
2.91
|
972.26
|
-6.88
|
-280.13
|
|||||
|
Cash Profit Margin (%)
|
0.00
|
--
|
--
|
--
|
--
|
--
|
Growth Ratios |
TTM | Dec-24 | Dec-23 | Dec-22 | Dec-21 | Dec-20 | Dec-19 | Dec-18 | Dec-17 | Dec-16 | Dec-15 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Revenue Growth (%)
|
-59.30
|
0.89
|
1.33
|
-0.78
|
0.58
|
-0.69
|
|||||
|
EBIT Growth (%)
|
-204.74
|
-108.36
|
32.17
|
-118.89
|
186.70
|
-353.49
|
|||||
|
Net Profit Growth (%)
|
-3,563.36
|
-15,420.73
|
-99.30
|
3,166.17
|
96.11
|
-102.31
|
|||||
|
EPS Growth (%)
|
-3,076.44
|
-146.12
|
-0.99
|
32.03
|
0.96
|
-1.02
|
|||||
|
Book Value Growth (%)
|
-42.93
|
--
|
--
|
--
|
--
|
--
|
Valuation Ratios |
TTM | Dec-24 | Dec-23 | Dec-22 | Dec-21 | Dec-20 | Dec-19 | Dec-18 | Dec-17 | Dec-16 | Dec-15 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Price / Earnings
|
--
|
-1.09
|
206.86
|
1.54
|
-44.02
|
-1.63
|
|||||
|
Price / Book Value
|
0.43
|
0.71
|
0.55
|
0.64
|
0.72
|
0.66
|
|||||
|
Dividend Yield (%)
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
EV/EBITDA
|
--
|
-13.99
|
-156.78
|
-82.02
|
21.72
|
-31.96
|
|||||
|
Close Price ($)
|
8.34
|
12.65
|
16.48
|
17.44
|
16.05
|
15.38
|
|||||
|
High Price ($)
|
13.64
|
18.45
|
17.75
|
17.59
|
18.63
|
22.90
|
|||||
|
Low Price ($)
|
5.99
|
10.12
|
11.26
|
7.24
|
13.09
|
8.74
|
|||||
|
Market Cap ($ Cr)
|
419.01
|
--
|
--
|
--
|
--
|
--
|
Solvency Ratios |
TTM | Dec-24 | Dec-23 | Dec-22 | Dec-21 | Dec-20 | Dec-19 | Dec-18 | Dec-17 | Dec-16 | Dec-15 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Debt to Equity
|
--
|
0.18
|
2.57
|
2.99
|
6.21
|
6.70
|
|||||
|
Short term debt to equity ratio
|
--
|
0.18
|
0.38
|
0.54
|
0.76
|
0.50
|
|||||
|
Current Ratio
|
--
|
4.37
|
0.95
|
66.69
|
130.97
|
199.56
|
|||||
|
Quick Ratio
|
--
|
--
|
2.55
|
111.90
|
228.30
|
343.89
|
|||||
|
Interest Coverage
|
-4.74
|
-5.38
|
-0.38
|
-0.21
|
1.01
|
-0.98
|
Operating Efficiency Ratios |
TTM | Dec-24 | Dec-23 | Dec-22 | Dec-21 | Dec-20 | Dec-19 | Dec-18 | Dec-17 | Dec-16 | Dec-15 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Debtors to sales (%)
|
595.87
|
177.59
|
498.69
|
1,221.74
|
1,000.00
|
1,640.38
|
|||||
|
Asset Turnover
|
0.01
|
0.03
|
0.02
|
0.01
|
0.02
|
0.01
|
|||||
|
Receivable days
|
--
|
806.03
|
1,869.77
|
10,645.06
|
3,718.30
|
5,888.49
|
|||||
|
Inventory Days
|
--
|
-7,628.90
|
-11,014.52
|
-31,065.05
|
18,031.68
|
-6,429.21
|
|||||
|
Payable days
|
--
|
190.39
|
307.02
|
449.58
|
-152.19
|
45.45
|
|||||
|
Cash Conversion Cycle
|
--
|
-7,013.26
|
-9,451.78
|
-20,869.57
|
21,902.17
|
-586.18
|