Market cap
$4 Mln
Revenue (TTM)
$27 Mln
P/E Ratio
--
P/B Ratio
15.7
Div. Yield
0 %
Income Statement ($ Mln) |
TTM | Dec-24 | Dec-23 | Dec-22 | Dec-21 | Dec-20 | Dec-19 | Dec-18 | Dec-17 | Dec-16 | Dec-15 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Operating Revenue
|
26.85
|
28.54
|
33.88
|
43.11
|
30.17
|
15.14
|
|||||
|
Cost of Revenue
|
17.24
|
17.39
|
13.83
|
15.83
|
12.56
|
9.51
|
|||||
|
Gross Profit
|
9.61
|
11.15
|
20.05
|
27.28
|
17.61
|
5.63
|
|||||
|
Operating Expenses
|
54.71
|
50.77
|
45.13
|
53.77
|
59.13
|
58.41
|
|||||
|
Operating Profit (EBIT)
|
-45.10
|
-39.62
|
-25.08
|
-26.49
|
-41.52
|
-52.78
|
|||||
|
Other Income
|
--
|
--
|
--
|
--
|
0.88
|
--
|
|||||
|
Profit before Tax
|
-47.20
|
-38.07
|
-26.29
|
-38.28
|
-35.84
|
-47.51
|
|||||
|
Provision for Tax
|
2.25
|
1.19
|
-0.08
|
1.98
|
1.93
|
15.06
|
|||||
|
Profit after Tax (Net Income)
|
-49.38
|
-39.26
|
-26.94
|
-41.01
|
-36.65
|
-48.29
|
|||||
|
Minority Interest
|
--
|
--
|
-0.68
|
-0.76
|
-0.70
|
22.03
|
|||||
|
Consolidated Profit
|
--
|
--
|
--
|
--
|
-36.65
|
-48.29
|
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
|
-28.59
|
1.85
|
24.17
|
44.57
|
84.50
|
81.54
|
|||||
|
Minority Interest
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Non-Current Liabilities
|
13.63
|
15.37
|
34.38
|
12.30
|
17.15
|
16.19
|
|||||
|
Current Liabilities
|
39.42
|
36.45
|
16.73
|
17.01
|
13.19
|
7.98
|
|||||
|
Total Liabilities
|
63.88
|
53.67
|
75.27
|
96.23
|
138.30
|
127.73
|
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
|
12.55
|
13.90
|
15.92
|
22.81
|
76.33
|
53.71
|
|||||
|
Current Assets
|
11.92
|
39.58
|
59.34
|
73.42
|
61.97
|
74.03
|
|||||
|
Total Assets
|
63.88
|
53.67
|
75.27
|
96.23
|
138.30
|
127.73
|
|||||
|
Total Debt*
|
18.86
|
22.14
|
21.24
|
1.34
|
4.33
|
3.20
|
|||||
|
Net Current Assets
|
-27.51
|
3.12
|
42.62
|
56.42
|
48.78
|
66.05
|
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
|
--
|
-29.22
|
-19.97
|
-21.09
|
-26.84
|
-25.89
|
|||||
|
Cash Flow from Investing Activities
|
--
|
11.24
|
-9.67
|
31.16
|
-20.69
|
-20.72
|
|||||
|
Cash from Financing Activities
|
--
|
15.43
|
-0.91
|
-3.27
|
29.64
|
47.15
|
|||||
|
Net Cash Inflow / Outflow
|
--
|
--
|
--
|
--
|
-18.36
|
--
|
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 ($)
|
-3.16
|
-2.53
|
-2.01
|
-3.01
|
-2.66
|
-4.10
|
|||||
|
Cash EPS ($)
|
--
|
-2.38
|
-1.73
|
-2.83
|
-2.53
|
-3.83
|
|||||
|
Adjusted Book Value ($)
|
--
|
0.12
|
1.81
|
3.27
|
6.13
|
6.93
|
|||||
|
Dividend per Share ($)
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Cash Flow per Share ($)
|
--
|
-1.89
|
-1.49
|
-1.55
|
-1.95
|
-2.20
|
|||||
|
Free Cash Flow per Share ($)
|
--
|
-1.90
|
-1.66
|
-1.96
|
-3.07
|
-3.84
|
Profitability Ratios |
TTM | Dec-24 | Dec-23 | Dec-22 | Dec-21 | Dec-20 | Dec-19 | Dec-18 | Dec-17 | Dec-16 | Dec-15 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
ROCE (%)
|
--
|
-113.14
|
-59.00
|
-60.87
|
-42.24
|
-60.38
|
|||||
|
ROE (%)
|
--
|
-301.80
|
-78.38
|
-63.55
|
-44.15
|
-62.49
|
|||||
|
ROA (%)
|
-69.43
|
-60.89
|
-31.41
|
-34.98
|
-27.56
|
-41.92
|
|||||
|
EBIT Margin (%)
|
-78.33
|
-130.35
|
-74.62
|
-61.45
|
-116.74
|
-220.02
|
|||||
|
Net Margin (%)
|
-183.93
|
-137.57
|
-79.51
|
-95.14
|
-118.06
|
-318.92
|
|||||
|
Cash Profit Margin (%)
|
--
|
--
|
--
|
--
|
--
|
--
|
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 (%)
|
21.72
|
-0.16
|
-0.21
|
0.43
|
0.99
|
2.67
|
|||||
|
EBIT Growth (%)
|
33.50
|
-47.14
|
4.57
|
24.78
|
-5.72
|
15.84
|
|||||
|
Net Profit Growth (%)
|
-58.74
|
-45.73
|
34.32
|
-11.90
|
24.09
|
-6.45
|
|||||
|
EPS Growth (%)
|
-41.88
|
-0.26
|
0.33
|
-0.13
|
0.35
|
0.13
|
|||||
|
Book Value Growth (%)
|
-296.77
|
--
|
--
|
--
|
--
|
--
|
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
|
--
|
-1.12
|
-3.56
|
-0.60
|
-0.30
|
-0.72
|
|||||
|
Price / Book Value
|
15.65
|
23.69
|
3.96
|
0.55
|
0.13
|
0.43
|
|||||
|
Dividend Yield (%)
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
EV/EBITDA
|
0.07
|
-1.43
|
-4.00
|
1.06
|
0.99
|
0.91
|
|||||
|
Close Price ($)
|
1.66
|
2.83
|
7.16
|
1.79
|
8.00
|
29.50
|
|||||
|
High Price ($)
|
7.50
|
8.19
|
8.48
|
10.30
|
39.00
|
33.20
|
|||||
|
Low Price ($)
|
1.09
|
2.05
|
1.60
|
1.45
|
7.50
|
11.50
|
|||||
|
Market Cap ($ Cr)
|
4.26
|
--
|
--
|
--
|
--
|
--
|
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
|
--
|
11.96
|
0.88
|
0.03
|
0.05
|
0.04
|
|||||
|
Short term debt to equity ratio
|
-0.66
|
10.59
|
0.03
|
0.02
|
0.04
|
0.03
|
|||||
|
Current Ratio
|
0.30
|
1.09
|
3.55
|
4.32
|
4.70
|
9.28
|
|||||
|
Quick Ratio
|
0.24
|
0.94
|
2.60
|
3.96
|
4.56
|
9.11
|
|||||
|
Interest Coverage
|
-34.49
|
-42.71
|
-1,685.33
|
-427.27
|
-5.87
|
--
|
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 (%)
|
9.72
|
53.77
|
29.92
|
30.09
|
32.49
|
30.68
|
|||||
|
Asset Turnover
|
0.38
|
0.44
|
0.40
|
0.37
|
0.23
|
0.13
|
|||||
|
Receivable days
|
--
|
163.08
|
124.58
|
96.49
|
87.46
|
71.62
|
|||||
|
Inventory Days
|
--
|
221.88
|
290.77
|
92.83
|
47.46
|
113.29
|
|||||
|
Payable days
|
--
|
75.20
|
102.06
|
93.21
|
117.06
|
160.82
|
|||||
|
Cash Conversion Cycle
|
--
|
309.76
|
313.29
|
96.11
|
17.86
|
24.08
|