Market cap
$6 Mln
Revenue (TTM)
$0 Mln
P/E Ratio
--
P/B Ratio
2.2
Div. Yield
0 %
Income Statement ($ Mln) |
TTM | Dec-24 | Dec-23 | Dec-22 | Dec-21 | Dec-20 | Dec-19 | Dec-18 | Dec-17 | Dec-16 | Dec-15 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Operating Revenue
|
0.01
|
--
|
0.00
|
0.06
|
1.53
|
4.84
|
|||||
|
Cost of Revenue
|
0.01
|
0.01
|
0.11
|
0.20
|
0.20
|
0.47
|
|||||
|
Gross Profit
|
0.01
|
-0.01
|
0.00
|
-0.14
|
1.33
|
4.37
|
|||||
|
Operating Expenses
|
2.61
|
4.56
|
7.28
|
10.30
|
10.68
|
11.72
|
|||||
|
Operating Profit (EBIT)
|
-2.61
|
-4.56
|
-7.28
|
-10.24
|
-9.35
|
-7.35
|
|||||
|
Other Income
|
--
|
--
|
--
|
--
|
--
|
0.71
|
|||||
|
Profit before Tax
|
-2.81
|
-4.71
|
-5.57
|
-10.21
|
-8.78
|
-7.41
|
|||||
|
Provision for Tax
|
0.04
|
--
|
-0.06
|
-0.03
|
-0.66
|
13.32
|
|||||
|
Profit after Tax (Net Income)
|
-2.81
|
-4.71
|
-5.57
|
-10.18
|
-8.11
|
-20.73
|
|||||
|
Minority Interest
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Consolidated Profit
|
--
|
--
|
--
|
--
|
-8.78
|
-18.24
|
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
|
2.79
|
2.44
|
6.64
|
1.36
|
5.14
|
3.53
|
|||||
|
Minority Interest
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Non-Current Liabilities
|
--
|
--
|
--
|
0.07
|
0.19
|
0.33
|
|||||
|
Current Liabilities
|
0.26
|
0.48
|
1.44
|
2.63
|
2.67
|
4.22
|
|||||
|
Total Liabilities
|
3.31
|
2.92
|
8.09
|
4.06
|
7.99
|
8.09
|
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
|
--
|
--
|
0.07
|
0.46
|
0.77
|
0.76
|
|||||
|
Current Assets
|
3.05
|
2.92
|
8.02
|
3.60
|
7.23
|
7.33
|
|||||
|
Total Assets
|
3.31
|
2.92
|
8.09
|
4.06
|
7.99
|
8.09
|
|||||
|
Total Debt*
|
--
|
--
|
0.57
|
0.19
|
0.30
|
0.81
|
|||||
|
Net Current Assets
|
2.79
|
2.44
|
6.57
|
0.97
|
4.56
|
3.11
|
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
|
--
|
-3.88
|
-7.09
|
-8.18
|
-7.90
|
-17.20
|
|||||
|
Cash Flow from Investing Activities
|
--
|
--
|
0.73
|
--
|
-0.02
|
-0.54
|
|||||
|
Cash from Financing Activities
|
--
|
-0.06
|
10.00
|
4.98
|
8.84
|
17.93
|
|||||
|
Net Cash Inflow / Outflow
|
--
|
--
|
--
|
--
|
--
|
0.19
|
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 ($)
|
-2.98
|
-5.23
|
-0.74
|
-1.38
|
-4.06
|
-10.38
|
|||||
|
Cash EPS ($)
|
--
|
-5.23
|
-0.72
|
-1.35
|
-3.95
|
-10.23
|
|||||
|
Adjusted Book Value ($)
|
--
|
2.71
|
0.88
|
0.18
|
2.57
|
1.77
|
|||||
|
Dividend per Share ($)
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Cash Flow per Share ($)
|
--
|
-4.32
|
-0.94
|
-1.11
|
-3.95
|
-8.61
|
|||||
|
Free Cash Flow per Share ($)
|
--
|
-4.32
|
-0.94
|
-1.11
|
-3.97
|
-8.88
|
Profitability Ratios |
TTM | Dec-24 | Dec-23 | Dec-22 | Dec-21 | Dec-20 | Dec-19 | Dec-18 | Dec-17 | Dec-16 | Dec-15 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
ROCE (%)
|
--
|
-97.56
|
-127.19
|
-291.31
|
-165.96
|
-405.83
|
|||||
|
ROE (%)
|
-107.31
|
-103.63
|
-139.14
|
-313.09
|
-187.17
|
-834.96
|
|||||
|
ROA (%)
|
-69.95
|
-85.49
|
-91.72
|
-168.88
|
-100.91
|
-235.43
|
|||||
|
EBIT Margin (%)
|
-26,060.00
|
--
|
-727,700.00
|
-17,058.33
|
-612.98
|
-151.94
|
|||||
|
Net Margin (%)
|
-28,050.00
|
--
|
-556,900.00
|
-16,961.67
|
-531.72
|
-373.41
|
|||||
|
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 (%)
|
-88.24
|
-1.00
|
-0.98
|
-0.96
|
-0.68
|
0.34
|
|||||
|
EBIT Growth (%)
|
63.45
|
35.33
|
28.90
|
-9.42
|
-27.25
|
-12.69
|
|||||
|
Net Profit Growth (%)
|
48.64
|
15.50
|
45.28
|
-25.43
|
60.85
|
-28.83
|
|||||
|
EPS Growth (%)
|
-8.94
|
-6.08
|
0.46
|
0.66
|
0.61
|
-0.78
|
|||||
|
Book Value Growth (%)
|
-40.09
|
--
|
--
|
--
|
--
|
--
|
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
|
--
|
-0.62
|
-0.55
|
-0.57
|
-0.25
|
-0.32
|
|||||
|
Price / Book Value
|
2.20
|
1.20
|
0.47
|
4.25
|
0.40
|
1.86
|
|||||
|
Dividend Yield (%)
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
EV/EBITDA
|
-0.92
|
-0.02
|
0.43
|
-0.30
|
0.41
|
-0.28
|
|||||
|
Close Price ($)
|
4.20
|
3.26
|
8.20
|
15.66
|
20.40
|
65.80
|
|||||
|
High Price ($)
|
14.80
|
187.04
|
21.80
|
31.80
|
92.20
|
327.00
|
|||||
|
Low Price ($)
|
3.03
|
3.12
|
5.00
|
6.99
|
19.60
|
56.40
|
|||||
|
Market Cap ($ Cr)
|
6.13
|
--
|
--
|
--
|
--
|
--
|
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
|
--
|
--
|
0.09
|
0.14
|
0.06
|
0.23
|
|||||
|
Short term debt to equity ratio
|
--
|
--
|
0.09
|
0.18
|
0.04
|
0.18
|
|||||
|
Current Ratio
|
11.60
|
6.05
|
5.55
|
1.37
|
2.71
|
1.74
|
|||||
|
Quick Ratio
|
11.60
|
--
|
5.55
|
1.33
|
2.60
|
1.66
|
|||||
|
Interest Coverage
|
--
|
--
|
--
|
-352.93
|
-9,354.00
|
-9.56
|
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 (%)
|
1,430.00
|
--
|
104,600.00
|
60.00
|
7.34
|
18.27
|
|||||
|
Asset Turnover
|
0.00
|
--
|
0.00
|
0.01
|
0.19
|
0.55
|
|||||
|
Receivable days
|
--
|
--
|
197,600.25
|
450.48
|
119.20
|
49.90
|
|||||
|
Inventory Days
|
--
|
--
|
172.84
|
371.77
|
569.90
|
513.05
|
|||||
|
Payable days
|
--
|
20,088.75
|
1,700.70
|
1,388.32
|
1,879.48
|
800.15
|
|||||
|
Cash Conversion Cycle
|
--
|
--
|
196,072.40
|
-566.08
|
-1,190.38
|
-237.19
|