Market cap
$0 Mln
Revenue (TTM)
$0 Mln
P/E Ratio
--
P/B Ratio
0.6
Div. Yield
0 %
Income Statement ($ Mln) |
TTM | Dec-24 | Dec-23 | Dec-22 | Dec-21 | Dec-20 | Dec-19 | Dec-18 | Dec-17 | Dec-16 | Dec-15 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Operating Revenue
|
0.09
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Cost of Revenue
|
0.39
|
0.08
|
0.08
|
1.06
|
0.87
|
0.64
|
|||||
|
Gross Profit
|
-0.39
|
-0.08
|
-0.08
|
-1.06
|
-0.87
|
-0.64
|
|||||
|
Operating Expenses
|
32.38
|
24.94
|
17.46
|
20.43
|
31.39
|
30.32
|
|||||
|
Operating Profit (EBIT)
|
-32.38
|
-25.02
|
-17.54
|
-41.33
|
-77.28
|
-30.32
|
|||||
|
Other Income
|
--
|
--
|
--
|
--
|
--
|
-2.12
|
|||||
|
Profit before Tax
|
-43.50
|
-1.79
|
-20.29
|
-40.58
|
-77.62
|
-32.57
|
|||||
|
Provision for Tax
|
0.78
|
3.69
|
-0.09
|
-1.37
|
-9.99
|
-2.29
|
|||||
|
Profit after Tax (Net Income)
|
-40.00
|
-5.49
|
-20.29
|
-39.21
|
-67.64
|
-30.28
|
|||||
|
Minority Interest
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Consolidated Profit
|
--
|
--
|
--
|
--
|
-67.64
|
-32.57
|
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
|
-11.61
|
10.00
|
3.39
|
10.01
|
41.88
|
69.55
|
|||||
|
Minority Interest
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Non-Current Liabilities
|
5.68
|
12.16
|
25.02
|
25.49
|
27.99
|
37.20
|
|||||
|
Current Liabilities
|
21.90
|
5.72
|
4.00
|
2.46
|
4.92
|
6.13
|
|||||
|
Total Liabilities
|
37.88
|
27.88
|
32.41
|
37.95
|
74.79
|
112.89
|
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
|
8.78
|
25.30
|
27.03
|
30.58
|
51.30
|
94.77
|
|||||
|
Current Assets
|
7.21
|
2.57
|
5.38
|
7.38
|
23.49
|
18.12
|
|||||
|
Total Assets
|
37.88
|
27.88
|
32.41
|
37.95
|
74.79
|
112.89
|
|||||
|
Total Debt*
|
12.93
|
1.82
|
16.83
|
2.28
|
2.89
|
3.78
|
|||||
|
Net Current Assets
|
-14.70
|
-3.14
|
1.38
|
4.92
|
18.57
|
11.99
|
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
|
--
|
-15.40
|
-13.44
|
-19.45
|
-23.66
|
-25.32
|
|||||
|
Cash Flow from Investing Activities
|
--
|
-0.01
|
-0.02
|
0.20
|
-0.28
|
-0.29
|
|||||
|
Cash from Financing Activities
|
--
|
12.73
|
11.60
|
3.08
|
29.36
|
19.96
|
|||||
|
Net Cash Inflow / Outflow
|
--
|
--
|
--
|
--
|
--
|
-5.65
|
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 ($)
|
-3,583.61
|
-21.40
|
-3,028.51
|
-43,564.44
|
-25.33
|
-17.11
|
|||||
|
Cash EPS ($)
|
--
|
-21.07
|
-3,016.27
|
-42,972.22
|
-25.26
|
-17.02
|
|||||
|
Adjusted Book Value ($)
|
--
|
38.99
|
506.12
|
11,124.44
|
15.68
|
39.31
|
|||||
|
Dividend per Share ($)
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Cash Flow per Share ($)
|
--
|
-60.07
|
-2,005.52
|
-21,613.33
|
-8.86
|
-14.31
|
|||||
|
Free Cash Flow per Share ($)
|
--
|
-60.12
|
-2,007.76
|
-21,627.78
|
-8.97
|
-14.47
|
Profitability Ratios |
TTM | Dec-24 | Dec-23 | Dec-22 | Dec-21 | Dec-20 | Dec-19 | Dec-18 | Dec-17 | Dec-16 | Dec-15 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
ROCE (%)
|
--
|
-34.25
|
-124.82
|
-137.41
|
-114.53
|
-35.88
|
|||||
|
ROE (%)
|
--
|
-81.98
|
-302.78
|
-151.11
|
-121.39
|
-41.91
|
|||||
|
ROA (%)
|
-96.67
|
-18.20
|
-57.68
|
-69.55
|
-72.08
|
-26.12
|
|||||
|
EBIT Margin (%)
|
-55,762.22
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Net Margin (%)
|
-44,447.78
|
--
|
--
|
--
|
--
|
1,425.61
|
|||||
|
Cash Profit Margin (%)
|
-0.44
|
--
|
--
|
--
|
--
|
--
|
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 (%)
|
--
|
--
|
--
|
--
|
--
|
-1.00
|
|||||
|
EBIT Growth (%)
|
-431.01
|
92.30
|
50.05
|
47.72
|
-138.92
|
-20.24
|
|||||
|
Net Profit Growth (%)
|
-312.06
|
72.96
|
48.25
|
42.03
|
-123.37
|
-10.21
|
|||||
|
EPS Growth (%)
|
-311.29
|
0.99
|
0.93
|
-1,719.01
|
-0.48
|
0.28
|
|||||
|
Book Value Growth (%)
|
-274.56
|
--
|
--
|
--
|
--
|
--
|
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
|
--
|
-0.02
|
0.00
|
0.00
|
-0.06
|
-0.30
|
|||||
|
Price / Book Value
|
0.61
|
0.01
|
0.00
|
0.00
|
0.10
|
0.13
|
|||||
|
Dividend Yield (%)
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
EV/EBITDA
|
0.01
|
-0.09
|
-0.62
|
0.10
|
0.20
|
0.13
|
|||||
|
Close Price ($)
|
0.08
|
17.47
|
36.00
|
425.00
|
4,012.49
|
12,824.93
|
|||||
|
High Price ($)
|
115.50
|
737.44
|
952.75
|
4,299.95
|
15,824.68
|
33,374.63
|
|||||
|
Low Price ($)
|
0.06
|
13.27
|
33.50
|
375.12
|
3,452.30
|
10,000.00
|
|||||
|
Market Cap ($ Cr)
|
0.00
|
--
|
--
|
--
|
--
|
--
|
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
|
4.96
|
0.23
|
0.07
|
0.05
|
|||||
|
Short term debt to equity ratio
|
-1.09
|
0.12
|
0.20
|
0.07
|
0.02
|
0.02
|
|||||
|
Current Ratio
|
0.33
|
0.45
|
1.35
|
3.00
|
4.77
|
2.96
|
|||||
|
Quick Ratio
|
0.33
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Interest Coverage
|
-88.14
|
-6.63
|
-404.82
|
-764.57
|
-679.90
|
-259.53
|
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 (%)
|
6,447.78
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Asset Turnover
|
0.00
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Receivable days
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Inventory Days
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Payable days
|
--
|
5,844.00
|
2,356.31
|
162.14
|
389.63
|
821.24
|
|||||
|
Cash Conversion Cycle
|
--
|
--
|
--
|
--
|
--
|
--
|