Market cap
$10 Mln
Revenue (TTM)
$0 Mln
P/E Ratio
--
P/B Ratio
300.2
Div. Yield
0 %
Income Statement ($ Mln) |
TTM | Dec-24 | Dec-23 | Dec-22 | Dec-21 | Dec-20 | Dec-19 | Dec-18 | Dec-17 | Dec-16 | Dec-15 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Operating Revenue
|
0.05
|
--
|
0.01
|
0.07
|
1.16
|
10.16
|
|||||
|
Cost of Revenue
|
0.04
|
0.04
|
0.15
|
1.03
|
1.01
|
--
|
|||||
|
Gross Profit
|
0.01
|
--
|
0.01
|
0.07
|
1.16
|
10.16
|
|||||
|
Operating Expenses
|
31.32
|
40.04
|
39.29
|
47.48
|
64.61
|
61.67
|
|||||
|
Operating Profit (EBIT)
|
-31.32
|
-32.51
|
-39.28
|
-47.40
|
-63.45
|
-51.51
|
|||||
|
Other Income
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Profit before Tax
|
-29.49
|
-37.88
|
-36.90
|
-46.69
|
-63.43
|
-51.03
|
|||||
|
Provision for Tax
|
0.03
|
--
|
0.00
|
46.64
|
-0.28
|
-0.75
|
|||||
|
Profit after Tax (Net Income)
|
-29.49
|
-37.88
|
-36.90
|
-93.33
|
-63.14
|
-50.27
|
|||||
|
Minority Interest
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Consolidated Profit
|
--
|
--
|
--
|
-46.69
|
-63.43
|
-51.03
|
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
|
3,375.25
|
5,313.56
|
38.41
|
42.93
|
81.60
|
128.22
|
|||||
|
Minority Interest
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Non-Current Liabilities
|
--
|
--
|
0.07
|
1.89
|
0.92
|
2.18
|
|||||
|
Current Liabilities
|
2,616.93
|
5,777.89
|
6.84
|
8.88
|
11.82
|
12.43
|
|||||
|
Total Liabilities
|
8,609.11
|
11.09
|
45.32
|
51.81
|
94.35
|
142.83
|
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
|
--
|
--
|
1.53
|
1.10
|
4.09
|
4.56
|
|||||
|
Current Assets
|
5,992.18
|
11.09
|
43.79
|
50.71
|
90.26
|
138.27
|
|||||
|
Total Assets
|
11,980.98
|
11.09
|
45.32
|
51.81
|
94.35
|
142.83
|
|||||
|
Total Debt*
|
--
|
66.84
|
0.81
|
0.92
|
1.92
|
2.82
|
|||||
|
Net Current Assets
|
3.38
|
5.31
|
36.96
|
41.83
|
78.96
|
125.84
|
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
|
--
|
-31.10
|
-34.88
|
-46.46
|
-57.49
|
-39.24
|
|||||
|
Cash Flow from Investing Activities
|
--
|
--
|
--
|
-0.08
|
-0.01
|
-0.07
|
|||||
|
Cash from Financing Activities
|
--
|
0.01
|
28.82
|
4.16
|
10.72
|
18.14
|
|||||
|
Net Cash Inflow / Outflow
|
--
|
--
|
--
|
--
|
--
|
-21.17
|
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 ($)
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Cash EPS ($)
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Adjusted Book Value ($)
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Dividend per Share ($)
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Cash Flow per Share ($)
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Free Cash Flow per Share ($)
|
--
|
--
|
--
|
--
|
--
|
--
|
Profitability Ratios |
TTM | Dec-24 | Dec-23 | Dec-22 | Dec-21 | Dec-20 | Dec-19 | Dec-18 | Dec-17 | Dec-16 | Dec-15 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
ROCE (%)
|
--
|
-1.40
|
-88.84
|
-146.54
|
-58.86
|
-34.81
|
|||||
|
ROE (%)
|
-1.74
|
-1.42
|
-90.72
|
-149.88
|
-60.19
|
-35.60
|
|||||
|
ROA (%)
|
-0.49
|
-134.30
|
-75.98
|
-127.71
|
-53.24
|
-32.35
|
|||||
|
EBIT Margin (%)
|
-39,489.19
|
--
|
-392,746.56
|
-63,267.27
|
-5,469.57
|
-506.83
|
|||||
|
Net Margin (%)
|
-54,517.30
|
--
|
-368,994.20
|
-124,562.69
|
-5,443.31
|
-494.68
|
|||||
|
Cash Profit Margin (%)
|
-2.65
|
--
|
--
|
--
|
--
|
--
|
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 (%)
|
440.86
|
-1.00
|
-0.87
|
-0.94
|
-0.89
|
0.13
|
|||||
|
EBIT Growth (%)
|
45.86
|
3.55
|
17.15
|
25.29
|
-23.18
|
16.09
|
|||||
|
Net Profit Growth (%)
|
20.90
|
-2.66
|
60.46
|
-47.81
|
-25.60
|
7.10
|
|||||
|
EPS Growth (%)
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Book Value Growth (%)
|
--
|
--
|
--
|
--
|
--
|
--
|
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
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Price / Book Value
|
300.17
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Dividend Yield (%)
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
EV/EBITDA
|
-0.48
|
281.51
|
1.05
|
0.99
|
1.40
|
2.62
|
|||||
|
Close Price ($)
|
21.00
|
24.90
|
236.00
|
303.00
|
144.00
|
376.00
|
|||||
|
High Price ($)
|
316.00
|
352.99
|
416.00
|
319.20
|
440.00
|
550.00
|
|||||
|
Low Price ($)
|
14.06
|
14.06
|
111.00
|
51.00
|
141.00
|
182.00
|
|||||
|
Market Cap ($ Cr)
|
10.13
|
--
|
--
|
--
|
--
|
--
|
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
|
--
|
0.01
|
0.02
|
0.02
|
0.02
|
0.02
|
|||||
|
Short term debt to equity ratio
|
--
|
0.01
|
0.02
|
0.02
|
0.01
|
0.01
|
|||||
|
Current Ratio
|
2.29
|
0.00
|
6.41
|
5.71
|
7.63
|
11.13
|
|||||
|
Quick Ratio
|
2.29
|
--
|
--
|
5.73
|
52.78
|
110.66
|
|||||
|
Interest Coverage
|
--
|
--
|
--
|
-1.02
|
-3,140.16
|
--
|
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 (%)
|
--
|
--
|
1,758.20
|
192.21
|
0.12
|
0.02
|
|||||
|
Asset Turnover
|
0.00
|
--
|
0.00
|
0.00
|
0.01
|
0.07
|
|||||
|
Receivable days
|
--
|
--
|
5,841.00
|
354.31
|
0.55
|
3.38
|
|||||
|
Inventory Days
|
--
|
--
|
-344.04
|
-94,474.65
|
-319,058.45
|
--
|
|||||
|
Payable days
|
--
|
6,217.05
|
2,189.94
|
544.57
|
756.26
|
--
|
|||||
|
Cash Conversion Cycle
|
--
|
--
|
3,307.03
|
-94,664.91
|
-319,814.17
|
--
|