Market cap
$9 Mln
Revenue (TTM)
$6 Mln
P/E Ratio
--
P/B Ratio
30.4
Div. Yield
0 %
Income Statement ($ Mln) |
TTM | Dec-24 | Dec-23 | Dec-22 | Dec-21 | Dec-20 | Dec-19 | Dec-18 | Dec-17 | Dec-16 | Dec-15 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Operating Revenue
|
6.45
|
8.01
|
8.68
|
11.24
|
13.60
|
11.30
|
|||||
|
Cost of Revenue
|
2.41
|
2.95
|
3.13
|
4.44
|
5.25
|
5.04
|
|||||
|
Gross Profit
|
4.04
|
5.06
|
5.55
|
6.80
|
8.35
|
6.26
|
|||||
|
Operating Expenses
|
11.25
|
11.73
|
20.19
|
33.88
|
36.10
|
18.72
|
|||||
|
Operating Profit (EBIT)
|
-6.73
|
-6.67
|
-14.64
|
-27.08
|
-27.75
|
-12.46
|
|||||
|
Other Income
|
--
|
--
|
--
|
--
|
--
|
-7.31
|
|||||
|
Profit before Tax
|
-4.47
|
-7.09
|
-11.34
|
-46.59
|
-62.04
|
-21.81
|
|||||
|
Provision for Tax
|
0.02
|
0.04
|
0.05
|
-0.38
|
-0.11
|
-0.18
|
|||||
|
Profit after Tax (Net Income)
|
-4.50
|
-7.13
|
-11.39
|
-46.21
|
-61.93
|
-21.63
|
|||||
|
Minority Interest
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Consolidated Profit
|
--
|
--
|
--
|
-46.21
|
-61.93
|
-21.63
|
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
|
5.83
|
-0.25
|
6.66
|
3.66
|
44.33
|
14.49
|
|||||
|
Minority Interest
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Non-Current Liabilities
|
--
|
0.06
|
0.22
|
0.12
|
0.67
|
10.97
|
|||||
|
Current Liabilities
|
3.20
|
4.99
|
3.78
|
7.48
|
7.53
|
11.61
|
|||||
|
Total Liabilities
|
12.23
|
4.79
|
10.66
|
11.14
|
54.26
|
37.06
|
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
|
0.17
|
0.21
|
0.37
|
1.23
|
24.00
|
28.12
|
|||||
|
Current Assets
|
8.86
|
4.59
|
10.30
|
9.91
|
29.94
|
8.94
|
|||||
|
Total Assets
|
17.89
|
4.79
|
10.66
|
11.14
|
54.26
|
37.06
|
|||||
|
Total Debt*
|
0.10
|
0.97
|
0.26
|
0.17
|
0.28
|
9.48
|
|||||
|
Net Current Assets
|
--
|
-0.40
|
6.52
|
2.43
|
22.92
|
-2.66
|
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
|
--
|
-4.43
|
-16.96
|
-21.90
|
-15.38
|
-8.55
|
|||||
|
Cash Flow from Investing Activities
|
--
|
--
|
-0.01
|
-0.09
|
1.86
|
-2.39
|
|||||
|
Cash from Financing Activities
|
--
|
0.68
|
17.57
|
3.13
|
33.30
|
11.08
|
|||||
|
Net Cash Inflow / Outflow
|
--
|
--
|
--
|
--
|
--
|
0.14
|
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 ($)
|
-127.84
|
-244.18
|
-28.16
|
-89.01
|
-3.50
|
-275.19
|
|||||
|
Cash EPS ($)
|
--
|
-243.42
|
-26.52
|
-84.86
|
-3.39
|
-253.98
|
|||||
|
Adjusted Book Value ($)
|
--
|
--
|
16.48
|
7.05
|
2.51
|
184.33
|
|||||
|
Dividend per Share ($)
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Cash Flow per Share ($)
|
--
|
-151.61
|
-41.94
|
-42.18
|
-0.87
|
-108.78
|
|||||
|
Free Cash Flow per Share ($)
|
--
|
-151.61
|
-42.05
|
-42.44
|
-0.89
|
-113.74
|
Profitability Ratios |
TTM | Dec-24 | Dec-23 | Dec-22 | Dec-21 | Dec-20 | Dec-19 | Dec-18 | Dec-17 | Dec-16 | Dec-15 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
ROCE (%)
|
--
|
-186.67
|
-211.71
|
-190.79
|
-180.61
|
-84.67
|
|||||
|
ROE (%)
|
--
|
-222.46
|
-220.59
|
-192.58
|
-210.58
|
-112.09
|
|||||
|
ROA (%)
|
-32.73
|
-92.26
|
-104.44
|
-141.33
|
-135.64
|
-56.39
|
|||||
|
EBIT Margin (%)
|
-98.59
|
-83.56
|
-168.69
|
-240.91
|
-204.04
|
-110.25
|
|||||
|
Net Margin (%)
|
-69.71
|
-89.06
|
-131.22
|
-411.16
|
-455.39
|
-541.56
|
|||||
|
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 (%)
|
-19.81
|
-0.08
|
-0.23
|
-0.17
|
0.20
|
-0.25
|
|||||
|
EBIT Growth (%)
|
31.32
|
54.30
|
45.94
|
2.42
|
-122.76
|
31.25
|
|||||
|
Net Profit Growth (%)
|
50.13
|
37.38
|
75.36
|
25.38
|
-186.33
|
70.85
|
|||||
|
EPS Growth (%)
|
92.50
|
-7.67
|
0.68
|
-24.42
|
0.99
|
0.53
|
|||||
|
Book Value Growth (%)
|
-88.56
|
--
|
--
|
--
|
--
|
--
|
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
|
-0.01
|
-0.08
|
-0.47
|
-0.01
|
|||||
|
Price / Book Value
|
30.42
|
-0.52
|
0.02
|
0.96
|
0.65
|
0.01
|
|||||
|
Dividend Yield (%)
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
EV/EBITDA
|
-0.02
|
-0.06
|
0.28
|
0.01
|
-0.25
|
-0.62
|
|||||
|
Close Price ($)
|
9.76
|
447.01
|
1,448.26
|
39,092.00
|
475,600.00
|
1,305,000.00
|
|||||
|
High Price ($)
|
1,659.96
|
2,900.00
|
129,920.00
|
539,400.00
|
9,369,900.00
|
2,723,100.00
|
|||||
|
Low Price ($)
|
8.92
|
400.38
|
1,076.48
|
31,320.00
|
466,900.00
|
539,400.00
|
|||||
|
Market Cap ($ Cr)
|
9.35
|
--
|
--
|
--
|
--
|
--
|
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
|
--
|
-3.82
|
0.04
|
0.05
|
0.01
|
0.65
|
|||||
|
Short term debt to equity ratio
|
0.02
|
-3.66
|
0.02
|
0.05
|
0.01
|
0.02
|
|||||
|
Current Ratio
|
2.77
|
0.92
|
2.73
|
1.32
|
3.98
|
0.77
|
|||||
|
Quick Ratio
|
1.97
|
0.43
|
1.74
|
0.84
|
3.58
|
0.58
|
|||||
|
Interest Coverage
|
-76.10
|
--
|
-563.04
|
-239.63
|
-33.35
|
-6.08
|
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 (%)
|
12.01
|
12.33
|
19.12
|
19.40
|
20.70
|
23.19
|
|||||
|
Asset Turnover
|
0.47
|
1.04
|
0.80
|
0.34
|
0.30
|
0.29
|
|||||
|
Receivable days
|
--
|
60.36
|
80.79
|
81.16
|
72.98
|
108.55
|
|||||
|
Inventory Days
|
--
|
384.01
|
428.96
|
272.17
|
182.45
|
129.11
|
|||||
|
Payable days
|
--
|
241.33
|
210.92
|
221.96
|
247.68
|
287.12
|
|||||
|
Cash Conversion Cycle
|
--
|
203.04
|
298.83
|
131.36
|
7.75
|
-49.46
|