Market cap
$718 Mln
Revenue (TTM)
$1 Mln
P/E Ratio
--
P/B Ratio
5.2
Div. Yield
0 %
Income Statement ($ Mln) |
TTM | Dec-24 | Dec-23 | Dec-22 | Dec-21 | Dec-20 | Dec-19 | Dec-18 | Dec-17 | Dec-16 | Dec-15 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Operating Revenue
|
0.71
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Cost of Revenue
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Gross Profit
|
0.71
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Operating Expenses
|
137.22
|
111.56
|
83.03
|
53.50
|
194.98
|
37.44
|
|||||
|
Operating Profit (EBIT)
|
-136.51
|
-111.56
|
-83.03
|
-53.50
|
-194.98
|
-37.44
|
|||||
|
Other Income
|
--
|
--
|
--
|
1.67
|
--
|
--
|
|||||
|
Profit before Tax
|
-124.03
|
-94.26
|
-72.89
|
-51.83
|
-194.91
|
-37.30
|
|||||
|
Provision for Tax
|
0.04
|
--
|
0.02
|
-1.67
|
-164.74
|
-0.24
|
|||||
|
Profit after Tax (Net Income)
|
-124.03
|
-94.26
|
-72.89
|
-50.17
|
-194.91
|
-37.06
|
|||||
|
Minority Interest
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Consolidated Profit
|
--
|
--
|
--
|
-51.83
|
-219.35
|
-37.30
|
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
|
233.25
|
319.26
|
243.12
|
221.22
|
122.31
|
40.67
|
|||||
|
Minority Interest
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Non-Current Liabilities
|
15.10
|
3.97
|
--
|
0.36
|
1.92
|
0.40
|
|||||
|
Current Liabilities
|
23.52
|
19.13
|
11.55
|
9.06
|
5.20
|
6.39
|
|||||
|
Total Liabilities
|
295.38
|
342.36
|
254.67
|
230.63
|
127.51
|
47.46
|
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
|
18.32
|
7.72
|
3.72
|
2.94
|
0.44
|
1.13
|
|||||
|
Current Assets
|
253.55
|
334.64
|
250.94
|
227.69
|
127.08
|
46.33
|
|||||
|
Total Assets
|
295.38
|
342.36
|
254.67
|
230.63
|
127.51
|
47.46
|
|||||
|
Total Debt*
|
4.46
|
5.35
|
0.33
|
0.94
|
0.37
|
1.05
|
|||||
|
Net Current Assets
|
230.03
|
315.51
|
239.39
|
218.63
|
121.87
|
39.94
|
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
|
--
|
-81.21
|
-68.45
|
-43.53
|
-30.15
|
-32.49
|
|||||
|
Cash Flow from Investing Activities
|
--
|
-191.86
|
135.05
|
-167.13
|
-12.56
|
6.30
|
|||||
|
Cash from Financing Activities
|
--
|
157.20
|
88.40
|
144.72
|
104.28
|
40.86
|
|||||
|
Net Cash Inflow / Outflow
|
--
|
--
|
--
|
-65.94
|
--
|
--
|
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 ($)
|
-2.15
|
-1.67
|
-2.00
|
-2.72
|
-15.19
|
-9.94
|
|||||
|
Cash EPS ($)
|
--
|
-1.67
|
-2.00
|
-2.72
|
-15.19
|
-9.94
|
|||||
|
Adjusted Book Value ($)
|
--
|
5.66
|
6.66
|
12.01
|
9.53
|
10.90
|
|||||
|
Dividend per Share ($)
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Cash Flow per Share ($)
|
--
|
-1.44
|
-1.87
|
-2.36
|
-2.35
|
-8.71
|
|||||
|
Free Cash Flow per Share ($)
|
--
|
-1.44
|
-1.87
|
-2.37
|
-2.35
|
-8.72
|
Profitability Ratios |
TTM | Dec-24 | Dec-23 | Dec-22 | Dec-21 | Dec-20 | Dec-19 | Dec-18 | Dec-17 | Dec-16 | Dec-15 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
ROCE (%)
|
--
|
-33.19
|
-31.31
|
-29.10
|
-237.13
|
-93.02
|
|||||
|
ROE (%)
|
-47.47
|
-33.52
|
-31.40
|
-29.21
|
-239.19
|
-97.04
|
|||||
|
ROA (%)
|
-36.87
|
-31.58
|
-30.04
|
-28.01
|
-222.79
|
-83.07
|
|||||
|
EBIT Margin (%)
|
-14,498.97
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Net Margin (%)
|
-17,567.99
|
--
|
--
|
-3,005.69
|
--
|
--
|
|||||
|
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 (%)
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
EBIT Growth (%)
|
-1.38
|
-64.46
|
-26.78
|
-76.23
|
18.90
|
-38.20
|
|||||
|
Net Profit Growth (%)
|
-23.98
|
-29.32
|
-45.30
|
74.26
|
-425.88
|
-40.97
|
|||||
|
EPS Growth (%)
|
-2.24
|
0.16
|
0.27
|
0.82
|
-0.53
|
0.00
|
|||||
|
Book Value Growth (%)
|
-33.52
|
--
|
--
|
--
|
--
|
--
|
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
|
--
|
-5.35
|
-3.85
|
-5.47
|
-0.35
|
-0.22
|
|||||
|
Price / Book Value
|
5.21
|
1.58
|
1.15
|
1.24
|
0.57
|
0.20
|
|||||
|
Dividend Yield (%)
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
EV/EBITDA
|
-7.57
|
-1.63
|
-0.41
|
-0.94
|
1.84
|
0.96
|
|||||
|
Close Price ($)
|
7.28
|
8.94
|
7.68
|
14.89
|
5.39
|
12.84
|
|||||
|
High Price ($)
|
12.52
|
16.90
|
16.28
|
15.45
|
47.82
|
51.54
|
|||||
|
Low Price ($)
|
3.56
|
6.58
|
4.26
|
2.36
|
4.81
|
7.50
|
|||||
|
Market Cap ($ Cr)
|
718.13
|
--
|
--
|
--
|
--
|
--
|
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
|
--
|
0.02
|
0.00
|
0.00
|
0.00
|
0.03
|
|||||
|
Short term debt to equity ratio
|
0.01
|
0.00
|
0.00
|
0.00
|
0.00
|
0.02
|
|||||
|
Current Ratio
|
10.78
|
17.49
|
21.73
|
25.13
|
24.42
|
7.25
|
|||||
|
Quick Ratio
|
10.78
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Interest Coverage
|
--
|
--
|
--
|
-32.06
|
-474.36
|
-158.62
|
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 (%)
|
2,442.35
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Asset Turnover
|
0.00
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Receivable days
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Inventory Days
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Payable days
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Cash Conversion Cycle
|
--
|
--
|
--
|
--
|
--
|
--
|