Market cap
$5 Mln
Revenue (TTM)
$34 Mln
P/E Ratio
--
P/B Ratio
0.6
Div. Yield
0 %
Income Statement ($ Mln) |
TTM | Dec-24 | Dec-23 | Dec-22 | Dec-21 | Dec-20 | Dec-19 | Dec-18 | Aug-18 | Dec-17 | Dec-16 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Operating Revenue
|
34.23
|
34.98
|
38.59
|
54.66
|
46.01
|
42.59
|
|||||
|
Cost of Revenue
|
21.47
|
21.99
|
26.80
|
39.40
|
30.64
|
26.49
|
|||||
|
Gross Profit
|
12.76
|
12.99
|
11.80
|
15.26
|
15.37
|
16.10
|
|||||
|
Operating Expenses
|
17.35
|
18.96
|
32.98
|
35.43
|
32.65
|
43.42
|
|||||
|
Operating Profit (EBIT)
|
-4.59
|
-5.97
|
-21.18
|
-20.17
|
-17.28
|
-27.32
|
|||||
|
Other Income
|
--
|
--
|
--
|
--
|
--
|
-32.01
|
|||||
|
Profit before Tax
|
1.71
|
-0.16
|
-22.77
|
-39.33
|
3.42
|
-59.34
|
|||||
|
Provision for Tax
|
0.01
|
0.01
|
0.00
|
-0.02
|
0.04
|
7.50
|
|||||
|
Profit after Tax (Net Income)
|
1.70
|
-0.17
|
-22.77
|
-39.32
|
3.39
|
-66.83
|
|||||
|
Minority Interest
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Consolidated Profit
|
--
|
--
|
--
|
-39.32
|
3.39
|
-59.44
|
Liabilities ($ Mln) |
TTM | Dec-24 | Dec-23 | Dec-22 | Dec-21 | Dec-20 | Dec-19 | Dec-18 | Aug-18 | Dec-17 | Dec-16 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Shareholder's Funds
|
7.96
|
8.65
|
2.98
|
21.53
|
57.88
|
-28.10
|
|||||
|
Minority Interest
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Non-Current Liabilities
|
0.01
|
0.01
|
0.07
|
11.57
|
9.44
|
24.78
|
|||||
|
Current Liabilities
|
7.32
|
7.15
|
13.69
|
5.58
|
7.34
|
54.58
|
|||||
|
Total Liabilities
|
22.61
|
15.80
|
16.74
|
38.68
|
74.66
|
51.25
|
Assets ($ Mln) |
TTM | Dec-24 | Dec-23 | Dec-22 | Dec-21 | Dec-20 | Dec-19 | Dec-18 | Aug-18 | Dec-17 | Dec-16 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Non-Current Assets
|
0.76
|
0.80
|
0.51
|
11.15
|
30.74
|
33.69
|
|||||
|
Current Assets
|
14.53
|
15.00
|
16.23
|
27.53
|
43.92
|
17.56
|
|||||
|
Total Assets
|
29.82
|
15.80
|
16.74
|
38.68
|
74.66
|
51.25
|
|||||
|
Total Debt*
|
0.05
|
2.48
|
4.75
|
11.62
|
10.33
|
32.97
|
|||||
|
Net Current Assets
|
--
|
7.85
|
2.54
|
21.95
|
36.58
|
-37.01
|
Cashflow ($ Mln) |
TTM | Dec-24 | Dec-23 | Dec-22 | Dec-21 | Dec-20 | Dec-19 | Dec-18 | Aug-18 | Dec-17 | Dec-16 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Cash From Operating Activities
|
--
|
-4.36
|
0.10
|
-20.55
|
-11.86
|
-7.51
|
|||||
|
Cash Flow from Investing Activities
|
--
|
--
|
--
|
-0.20
|
-0.35
|
-0.15
|
|||||
|
Cash from Financing Activities
|
--
|
5.22
|
-5.10
|
1.28
|
37.16
|
9.11
|
|||||
|
Net Cash Inflow / Outflow
|
--
|
--
|
--
|
--
|
--
|
1.46
|
Financials Ratios |
TTM | Dec-24 | Dec-23 | Dec-22 | Dec-21 | Dec-20 | Dec-19 | Dec-18 | Aug-18 | Dec-17 | Dec-16 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
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 | Aug-18 | Dec-17 | Dec-16 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
ROCE (%)
|
--
|
--
|
-1.78
|
-111.42
|
-77.58
|
9.27
|
|||||
|
ROE (%)
|
--
|
18.61
|
-2.89
|
-185.83
|
-99.03
|
22.75
|
|||||
|
ROA (%)
|
--
|
5.71
|
-1.03
|
-82.18
|
-69.38
|
5.38
|
|||||
|
EBIT Margin (%)
|
--
|
15.94
|
0.88
|
-55.49
|
-36.90
|
-37.56
|
|||||
|
Net Margin (%)
|
--
|
4.96
|
-0.48
|
-59.00
|
-71.93
|
7.36
|
|||||
|
Cash Profit Margin (%)
|
--
|
0.00
|
--
|
--
|
--
|
--
|
Growth Ratios |
TTM | Dec-24 | Dec-23 | Dec-22 | Dec-21 | Dec-20 | Dec-19 | Dec-18 | Aug-18 | Dec-17 | Dec-16 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Revenue Growth (%)
|
--
|
-8.12
|
-0.09
|
-0.29
|
0.19
|
0.08
|
|||||
|
EBIT Growth (%)
|
--
|
186.24
|
101.44
|
-6.18
|
-16.73
|
36.76
|
|||||
|
Net Profit Growth (%)
|
--
|
107.68
|
99.26
|
42.08
|
-1,260.79
|
105.07
|
|||||
|
EPS Growth (%)
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Book Value Growth (%)
|
--
|
--
|
--
|
--
|
--
|
--
|
Valuation Ratios |
TTM | Dec-24 | Dec-23 | Dec-22 | Dec-21 | Dec-20 | Dec-19 | Dec-18 | Aug-18 | Dec-17 | Dec-16 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Price / Earnings
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Price / Book Value
|
--
|
0.59
|
--
|
--
|
--
|
--
|
|||||
|
Dividend Yield (%)
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
EV/EBITDA
|
--
|
10.39
|
-1.34
|
-0.01
|
-0.46
|
0.73
|
|||||
|
Close Price ($)
|
219,510.72
|
1.72
|
2.35
|
12.19
|
23.72
|
142.12
|
|||||
|
High Price ($)
|
1,135,031.04
|
10.66
|
16.28
|
36.52
|
173.80
|
475.20
|
|||||
|
Low Price ($)
|
1,407.12
|
1.45
|
1.58
|
4.88
|
19.36
|
125.40
|
|||||
|
Market Cap ($ Cr)
|
--
|
5.13
|
--
|
--
|
--
|
--
|
Solvency Ratios |
TTM | Dec-24 | Dec-23 | Dec-22 | Dec-21 | Dec-20 | Dec-19 | Dec-18 | Aug-18 | Dec-17 | Dec-16 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Debt to Equity
|
--
|
--
|
0.29
|
1.59
|
0.54
|
0.18
|
|||||
|
Short term debt to equity ratio
|
--
|
0.01
|
0.29
|
1.57
|
0.01
|
0.02
|
|||||
|
Current Ratio
|
--
|
1.99
|
2.10
|
1.19
|
4.93
|
5.98
|
|||||
|
Quick Ratio
|
--
|
1.37
|
1.56
|
0.70
|
3.09
|
5.27
|
|||||
|
Interest Coverage
|
--
|
7.35
|
0.66
|
-15.83
|
-36.60
|
-5.37
|
Operating Efficiency Ratios |
TTM | Dec-24 | Dec-23 | Dec-22 | Dec-21 | Dec-20 | Dec-19 | Dec-18 | Aug-18 | Dec-17 | Dec-16 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Debtors to sales (%)
|
--
|
13.93
|
22.13
|
11.28
|
12.34
|
14.76
|
|||||
|
Asset Turnover
|
--
|
1.15
|
2.15
|
1.39
|
0.96
|
0.73
|
|||||
|
Receivable days
|
--
|
--
|
63.16
|
52.52
|
45.23
|
45.34
|
|||||
|
Inventory Days
|
--
|
--
|
87.05
|
114.97
|
71.86
|
60.29
|
|||||
|
Payable days
|
--
|
--
|
83.60
|
67.20
|
34.69
|
45.84
|
|||||
|
Cash Conversion Cycle
|
--
|
--
|
66.60
|
100.28
|
82.39
|
59.79
|