Market cap
$565 Mln
Revenue (TTM)
$0 Mln
P/E Ratio
--
P/B Ratio
8.2
Div. Yield
0 %
Income Statement ($ Mln) |
TTM | Dec-24 | Dec-23 | Dec-22 | Dec-21 | Dec-20 | Dec-19 | Dec-18 | Dec-17 | Dec-16 | Dec-15 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Operating Revenue
|
0.34
|
--
|
--
|
--
|
0.01
|
10.01
|
|||||
|
Cost of Revenue
|
0.26
|
--
|
21.15
|
0.12
|
0.46
|
0.02
|
|||||
|
Gross Profit
|
0.08
|
--
|
-21.15
|
-0.12
|
-0.46
|
10.01
|
|||||
|
Operating Expenses
|
51.67
|
50.04
|
9.96
|
28.24
|
27.82
|
24.16
|
|||||
|
Operating Profit (EBIT)
|
-51.75
|
-50.04
|
-31.11
|
-28.24
|
-27.82
|
-14.16
|
|||||
|
Other Income
|
--
|
--
|
--
|
--
|
--
|
0.23
|
|||||
|
Profit before Tax
|
-47.52
|
-46.36
|
-30.04
|
-28.32
|
-27.81
|
-15.73
|
|||||
|
Provision for Tax
|
-14.06
|
0.00
|
0.00
|
0.00
|
0.00
|
-0.47
|
|||||
|
Profit after Tax (Net Income)
|
-47.52
|
-46.36
|
-30.04
|
-28.32
|
-27.81
|
-15.26
|
|||||
|
Minority Interest
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Consolidated Profit
|
--
|
--
|
--
|
-28.32
|
-27.81
|
-15.73
|
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
|
69.03
|
76.41
|
21.19
|
33.29
|
54.96
|
26.03
|
|||||
|
Minority Interest
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Non-Current Liabilities
|
1.40
|
0.27
|
1.06
|
1.77
|
8.27
|
5.19
|
|||||
|
Current Liabilities
|
4.40
|
7.50
|
8.51
|
11.66
|
5.23
|
11.58
|
|||||
|
Total Liabilities
|
79.22
|
84.18
|
30.75
|
46.72
|
68.45
|
37.60
|
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
|
3.13
|
1.84
|
2.57
|
2.64
|
3.22
|
0.87
|
|||||
|
Current Assets
|
71.69
|
82.35
|
28.18
|
44.08
|
65.24
|
36.73
|
|||||
|
Total Assets
|
79.22
|
84.18
|
30.75
|
46.72
|
68.45
|
37.60
|
|||||
|
Total Debt*
|
1.40
|
0.27
|
2.39
|
6.28
|
7.09
|
4.65
|
|||||
|
Net Current Assets
|
67.30
|
74.85
|
19.67
|
32.42
|
60.01
|
25.15
|
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
|
--
|
-41.67
|
-26.77
|
-25.53
|
-24.13
|
-12.54
|
|||||
|
Cash Flow from Investing Activities
|
--
|
-35.98
|
14.49
|
-15.12
|
-0.25
|
-0.01
|
|||||
|
Cash from Financing Activities
|
--
|
92.42
|
11.82
|
4.49
|
53.74
|
9.51
|
|||||
|
Net Cash Inflow / Outflow
|
--
|
--
|
--
|
--
|
--
|
-3.03
|
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 ($)
|
-0.73
|
-0.71
|
-1.49
|
-1.68
|
-2.60
|
-3.20
|
|||||
|
Cash EPS ($)
|
--
|
-0.70
|
-1.48
|
-1.67
|
-2.56
|
-3.10
|
|||||
|
Adjusted Book Value ($)
|
--
|
1.17
|
1.05
|
1.98
|
5.14
|
5.45
|
|||||
|
Dividend per Share ($)
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Cash Flow per Share ($)
|
--
|
-0.64
|
-1.32
|
-1.52
|
-2.26
|
-2.63
|
|||||
|
Free Cash Flow per Share ($)
|
--
|
-0.64
|
-1.35
|
-1.54
|
-2.28
|
-2.63
|
Profitability Ratios |
TTM | Dec-24 | Dec-23 | Dec-22 | Dec-21 | Dec-20 | Dec-19 | Dec-18 | Dec-17 | Dec-16 | Dec-15 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
ROCE (%)
|
--
|
-92.48
|
-95.14
|
-55.74
|
-59.98
|
-46.69
|
|||||
|
ROE (%)
|
-60.99
|
-95.00
|
-110.27
|
-64.19
|
-68.68
|
-66.30
|
|||||
|
ROA (%)
|
-48.48
|
-80.67
|
-77.55
|
-49.18
|
-52.44
|
-38.31
|
|||||
|
EBIT Margin (%)
|
-14,879.41
|
--
|
--
|
--
|
-277,549.39
|
-141.47
|
|||||
|
Net Margin (%)
|
-13,977.35
|
--
|
--
|
--
|
-277,469.57
|
-149.07
|
|||||
|
Cash Profit Margin (%)
|
-0.04
|
--
|
--
|
--
|
--
|
--
|
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 (%)
|
12.58
|
--
|
--
|
-1.00
|
-1.00
|
0.46
|
|||||
|
EBIT Growth (%)
|
-63.90
|
-48.51
|
-10.16
|
-1.52
|
-96.51
|
15.91
|
|||||
|
Net Profit Growth (%)
|
-51.51
|
-54.34
|
-6.05
|
-1.85
|
-82.19
|
17.91
|
|||||
|
EPS Growth (%)
|
50.18
|
0.52
|
0.12
|
0.35
|
0.19
|
0.64
|
|||||
|
Book Value Growth (%)
|
-72.13
|
--
|
--
|
--
|
--
|
--
|
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
|
--
|
-2.23
|
-0.86
|
-0.81
|
-0.12
|
-0.42
|
|||||
|
Price / Book Value
|
8.19
|
1.35
|
1.22
|
0.69
|
0.06
|
0.25
|
|||||
|
Dividend Yield (%)
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
EV/EBITDA
|
0.57
|
-0.61
|
-0.15
|
0.35
|
1.82
|
1.46
|
|||||
|
Close Price ($)
|
1.75
|
1.58
|
1.28
|
1.37
|
3.15
|
13.50
|
|||||
|
High Price ($)
|
2.91
|
3.79
|
2.14
|
3.70
|
23.20
|
17.40
|
|||||
|
Low Price ($)
|
0.83
|
1.08
|
0.76
|
1.08
|
3.15
|
4.22
|
|||||
|
Market Cap ($ Cr)
|
564.95
|
--
|
--
|
--
|
--
|
--
|
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
|
--
|
0.00
|
0.11
|
0.19
|
0.13
|
0.18
|
|||||
|
Short term debt to equity ratio
|
--
|
--
|
0.06
|
0.14
|
0.01
|
0.18
|
|||||
|
Current Ratio
|
16.31
|
10.98
|
3.31
|
3.78
|
12.48
|
3.17
|
|||||
|
Quick Ratio
|
16.31
|
--
|
2.96
|
3.78
|
12.48
|
2.89
|
|||||
|
Interest Coverage
|
-509.99
|
-292.40
|
-51.50
|
-41.05
|
-32.53
|
-7.83
|
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 (%)
|
--
|
--
|
--
|
--
|
30,622.53
|
5.03
|
|||||
|
Asset Turnover
|
0.00
|
--
|
--
|
--
|
0.00
|
0.25
|
|||||
|
Receivable days
|
--
|
--
|
--
|
--
|
65,090.27
|
30.01
|
|||||
|
Inventory Days
|
--
|
--
|
26.01
|
9.01
|
1,319.76
|
86,130.17
|
|||||
|
Payable days
|
--
|
--
|
3.27
|
688.59
|
326.26
|
22,085.88
|
|||||
|
Cash Conversion Cycle
|
--
|
--
|
--
|
--
|
66,083.77
|
64,074.30
|