Market cap
$0 Mln
Revenue (TTM)
$20 Mln
P/E Ratio
--
P/B Ratio
0.2
Div. Yield
0 %
Income Statement ($ Mln) |
Dec-24 | Dec-23 | Dec-22 | Dec-21 | Dec-20 | Dec-19 | Dec-18 | Dec-17 | Dec-16 | Dec-15 | Dec-14 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Operating Revenue
|
20.16
|
7.16
|
3.03
|
17.26
|
8.46
|
2.84
|
|||||
|
Cost of Revenue
|
19.14
|
10.30
|
31.91
|
32.93
|
15.89
|
9.24
|
|||||
|
Gross Profit
|
1.01
|
-3.14
|
-1.91
|
-15.66
|
-7.43
|
-6.41
|
|||||
|
Operating Expenses
|
1.07
|
11.22
|
21.06
|
96.46
|
83.81
|
64.88
|
|||||
|
Operating Profit (EBIT)
|
-0.06
|
-14.36
|
-22.97
|
-115.87
|
-91.33
|
-72.57
|
|||||
|
Other Income
|
--
|
--
|
--
|
--
|
-5.17
|
--
|
|||||
|
Profit before Tax
|
-4.54
|
-11.86
|
28.85
|
-117.68
|
-101.96
|
-97.04
|
|||||
|
Provision for Tax
|
0.01
|
0.06
|
0.02
|
5.68
|
0.02
|
22.27
|
|||||
|
Profit after Tax (Net Income)
|
-9.55
|
-81.66
|
-39.62
|
-117.68
|
-101.98
|
-97.04
|
|||||
|
Minority Interest
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Consolidated Profit
|
--
|
--
|
-39.62
|
-117.68
|
-101.98
|
-97.04
|
Liabilities ($ Mln) |
Dec-24 | Dec-23 | Dec-22 | Dec-21 | Dec-20 | Dec-19 | Dec-18 | Dec-17 | Dec-16 | Dec-15 | Dec-14 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Shareholder's Funds
|
-11.59
|
-0.88
|
75.02
|
105.73
|
126.58
|
-225.81
|
|||||
|
Minority Interest
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Non-Current Liabilities
|
27.80
|
35.90
|
38.55
|
45.56
|
44.05
|
299.36
|
|||||
|
Current Liabilities
|
12.44
|
18.94
|
19.87
|
18.51
|
21.91
|
31.91
|
|||||
|
Total Liabilities
|
28.65
|
53.96
|
133.44
|
169.79
|
192.54
|
105.46
|
Assets ($ Mln) |
Dec-24 | Dec-23 | Dec-22 | Dec-21 | Dec-20 | Dec-19 | Dec-18 | Dec-17 | Dec-16 | Dec-15 | Dec-14 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Non-Current Assets
|
3.07
|
7.71
|
15.57
|
43.50
|
41.15
|
23.00
|
|||||
|
Current Assets
|
25.58
|
46.25
|
117.87
|
126.29
|
151.39
|
82.46
|
|||||
|
Total Assets
|
28.65
|
53.96
|
133.44
|
169.79
|
192.54
|
105.46
|
|||||
|
Total Debt*
|
35.76
|
38.48
|
38.86
|
45.40
|
41.08
|
41.13
|
|||||
|
Net Current Assets
|
13.14
|
27.31
|
98.00
|
107.78
|
129.48
|
50.55
|
Cashflow ($ Mln) |
Dec-24 | Dec-23 | Dec-22 | Dec-21 | Dec-20 | Dec-19 | Dec-18 | Dec-17 | Dec-16 | Dec-15 | Dec-14 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Cash From Operating Activities
|
-31.66
|
-63.12
|
-85.03
|
-99.68
|
-85.17
|
-55.99
|
|||||
|
Cash Flow from Investing Activities
|
22.15
|
58.56
|
104.75
|
19.07
|
-63.82
|
-70.43
|
|||||
|
Cash from Financing Activities
|
-2.89
|
-2.66
|
-12.12
|
79.57
|
164.43
|
126.34
|
|||||
|
Net Cash Inflow / Outflow
|
--
|
--
|
--
|
--
|
15.44
|
--
|
Financials Ratios |
Dec-24 | Dec-23 | Dec-22 | Dec-21 | Dec-20 | Dec-19 | Dec-18 | Dec-17 | Dec-16 | Dec-15 | Dec-14 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Adjusted EPS ($)
|
-0.32
|
-2.79
|
-1.06
|
-4.21
|
-3.66
|
-5.62
|
|||||
|
Cash EPS ($)
|
-0.29
|
-2.59
|
-0.87
|
-3.96
|
-3.52
|
-5.43
|
|||||
|
Adjusted Book Value ($)
|
--
|
--
|
2.01
|
3.78
|
4.54
|
--
|
|||||
|
Dividend per Share ($)
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Cash Flow per Share ($)
|
-1.06
|
-2.15
|
-2.28
|
-3.57
|
-3.05
|
-3.24
|
|||||
|
Free Cash Flow per Share ($)
|
-1.07
|
-2.16
|
-2.39
|
-3.92
|
-3.46
|
-4.02
|
Profitability Ratios |
Dec-24 | Dec-23 | Dec-22 | Dec-21 | Dec-20 | Dec-19 | Dec-18 | Dec-17 | Dec-16 | Dec-15 | Dec-14 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
ROCE (%)
|
-30.91
|
-107.82
|
-29.90
|
-73.83
|
1,198.44
|
66.78
|
|||||
|
ROE (%)
|
153.11
|
-220.29
|
-43.84
|
-101.32
|
205.55
|
54.27
|
|||||
|
ROA (%)
|
-23.11
|
-87.15
|
-26.13
|
-64.96
|
-68.45
|
-147.70
|
|||||
|
EBIT Margin (%)
|
6.06
|
-86.59
|
1,121.64
|
-648.82
|
-1,139.56
|
-2,636.50
|
|||||
|
Net Margin (%)
|
-47.36
|
-1,139.91
|
-1,307.03
|
-681.71
|
-3,097.84
|
-3,421.69
|
|||||
|
Cash Profit Margin (%)
|
--
|
--
|
--
|
--
|
--
|
--
|
Growth Ratios |
Dec-24 | Dec-23 | Dec-22 | Dec-21 | Dec-20 | Dec-19 | Dec-18 | Dec-17 | Dec-16 | Dec-15 | Dec-14 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Revenue Growth (%)
|
1.81
|
1.36
|
-0.82
|
1.04
|
1.98
|
0.31
|
|||||
|
EBIT Growth (%)
|
119.70
|
-118.25
|
130.35
|
-16.13
|
-29.00
|
-75.21
|
|||||
|
Net Profit Growth (%)
|
88.31
|
-106.14
|
66.34
|
-15.40
|
-5.09
|
-102.56
|
|||||
|
EPS Growth (%)
|
0.88
|
-1.62
|
0.75
|
-0.15
|
0.35
|
--
|
|||||
|
Book Value Growth (%)
|
--
|
--
|
--
|
--
|
--
|
--
|
Valuation Ratios |
Dec-24 | Dec-23 | Dec-22 | Dec-21 | Dec-20 | Dec-19 | Dec-18 | Dec-17 | Dec-16 | Dec-15 | Dec-14 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Price / Earnings
|
-0.17
|
-0.07
|
-1.08
|
-0.81
|
-7.88
|
--
|
|||||
|
Price / Book Value
|
-0.14
|
-6.74
|
0.57
|
0.90
|
6.35
|
--
|
|||||
|
Dividend Yield (%)
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
EV/EBITDA
|
10.40
|
-4.13
|
0.32
|
-0.38
|
-7.71
|
--
|
|||||
|
Close Price ($)
|
0.06
|
0.20
|
1.15
|
3.41
|
28.81
|
--
|
|||||
|
High Price ($)
|
0.43
|
1.96
|
4.00
|
34.35
|
38.99
|
--
|
|||||
|
Low Price ($)
|
0.03
|
0.16
|
0.48
|
2.98
|
22.26
|
--
|
|||||
|
Market Cap ($ Cr)
|
--
|
--
|
--
|
--
|
--
|
--
|
Solvency Ratios |
Dec-24 | Dec-23 | Dec-22 | Dec-21 | Dec-20 | Dec-19 | Dec-18 | Dec-17 | Dec-16 | Dec-15 | Dec-14 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Debt to Equity
|
-3.09
|
-43.78
|
0.52
|
0.43
|
0.32
|
-0.18
|
|||||
|
Short term debt to equity ratio
|
-0.69
|
-2.94
|
0.00
|
0.00
|
0.01
|
0.00
|
|||||
|
Current Ratio
|
2.06
|
2.44
|
5.93
|
6.82
|
6.91
|
2.58
|
|||||
|
Quick Ratio
|
1.91
|
2.22
|
5.26
|
5.94
|
6.32
|
2.32
|
|||||
|
Interest Coverage
|
0.21
|
-1.10
|
6.60
|
-19.73
|
-17.52
|
-3.36
|
Operating Efficiency Ratios |
Dec-24 | Dec-23 | Dec-22 | Dec-21 | Dec-20 | Dec-19 | Dec-18 | Dec-17 | Dec-16 | Dec-15 | Dec-14 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Debtors to sales (%)
|
39.08
|
158.47
|
746.35
|
21.05
|
25.52
|
9.27
|
|||||
|
Asset Turnover
|
0.49
|
0.08
|
0.02
|
0.10
|
0.06
|
0.04
|
|||||
|
Receivable days
|
174.24
|
866.09
|
1,581.93
|
61.28
|
52.28
|
27.50
|
|||||
|
Inventory Days
|
57.89
|
312.12
|
170.18
|
162.88
|
245.76
|
225.78
|
|||||
|
Payable days
|
38.51
|
92.79
|
57.19
|
87.55
|
139.63
|
108.26
|
|||||
|
Cash Conversion Cycle
|
193.61
|
1,085.42
|
1,694.92
|
136.61
|
158.41
|
145.02
|