Market cap
$2 Mln
Revenue (TTM)
$3 Mln
P/E Ratio
--
P/B Ratio
3.9
Div. Yield
0 %
Income Statement ($ Mln) |
TTM | Dec-24 | Dec-23 | Dec-22 | Dec-21 | Dec-20 | Dec-19 | Dec-18 | Dec-17 | Dec-16 | Dec-15 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Operating Revenue
|
3.33
|
1.66
|
8.23
|
1.33
|
29.58
|
7.89
|
|||||
|
Cost of Revenue
|
0.48
|
0.15
|
0.36
|
0.20
|
0.18
|
--
|
|||||
|
Gross Profit
|
2.85
|
1.52
|
7.87
|
1.12
|
29.58
|
7.89
|
|||||
|
Operating Expenses
|
25.81
|
30.40
|
32.72
|
31.40
|
30.20
|
25.83
|
|||||
|
Operating Profit (EBIT)
|
-22.96
|
-28.88
|
-24.84
|
-30.28
|
-0.63
|
-17.94
|
|||||
|
Other Income
|
--
|
--
|
--
|
0.67
|
1.00
|
-0.28
|
|||||
|
Profit before Tax
|
-25.28
|
-34.35
|
-32.49
|
-32.95
|
0.38
|
-18.21
|
|||||
|
Provision for Tax
|
0.72
|
--
|
-0.10
|
1.12
|
-0.06
|
-0.18
|
|||||
|
Profit after Tax (Net Income)
|
-26.00
|
-34.35
|
-32.49
|
-32.95
|
0.38
|
-18.03
|
|||||
|
Minority Interest
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Consolidated Profit
|
--
|
--
|
--
|
-32.95
|
0.38
|
-18.21
|
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
|
-53.95
|
-38.86
|
-15.91
|
10.61
|
37.98
|
8.76
|
|||||
|
Minority Interest
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Non-Current Liabilities
|
62.82
|
59.19
|
43.12
|
34.91
|
0.29
|
0.62
|
|||||
|
Current Liabilities
|
2.77
|
4.79
|
6.81
|
5.78
|
4.64
|
9.94
|
|||||
|
Total Liabilities
|
14.41
|
25.13
|
34.02
|
51.30
|
42.90
|
19.32
|
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
|
3.39
|
3.85
|
3.89
|
1.90
|
0.77
|
1.20
|
|||||
|
Current Assets
|
8.25
|
21.27
|
30.12
|
49.40
|
42.14
|
18.12
|
|||||
|
Total Assets
|
14.41
|
25.13
|
34.02
|
51.30
|
42.90
|
19.32
|
|||||
|
Total Debt*
|
0.45
|
52.47
|
43.00
|
35.26
|
0.68
|
1.98
|
|||||
|
Net Current Assets
|
5.48
|
16.48
|
23.31
|
43.62
|
37.50
|
8.18
|
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
|
--
|
-24.70
|
-18.14
|
-13.37
|
-10.73
|
-13.12
|
|||||
|
Cash Flow from Investing Activities
|
--
|
-0.64
|
-1.78
|
-0.25
|
-0.25
|
-0.06
|
|||||
|
Cash from Financing Activities
|
--
|
16.44
|
0.41
|
31.33
|
23.78
|
7.87
|
|||||
|
Net Cash Inflow / Outflow
|
--
|
--
|
--
|
17.72
|
13.05
|
-5.31
|
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 ($)
|
-5.06
|
-6.79
|
-7.81
|
-8.18
|
0.09
|
-5.51
|
|||||
|
Cash EPS ($)
|
--
|
-6.75
|
-7.79
|
-8.14
|
0.14
|
-5.46
|
|||||
|
Adjusted Book Value ($)
|
--
|
--
|
--
|
2.63
|
9.31
|
2.68
|
|||||
|
Dividend per Share ($)
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Cash Flow per Share ($)
|
--
|
-4.88
|
-4.36
|
-3.32
|
-2.63
|
-4.01
|
|||||
|
Free Cash Flow per Share ($)
|
--
|
-5.08
|
-4.79
|
-3.38
|
-2.63
|
-4.03
|
Profitability Ratios |
TTM | Dec-24 | Dec-23 | Dec-22 | Dec-21 | Dec-20 | Dec-19 | Dec-18 | Dec-17 | Dec-16 | Dec-15 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
ROCE (%)
|
--
|
-168.79
|
-89.05
|
-77.96
|
1.52
|
-127.38
|
|||||
|
ROE (%)
|
--
|
125.45
|
1,224.69
|
-135.63
|
1.61
|
-181.02
|
|||||
|
ROA (%)
|
-105.75
|
-116.16
|
-76.15
|
-69.95
|
1.21
|
-78.22
|
|||||
|
EBIT Margin (%)
|
-441.48
|
-1,476.74
|
-281.12
|
-2,231.20
|
1.27
|
-227.20
|
|||||
|
Net Margin (%)
|
-780.90
|
-2,064.42
|
-394.91
|
-1,650.65
|
1.23
|
-236.65
|
|||||
|
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 (%)
|
-56.78
|
-0.80
|
5.20
|
-0.96
|
2.75
|
2.63
|
|||||
|
EBIT Growth (%)
|
34.39
|
-6.26
|
21.90
|
-7,974.47
|
102.10
|
40.82
|
|||||
|
Net Profit Growth (%)
|
18.45
|
-5.75
|
1.40
|
-8,862.50
|
102.09
|
41.00
|
|||||
|
EPS Growth (%)
|
25.15
|
0.13
|
0.05
|
-89.74
|
1.02
|
0.49
|
|||||
|
Book Value Growth (%)
|
-47.64
|
--
|
--
|
--
|
--
|
--
|
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
|
--
|
-0.14
|
-0.15
|
-0.14
|
29.83
|
-0.50
|
|||||
|
Price / Book Value
|
3.93
|
-0.12
|
-0.31
|
0.43
|
0.30
|
1.02
|
|||||
|
Dividend Yield (%)
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
EV/EBITDA
|
-2.84
|
-1.53
|
-0.82
|
0.29
|
-33.47
|
0.36
|
|||||
|
Close Price ($)
|
3.97
|
14.25
|
17.55
|
16.80
|
41.25
|
41.10
|
|||||
|
High Price ($)
|
24.75
|
31.80
|
27.75
|
44.25
|
115.95
|
61.95
|
|||||
|
Low Price ($)
|
3.32
|
12.02
|
9.75
|
14.70
|
33.15
|
16.50
|
|||||
|
Market Cap ($ Cr)
|
2.15
|
--
|
--
|
--
|
--
|
--
|
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
|
--
|
-1.35
|
-2.70
|
3.32
|
0.02
|
0.23
|
|||||
|
Short term debt to equity ratio
|
-0.01
|
-0.01
|
-0.02
|
0.03
|
0.01
|
0.16
|
|||||
|
Current Ratio
|
2.98
|
4.44
|
4.42
|
8.54
|
9.08
|
1.82
|
|||||
|
Quick Ratio
|
2.98
|
--
|
4.42
|
--
|
8.88
|
--
|
|||||
|
Interest Coverage
|
-1.39
|
-2.51
|
-2.47
|
-8.87
|
0.37
|
-53.54
|
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 (%)
|
7.99
|
30.47
|
2.07
|
--
|
33.81
|
--
|
|||||
|
Asset Turnover
|
0.14
|
0.06
|
0.19
|
0.03
|
0.95
|
0.34
|
|||||
|
Receivable days
|
--
|
74.30
|
3.77
|
1,376.22
|
61.75
|
--
|
|||||
|
Inventory Days
|
--
|
0.00
|
0.00
|
1,649.00
|
1,889.86
|
--
|
|||||
|
Payable days
|
--
|
4,482.28
|
1,674.49
|
1,782.38
|
3,014.34
|
--
|
|||||
|
Cash Conversion Cycle
|
--
|
-4,407.98
|
-1,670.72
|
1,242.84
|
-1,062.73
|
--
|