Market cap
$30 Mln
Revenue (TTM)
$0 Mln
P/E Ratio
--
P/B Ratio
0.5
Div. Yield
0 %
Income Statement ($ Mln) |
TTM | Dec-24 | Dec-23 | Dec-22 | Dec-21 | Dec-20 | Dec-19 | Dec-18 | Dec-17 | Dec-16 | Dec-15 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Operating Revenue
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Cost of Revenue
|
0.87
|
--
|
6.14
|
9.98
|
4.88
|
2.34
|
|||||
|
Gross Profit
|
-0.87
|
--
|
-6.14
|
-9.98
|
-4.88
|
-2.34
|
|||||
|
Operating Expenses
|
74.99
|
122.23
|
196.06
|
322.43
|
271.48
|
157.06
|
|||||
|
Operating Profit (EBIT)
|
-75.87
|
-122.23
|
-196.06
|
-322.43
|
-271.48
|
-157.06
|
|||||
|
Other Income
|
--
|
--
|
--
|
-1.33
|
1.08
|
-0.87
|
|||||
|
Profit before Tax
|
-70.85
|
-115.82
|
-185.70
|
-319.95
|
-269.86
|
-153.48
|
|||||
|
Provision for Tax
|
--
|
-115.82
|
--
|
-2.48
|
-2.69
|
-5.86
|
|||||
|
Profit after Tax (Net Income)
|
-70.85
|
-115.82
|
-185.70
|
-317.48
|
-267.17
|
-147.62
|
|||||
|
Minority Interest
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Consolidated Profit
|
--
|
--
|
--
|
-319.95
|
-269.86
|
-153.48
|
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
|
55.46
|
78.82
|
168.82
|
310.43
|
445.48
|
654.40
|
|||||
|
Minority Interest
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Non-Current Liabilities
|
--
|
--
|
38.22
|
45.95
|
49.10
|
42.77
|
|||||
|
Current Liabilities
|
4.08
|
17.78
|
36.58
|
30.04
|
40.25
|
22.45
|
|||||
|
Total Liabilities
|
63.63
|
96.60
|
243.61
|
386.42
|
534.82
|
719.62
|
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
|
1.46
|
11.02
|
63.72
|
77.58
|
83.24
|
50.35
|
|||||
|
Current Assets
|
58.09
|
85.59
|
179.89
|
308.84
|
451.58
|
669.27
|
|||||
|
Total Assets
|
63.63
|
96.60
|
243.61
|
386.42
|
534.82
|
719.62
|
|||||
|
Total Debt*
|
4.16
|
4.16
|
41.47
|
49.11
|
49.10
|
42.77
|
|||||
|
Net Current Assets
|
54.01
|
67.80
|
143.31
|
278.81
|
411.33
|
646.82
|
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
|
--
|
-93.62
|
-116.48
|
-279.97
|
-207.85
|
-113.92
|
|||||
|
Cash Flow from Investing Activities
|
--
|
--
|
--
|
71.68
|
143.24
|
3.90
|
|||||
|
Cash from Financing Activities
|
--
|
0.18
|
2.53
|
141.88
|
10.26
|
278.84
|
|||||
|
Net Cash Inflow / Outflow
|
--
|
--
|
--
|
-66.41
|
-54.36
|
168.81
|
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 ($)
|
-0.79
|
-1.28
|
-2.12
|
-3.72
|
-4.91
|
-2.87
|
|||||
|
Cash EPS ($)
|
--
|
-1.20
|
-2.05
|
-3.64
|
-4.87
|
-2.84
|
|||||
|
Adjusted Book Value ($)
|
--
|
0.87
|
1.93
|
3.64
|
8.19
|
12.71
|
|||||
|
Dividend per Share ($)
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Cash Flow per Share ($)
|
--
|
-1.04
|
-1.33
|
-3.28
|
-3.82
|
-2.21
|
|||||
|
Free Cash Flow per Share ($)
|
--
|
-1.04
|
-1.34
|
-3.38
|
-4.43
|
-2.23
|
Profitability Ratios |
TTM | Dec-24 | Dec-23 | Dec-22 | Dec-21 | Dec-20 | Dec-19 | Dec-18 | Dec-17 | Dec-16 | Dec-15 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
ROCE (%)
|
--
|
-78.99
|
-65.18
|
-74.34
|
-44.84
|
-24.57
|
|||||
|
ROE (%)
|
-110.53
|
-93.54
|
-77.50
|
-84.00
|
-48.58
|
-25.67
|
|||||
|
ROA (%)
|
-51.18
|
-68.09
|
-58.95
|
-68.92
|
-42.60
|
-23.88
|
|||||
|
EBIT Margin (%)
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Net Margin (%)
|
--
|
--
|
--
|
23,924.27
|
-24,807.15
|
17,066.13
|
|||||
|
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 (%)
|
60.44
|
40.93
|
39.19
|
-18.77
|
-72.85
|
-71.80
|
|||||
|
Net Profit Growth (%)
|
66.96
|
37.63
|
41.51
|
-18.83
|
-80.98
|
-90.08
|
|||||
|
EPS Growth (%)
|
67.60
|
0.40
|
0.43
|
0.24
|
-0.71
|
-0.80
|
|||||
|
Book Value Growth (%)
|
-47.76
|
--
|
--
|
--
|
--
|
--
|
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
|
--
|
-0.94
|
-1.29
|
-2.26
|
-1.99
|
-48.82
|
|||||
|
Price / Book Value
|
0.54
|
1.39
|
1.42
|
2.31
|
1.20
|
11.01
|
|||||
|
Dividend Yield (%)
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
EV/EBITDA
|
-0.50
|
-0.30
|
-0.58
|
-1.55
|
-0.58
|
-42.38
|
|||||
|
Close Price ($)
|
0.23
|
1.21
|
2.73
|
8.42
|
9.79
|
140.00
|
|||||
|
High Price ($)
|
1.56
|
3.36
|
8.73
|
10.19
|
157.98
|
157.96
|
|||||
|
Low Price ($)
|
0.22
|
0.54
|
1.48
|
2.54
|
8.44
|
41.61
|
|||||
|
Market Cap ($ Cr)
|
29.74
|
--
|
--
|
--
|
--
|
--
|
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
|
--
|
0.05
|
0.25
|
0.16
|
0.11
|
0.07
|
|||||
|
Short term debt to equity ratio
|
0.07
|
0.05
|
0.02
|
0.01
|
0.01
|
0.00
|
|||||
|
Current Ratio
|
14.23
|
4.81
|
4.92
|
10.28
|
11.22
|
29.81
|
|||||
|
Quick Ratio
|
14.23
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Interest Coverage
|
--
|
--
|
--
|
-87.78
|
-117.52
|
-36.41
|
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 (%)
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Asset Turnover
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Receivable days
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Inventory Days
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Payable days
|
--
|
--
|
196.16
|
339.14
|
1,034.83
|
1,555.55
|
|||||
|
Cash Conversion Cycle
|
--
|
--
|
--
|
--
|
--
|
--
|