Market cap
$13 Mln
Revenue (TTM)
$0 Mln
P/E Ratio
--
P/B Ratio
1.3
Div. Yield
0 %
Income Statement ($ Mln) |
TTM | Dec-24 | Dec-23 | Dec-22 | Dec-21 | Dec-20 | Dec-19 | Dec-18 | Dec-17 | Dec-16 | Dec-15 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Operating Revenue
|
0.00
|
0.00
|
0.00
|
0.05
|
0.00
|
--
|
|||||
|
Cost of Revenue
|
2.55
|
2.32
|
0.04
|
0.18
|
2.96
|
0.49
|
|||||
|
Gross Profit
|
-2.55
|
-2.32
|
-0.09
|
-0.13
|
4,445.00
|
-0.49
|
|||||
|
Operating Expenses
|
2.87
|
2.96
|
8.63
|
5.72
|
10.84
|
1.08
|
|||||
|
Operating Profit (EBIT)
|
-5.42
|
-5.28
|
-8.78
|
-12.23
|
-10.84
|
-1.08
|
|||||
|
Other Income
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Profit before Tax
|
-5.24
|
-5.03
|
-8.41
|
-12.14
|
-10.83
|
-0.98
|
|||||
|
Provision for Tax
|
0.42
|
--
|
0.00
|
-0.09
|
127.00
|
0.05
|
|||||
|
Profit after Tax (Net Income)
|
-4.81
|
-4.24
|
-8.41
|
-12.14
|
-10.83
|
-1.03
|
|||||
|
Minority Interest
|
0.43
|
0.79
|
--
|
--
|
--
|
--
|
|||||
|
Consolidated Profit
|
--
|
--
|
--
|
--
|
-10.83
|
-0.98
|
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
|
9.22
|
6.88
|
6.10
|
12.56
|
20.08
|
0.58
|
|||||
|
Minority Interest
|
0.43
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Non-Current Liabilities
|
0.19
|
--
|
--
|
0.08
|
0.15
|
0.00
|
|||||
|
Current Liabilities
|
0.64
|
0.63
|
0.41
|
0.47
|
0.58
|
0.16
|
|||||
|
Total Liabilities
|
8.09
|
5.37
|
6.51
|
13.11
|
20.82
|
0.74
|
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
|
1.66
|
1.08
|
0.13
|
0.24
|
0.24
|
0.03
|
|||||
|
Current Assets
|
5.79
|
4.29
|
6.38
|
12.88
|
20.58
|
0.72
|
|||||
|
Total Assets
|
8.09
|
5.37
|
6.51
|
13.11
|
20.82
|
0.74
|
|||||
|
Total Debt*
|
0.24
|
--
|
0.08
|
0.15
|
0.20
|
0.04
|
|||||
|
Net Current Assets
|
5.14
|
3.66
|
5.97
|
12.40
|
20.00
|
0.56
|
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
|
--
|
-4.39
|
-6.53
|
-7.26
|
-8.45
|
-1.10
|
|||||
|
Cash Flow from Investing Activities
|
--
|
2.24
|
6.16
|
-11.21
|
-0.06
|
-0.06
|
|||||
|
Cash from Financing Activities
|
--
|
2.39
|
-0.40
|
0.00
|
28.02
|
1.72
|
|||||
|
Net Cash Inflow / Outflow
|
--
|
--
|
--
|
--
|
--
|
--
|
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 ($)
|
-1.50
|
-1.43
|
-4.13
|
-5.89
|
-5.51
|
-0.80
|
|||||
|
Cash EPS ($)
|
--
|
-1.40
|
-4.06
|
-5.81
|
-5.49
|
-0.78
|
|||||
|
Adjusted Book Value ($)
|
--
|
2.32
|
3.00
|
6.10
|
10.22
|
0.45
|
|||||
|
Dividend per Share ($)
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Cash Flow per Share ($)
|
--
|
-1.48
|
-3.21
|
-3.52
|
-4.30
|
-0.85
|
|||||
|
Free Cash Flow per Share ($)
|
--
|
-1.48
|
-3.23
|
-3.66
|
-4.33
|
-0.85
|
Profitability Ratios |
TTM | Dec-24 | Dec-23 | Dec-22 | Dec-21 | Dec-20 | Dec-19 | Dec-18 | Dec-17 | Dec-16 | Dec-15 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
ROCE (%)
|
--
|
-64.90
|
-88.98
|
-73.58
|
-103.56
|
-315.73
|
|||||
|
ROE (%)
|
-54.43
|
-65.32
|
-90.10
|
-74.38
|
-104.80
|
-851.30
|
|||||
|
ROA (%)
|
-68.99
|
-71.38
|
-85.68
|
-71.56
|
-100.46
|
-211.98
|
|||||
|
EBIT Margin (%)
|
-1,719,929.84
|
-1,211,262.84
|
-1,250,668.45
|
-24,075.57
|
-243,836.90
|
--
|
|||||
|
Net Margin (%)
|
-1,526,308.57
|
-972,247.71
|
-1,250,744.05
|
-26,266.93
|
-243,622.81
|
--
|
|||||
|
Cash Profit Margin (%)
|
-21.22
|
--
|
--
|
--
|
--
|
--
|
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 (%)
|
-49.84
|
-0.35
|
-0.99
|
9.40
|
--
|
--
|
|||||
|
EBIT Growth (%)
|
20.64
|
37.16
|
24.46
|
-2.65
|
-906.06
|
-9.87
|
|||||
|
Net Profit Growth (%)
|
15.68
|
49.57
|
30.76
|
-12.10
|
-949.36
|
84.67
|
|||||
|
EPS Growth (%)
|
40.87
|
0.65
|
0.30
|
-0.07
|
-5.89
|
0.84
|
|||||
|
Book Value Growth (%)
|
7.65
|
--
|
--
|
--
|
--
|
--
|
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
|
--
|
-1.24
|
-0.70
|
-0.04
|
-0.55
|
--
|
|||||
|
Price / Book Value
|
1.26
|
0.77
|
0.96
|
0.04
|
0.30
|
--
|
|||||
|
Dividend Yield (%)
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
EV/EBITDA
|
-0.03
|
-0.22
|
0.03
|
1.10
|
1.30
|
--
|
|||||
|
Close Price ($)
|
2.54
|
1.78
|
2.87
|
2.47
|
30.30
|
--
|
|||||
|
High Price ($)
|
9.34
|
4.13
|
8.49
|
41.40
|
185.00
|
--
|
|||||
|
Low Price ($)
|
1.01
|
1.01
|
0.40
|
1.41
|
0.33
|
--
|
|||||
|
Market Cap ($ Cr)
|
13.34
|
--
|
--
|
--
|
--
|
--
|
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
|
--
|
--
|
0.01
|
0.01
|
0.01
|
0.07
|
|||||
|
Short term debt to equity ratio
|
0.01
|
--
|
0.03
|
0.01
|
0.01
|
0.07
|
|||||
|
Current Ratio
|
8.98
|
6.80
|
15.68
|
27.20
|
35.48
|
4.47
|
|||||
|
Quick Ratio
|
8.98
|
--
|
15.68
|
--
|
70.31
|
--
|
|||||
|
Interest Coverage
|
-70.58
|
--
|
--
|
-10.00
|
-0.09
|
-23.68
|
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 (%)
|
69.84
|
47.48
|
27.23
|
0.83
|
6.25
|
--
|
|||||
|
Asset Turnover
|
0.00
|
0.00
|
0.00
|
0.00
|
0.00
|
--
|
|||||
|
Receivable days
|
--
|
163.36
|
154.09
|
2.62
|
11.42
|
--
|
|||||
|
Inventory Days
|
--
|
0.00
|
0.01
|
-41,616.58
|
-2,489.78
|
--
|
|||||
|
Payable days
|
--
|
75.02
|
3,041.71
|
949.41
|
39.24
|
99.90
|
|||||
|
Cash Conversion Cycle
|
--
|
88.34
|
-2,887.61
|
-42,563.37
|
-2,517.60
|
--
|