Market cap
$371 Mln
Revenue (TTM)
$0 Mln
P/E Ratio
--
P/B Ratio
22.7
Div. Yield
0 %
Income Statement ($ Mln) |
TTM | Dec-24 | Dec-23 | Dec-22 | Dec-21 | Dec-20 | Dec-19 | Dec-18 | Dec-17 | Dec-16 | Dec-15 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Operating Revenue
|
--
|
0.04
|
0.10
|
0.19
|
0.27
|
1.07
|
|||||
|
Cost of Revenue
|
17.46
|
--
|
43.57
|
49.83
|
48.45
|
16.35
|
|||||
|
Gross Profit
|
8.50
|
0.04
|
-43.46
|
-49.63
|
0.27
|
1.07
|
|||||
|
Operating Expenses
|
56.42
|
56.22
|
52.25
|
58.53
|
56.99
|
24.27
|
|||||
|
Operating Profit (EBIT)
|
-56.38
|
-56.17
|
-52.15
|
-58.33
|
-56.72
|
-23.20
|
|||||
|
Other Income
|
--
|
--
|
--
|
--
|
0.05
|
0.12
|
|||||
|
Profit before Tax
|
-56.51
|
-56.24
|
-51.85
|
-62.62
|
-56.67
|
-23.08
|
|||||
|
Provision for Tax
|
0.04
|
-56.24
|
-0.17
|
4.29
|
-0.05
|
-0.12
|
|||||
|
Profit after Tax (Net Income)
|
-56.51
|
-56.24
|
-51.85
|
-66.92
|
-56.62
|
-22.96
|
|||||
|
Minority Interest
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Consolidated Profit
|
--
|
--
|
--
|
--
|
-56.67
|
-23.08
|
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
|
16.30
|
-12.63
|
-13.05
|
-19.48
|
29.75
|
35.38
|
|||||
|
Minority Interest
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Non-Current Liabilities
|
--
|
--
|
--
|
20.30
|
17.20
|
7.22
|
|||||
|
Current Liabilities
|
17.87
|
20.10
|
18.43
|
32.77
|
25.98
|
7.22
|
|||||
|
Total Liabilities
|
52.03
|
7.47
|
5.38
|
13.29
|
55.73
|
42.60
|
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
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Current Assets
|
34.16
|
7.47
|
5.38
|
13.29
|
55.73
|
42.60
|
|||||
|
Total Assets
|
52.03
|
7.47
|
5.38
|
13.29
|
55.73
|
42.60
|
|||||
|
Total Debt*
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Net Current Assets
|
16.30
|
-12.63
|
-13.05
|
-19.48
|
29.75
|
35.38
|
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
|
--
|
-31.10
|
-47.59
|
-57.55
|
-26.31
|
-16.55
|
|||||
|
Cash Flow from Investing Activities
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Cash from Financing Activities
|
--
|
32.78
|
40.45
|
14.89
|
40.27
|
31.25
|
|||||
|
Net Cash Inflow / Outflow
|
--
|
--
|
--
|
--
|
13.96
|
14.70
|
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 ($)
|
-1.32
|
-1.42
|
-1.90
|
-6.51
|
-7.21
|
-4.07
|
|||||
|
Cash EPS ($)
|
--
|
-1.42
|
-1.90
|
-6.51
|
-7.21
|
-4.07
|
|||||
|
Adjusted Book Value ($)
|
--
|
--
|
--
|
--
|
3.79
|
6.27
|
|||||
|
Dividend per Share ($)
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Cash Flow per Share ($)
|
--
|
-0.78
|
-1.74
|
-5.59
|
-3.35
|
-2.93
|
|||||
|
Free Cash Flow per Share ($)
|
--
|
-0.78
|
-1.74
|
-5.59
|
-3.35
|
-2.93
|
Profitability Ratios |
TTM | Dec-24 | Dec-23 | Dec-22 | Dec-21 | Dec-20 | Dec-19 | Dec-18 | Dec-17 | Dec-16 | Dec-15 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
ROCE (%)
|
--
|
438.14
|
318.76
|
-1,304.00
|
-173.87
|
-84.69
|
|||||
|
ROE (%)
|
--
|
438.14
|
318.76
|
-1,304.00
|
-173.87
|
-84.69
|
|||||
|
ROA (%)
|
-131.06
|
-875.40
|
-555.46
|
-193.91
|
-115.16
|
-66.02
|
|||||
|
EBIT Margin (%)
|
--
|
--
|
-50,792.13
|
-32,700.00
|
-21,165.30
|
-2,170.35
|
|||||
|
Net Margin (%)
|
--
|
-137,170.73
|
-50,336.89
|
-34,851.56
|
-17,637.69
|
-1,931.12
|
|||||
|
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 (%)
|
--
|
-0.60
|
-0.46
|
-0.28
|
-0.75
|
-0.37
|
|||||
|
EBIT Growth (%)
|
45.85
|
--
|
16.67
|
-10.69
|
-144.49
|
6.64
|
|||||
|
Net Profit Growth (%)
|
-8.01
|
-8.47
|
22.52
|
-18.19
|
-146.58
|
6.58
|
|||||
|
EPS Growth (%)
|
44.19
|
0.25
|
0.71
|
0.10
|
-0.77
|
0.16
|
|||||
|
Book Value Growth (%)
|
187.51
|
--
|
--
|
--
|
--
|
--
|
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
|
--
|
-2.26
|
-1.21
|
-0.79
|
-0.43
|
-0.65
|
|||||
|
Price / Book Value
|
22.75
|
-10.06
|
-4.79
|
-2.70
|
0.82
|
0.42
|
|||||
|
Dividend Yield (%)
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
EV/EBITDA
|
-0.54
|
-2.14
|
-1.10
|
-0.69
|
0.53
|
1.11
|
|||||
|
Close Price ($)
|
4.04
|
3.20
|
2.29
|
5.11
|
31.10
|
26.50
|
|||||
|
High Price ($)
|
4.50
|
4.50
|
8.15
|
32.71
|
53.76
|
45.00
|
|||||
|
Low Price ($)
|
1.38
|
1.38
|
1.30
|
3.56
|
22.20
|
10.50
|
|||||
|
Market Cap ($ Cr)
|
370.71
|
--
|
--
|
--
|
--
|
--
|
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
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Short term debt to equity ratio
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Current Ratio
|
1.91
|
0.37
|
0.29
|
0.41
|
2.14
|
5.90
|
|||||
|
Quick Ratio
|
1.91
|
--
|
--
|
0.41
|
--
|
5.90
|
|||||
|
Interest Coverage
|
--
|
--
|
--
|
-14.63
|
-1,070.25
|
--
|
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 (%)
|
--
|
--
|
--
|
38.02
|
6.34
|
1.87
|
|||||
|
Asset Turnover
|
--
|
0.01
|
0.01
|
0.01
|
0.01
|
0.03
|
|||||
|
Receivable days
|
--
|
--
|
258.87
|
85.61
|
25.21
|
7.86
|
|||||
|
Inventory Days
|
--
|
--
|
0.00
|
0.00
|
0.00
|
0.00
|
|||||
|
Payable days
|
--
|
--
|
75.89
|
101.43
|
73.79
|
72.78
|
|||||
|
Cash Conversion Cycle
|
--
|
--
|
182.97
|
-15.83
|
-48.57
|
-64.93
|