Market cap
$81 Mln
Revenue (TTM)
$0 Mln
P/E Ratio
--
P/B Ratio
36.2
Div. Yield
0 %
Income Statement ($ Mln) |
TTM | Dec-24 | Dec-23 | Dec-22 | Dec-21 | Dec-20 | Dec-19 | Dec-18 | Dec-17 | Dec-16 | Dec-15 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Operating Revenue
|
0.07
|
0.06
|
0.00
|
10.00
|
14.00
|
2.00
|
|||||
|
Cost of Revenue
|
4.02
|
3.93
|
0.00
|
0.31
|
1.60
|
0.80
|
|||||
|
Gross Profit
|
-3.95
|
-3.87
|
-0.78
|
-0.31
|
12.40
|
1.20
|
|||||
|
Operating Expenses
|
26.58
|
40.94
|
25.41
|
26.91
|
25.30
|
20.98
|
|||||
|
Operating Profit (EBIT)
|
-30.29
|
-48.74
|
-25.41
|
-26.91
|
-12.90
|
-19.78
|
|||||
|
Other Income
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Profit before Tax
|
-42.38
|
-49.82
|
-27.26
|
-28.01
|
-12.78
|
-19.77
|
|||||
|
Provision for Tax
|
--
|
-49.82
|
0.00
|
-0.28
|
0.21
|
-0.08
|
|||||
|
Profit after Tax (Net Income)
|
-42.38
|
-49.82
|
-27.26
|
-27.73
|
-12.99
|
-19.69
|
|||||
|
Minority Interest
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Consolidated Profit
|
--
|
--
|
--
|
--
|
-12.78
|
-19.77
|
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
|
-9.71
|
-13.10
|
9.00
|
17.23
|
20.47
|
15.30
|
|||||
|
Minority Interest
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Non-Current Liabilities
|
0.60
|
0.72
|
10.25
|
9.29
|
0.02
|
0.40
|
|||||
|
Current Liabilities
|
15.10
|
16.05
|
9.53
|
4.51
|
11.17
|
18.20
|
|||||
|
Total Liabilities
|
21.08
|
3.67
|
28.78
|
31.04
|
31.66
|
33.91
|
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
|
0.82
|
0.90
|
8.07
|
3.39
|
9.66
|
0.52
|
|||||
|
Current Assets
|
5.16
|
2.77
|
20.71
|
27.64
|
22.00
|
33.39
|
|||||
|
Total Assets
|
21.08
|
3.67
|
28.78
|
31.04
|
31.66
|
33.91
|
|||||
|
Total Debt*
|
11.15
|
11.24
|
16.08
|
10.12
|
7.15
|
0.46
|
|||||
|
Net Current Assets
|
-9.94
|
-13.28
|
11.18
|
23.13
|
10.83
|
15.19
|
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
|
--
|
-30.12
|
-23.84
|
-25.11
|
-20.87
|
-6.38
|
|||||
|
Cash Flow from Investing Activities
|
--
|
-0.16
|
-3.97
|
-0.87
|
-1.62
|
-0.26
|
|||||
|
Cash from Financing Activities
|
--
|
17.55
|
19.79
|
21.51
|
21.46
|
20.86
|
|||||
|
Net Cash Inflow / Outflow
|
--
|
--
|
--
|
--
|
--
|
14.22
|
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 ($)
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Cash EPS ($)
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Adjusted Book Value ($)
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Dividend per Share ($)
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Cash Flow per Share ($)
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Free Cash Flow per Share ($)
|
--
|
--
|
--
|
--
|
--
|
--
|
Profitability Ratios |
TTM | Dec-24 | Dec-23 | Dec-22 | Dec-21 | Dec-20 | Dec-19 | Dec-18 | Dec-17 | Dec-16 | Dec-15 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
ROCE (%)
|
--
|
-429.01
|
-103.98
|
-100.89
|
-59.89
|
-142.95
|
|||||
|
ROE (%)
|
--
|
2,432.03
|
-207.83
|
-147.11
|
-72.64
|
-145.62
|
|||||
|
ROA (%)
|
-134.81
|
-307.07
|
-91.15
|
-88.46
|
-39.63
|
-81.03
|
|||||
|
EBIT Margin (%)
|
-67,794.81
|
-82,555.46
|
-657,228.52
|
-269.12
|
-88.50
|
-987.64
|
|||||
|
Net Margin (%)
|
-63,194.11
|
-86,888.57
|
-719,859.94
|
-277.31
|
-92.80
|
-984.57
|
|||||
|
Cash Profit Margin (%)
|
-0.07
|
--
|
--
|
--
|
--
|
--
|
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 (%)
|
663.82
|
14.14
|
-1.00
|
-0.29
|
6.00
|
--
|
|||||
|
EBIT Growth (%)
|
-50.87
|
-90.18
|
7.51
|
-117.19
|
37.27
|
7.30
|
|||||
|
Net Profit Growth (%)
|
-30.63
|
-82.75
|
1.69
|
-113.45
|
34.02
|
6.18
|
|||||
|
EPS Growth (%)
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Book Value Growth (%)
|
--
|
--
|
--
|
--
|
--
|
--
|
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
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Price / Book Value
|
36.17
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Dividend Yield (%)
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
EV/EBITDA
|
-5.41
|
-0.20
|
-0.05
|
0.48
|
1.01
|
1.42
|
|||||
|
Close Price ($)
|
1.10
|
11.68
|
166.40
|
130.40
|
320.00
|
484.80
|
|||||
|
High Price ($)
|
124.80
|
205.60
|
468.00
|
327.20
|
617.60
|
553.60
|
|||||
|
Low Price ($)
|
1.06
|
6.16
|
84.00
|
120.00
|
264.80
|
88.80
|
|||||
|
Market Cap ($ Cr)
|
80.75
|
--
|
--
|
--
|
--
|
--
|
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
|
--
|
-0.86
|
1.79
|
0.59
|
0.35
|
0.03
|
|||||
|
Short term debt to equity ratio
|
-1.09
|
-0.80
|
0.65
|
0.05
|
0.35
|
0.01
|
|||||
|
Current Ratio
|
0.34
|
0.17
|
2.17
|
6.13
|
1.97
|
1.83
|
|||||
|
Quick Ratio
|
0.34
|
0.17
|
2.16
|
5.34
|
1.90
|
1.75
|
|||||
|
Interest Coverage
|
-16.75
|
-19.05
|
-10.49
|
-19.50
|
-31.95
|
-1,159.07
|
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 (%)
|
415.69
|
546.83
|
16,491.07
|
18.45
|
15.35
|
155.90
|
|||||
|
Asset Turnover
|
0.00
|
0.00
|
0.00
|
0.32
|
0.43
|
0.08
|
|||||
|
Receivable days
|
--
|
2,987.85
|
119,074.88
|
72.93
|
68.70
|
293.41
|
|||||
|
Inventory Days
|
--
|
5.11
|
177,380.76
|
2,553.69
|
266.00
|
343.51
|
|||||
|
Payable days
|
--
|
183.82
|
153,423.08
|
1,807.29
|
351.07
|
685.53
|
|||||
|
Cash Conversion Cycle
|
--
|
2,809.13
|
143,032.56
|
819.33
|
-16.37
|
-48.62
|