Market cap
$1,077 Mln
Revenue (TTM)
$4 Mln
P/E Ratio
--
P/B Ratio
76.8
Div. Yield
0 %
Income Statement ($ Mln) |
TTM | Dec-24 | Dec-23 | Dec-22 | Dec-21 | Dec-20 | Dec-19 | Dec-18 | Dec-17 | Dec-16 | Dec-15 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Operating Revenue
|
4.21
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Cost of Revenue
|
0.05
|
0.06
|
0.11
|
0.11
|
0.12
|
--
|
|||||
|
Gross Profit
|
0.05
|
-0.06
|
-0.11
|
-0.11
|
-0.12
|
--
|
|||||
|
Operating Expenses
|
230.11
|
6.27
|
13.37
|
17.90
|
5.65
|
5.65
|
|||||
|
Operating Profit (EBIT)
|
-226.00
|
-6.32
|
-13.48
|
-17.90
|
-5.65
|
-5.65
|
|||||
|
Other Income
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Profit before Tax
|
-217.34
|
-6.46
|
-22.28
|
-39.67
|
-10.90
|
-10.90
|
|||||
|
Provision for Tax
|
7.48
|
-0.30
|
-2.35
|
-0.94
|
-0.02
|
-0.02
|
|||||
|
Profit after Tax (Net Income)
|
-225.11
|
-6.17
|
-19.94
|
-38.73
|
-10.88
|
-10.88
|
|||||
|
Minority Interest
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Consolidated Profit
|
--
|
--
|
--
|
--
|
-20.32
|
-12.01
|
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
|
445.14
|
9.25
|
-0.13
|
11.34
|
39.32
|
30.29
|
|||||
|
Minority Interest
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Non-Current Liabilities
|
508.39
|
0.01
|
0.32
|
2.65
|
3.69
|
3.83
|
|||||
|
Current Liabilities
|
55.79
|
3.50
|
5.06
|
5.66
|
19.70
|
21.42
|
|||||
|
Total Liabilities
|
1,065.10
|
12.76
|
5.26
|
19.65
|
62.71
|
55.53
|
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
|
447.36
|
7.62
|
1.62
|
10.72
|
51.51
|
51.52
|
|||||
|
Current Assets
|
561.95
|
5.14
|
3.64
|
8.93
|
11.20
|
4.01
|
|||||
|
Total Assets
|
1,571.26
|
12.76
|
5.26
|
19.65
|
62.71
|
25.25
|
|||||
|
Total Debt*
|
496.76
|
0.15
|
1.05
|
1.34
|
1.96
|
3.78
|
|||||
|
Net Current Assets
|
--
|
1.64
|
-1.42
|
3.27
|
-8.50
|
-17.41
|
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
|
--
|
-1.48
|
-10.92
|
-12.13
|
-3.87
|
-3.87
|
|||||
|
Cash Flow from Investing Activities
|
--
|
--
|
--
|
--
|
14.49
|
14.49
|
|||||
|
Cash from Financing Activities
|
--
|
4.04
|
5.91
|
10.87
|
-8.73
|
-8.73
|
|||||
|
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 ($)
|
-22.78
|
-6.29
|
-32.00
|
-329.87
|
-121.88
|
-12,093.40
|
|||||
|
Cash EPS ($)
|
--
|
-6.23
|
-31.81
|
-328.94
|
-120.65
|
-11,954.14
|
|||||
|
Adjusted Book Value ($)
|
--
|
9.43
|
--
|
96.63
|
440.34
|
33,652.08
|
|||||
|
Dividend per Share ($)
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Cash Flow per Share ($)
|
--
|
-1.51
|
-17.53
|
-103.30
|
-43.36
|
-4,302.18
|
|||||
|
Free Cash Flow per Share ($)
|
--
|
-1.51
|
-17.53
|
-103.30
|
-43.36
|
-4,302.18
|
Profitability Ratios |
TTM | Dec-24 | Dec-23 | Dec-22 | Dec-21 | Dec-20 | Dec-19 | Dec-18 | Dec-17 | Dec-16 | Dec-15 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
ROCE (%)
|
--
|
-119.39
|
-292.95
|
-143.53
|
-28.89
|
-28.58
|
|||||
|
ROE (%)
|
-99.42
|
-135.21
|
-355.47
|
-152.87
|
-31.27
|
-31.61
|
|||||
|
ROA (%)
|
-28.35
|
-68.45
|
-160.06
|
-94.04
|
-18.41
|
-20.26
|
|||||
|
EBIT Margin (%)
|
-206.29
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Net Margin (%)
|
-5,353.06
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Cash Profit Margin (%)
|
1.71
|
--
|
--
|
--
|
--
|
--
|
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 (%)
|
1,166.42
|
--
|
--
|
--
|
--
|
--
|
|||||
|
EBIT Growth (%)
|
-182.15
|
70.71
|
-24.26
|
-82.31
|
-82.37
|
74.20
|
|||||
|
Net Profit Growth (%)
|
-7,110.98
|
69.06
|
48.52
|
-255.81
|
--
|
57.14
|
|||||
|
EPS Growth (%)
|
-407.85
|
0.80
|
0.90
|
-1.71
|
0.99
|
0.24
|
|||||
|
Book Value Growth (%)
|
841.44
|
--
|
--
|
--
|
--
|
--
|
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
|
--
|
-0.29
|
-0.01
|
-0.01
|
-0.03
|
0.00
|
|||||
|
Price / Book Value
|
76.81
|
0.19
|
-1.04
|
0.04
|
0.01
|
0.00
|
|||||
|
Dividend Yield (%)
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
EV/EBITDA
|
-0.46
|
0.42
|
0.04
|
0.29
|
0.61
|
-0.32
|
|||||
|
Close Price ($)
|
2.51
|
1.82
|
4.07
|
64.41
|
1,482.00
|
1,037.40
|
|||||
|
High Price ($)
|
17.75
|
17.75
|
135.85
|
1,533.68
|
4,957.21
|
4,370.00
|
|||||
|
Low Price ($)
|
0.66
|
1.16
|
2.85
|
22.42
|
915.80
|
722.00
|
|||||
|
Market Cap ($ Cr)
|
1,077.35
|
--
|
--
|
--
|
--
|
--
|
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
|
--
|
0.02
|
-8.25
|
0.12
|
0.05
|
0.12
|
|||||
|
Short term debt to equity ratio
|
0.00
|
0.02
|
-8.10
|
0.12
|
0.05
|
0.12
|
|||||
|
Current Ratio
|
10.07
|
1.47
|
0.72
|
1.58
|
0.57
|
0.19
|
|||||
|
Quick Ratio
|
10.07
|
--
|
--
|
1.69
|
0.46
|
--
|
|||||
|
Interest Coverage
|
-648.86
|
-128.65
|
-494,215.60
|
-671.17
|
-9.03
|
-4.95
|
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
|
0.01
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Receivable days
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Inventory Days
|
--
|
--
|
-2,146.29
|
2,699.57
|
7,010.81
|
--
|
|||||
|
Payable days
|
--
|
11,988.91
|
6,383.57
|
4,000.55
|
14,314.95
|
--
|
|||||
|
Cash Conversion Cycle
|
--
|
--
|
--
|
--
|
--
|
--
|