Market cap
$258 Mln
Revenue (TTM)
$0 Mln
P/E Ratio
--
P/B Ratio
8.1
Div. Yield
0 %
Income Statement ($ 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
|
0.67
|
--
|
1.29
|
1.18
|
1.05
|
0.22
|
|||||
|
Gross Profit
|
-0.38
|
--
|
-1.29
|
-1.18
|
-1.05
|
-0.22
|
|||||
|
Operating Expenses
|
107.38
|
104.03
|
75.65
|
68.68
|
56.65
|
57.04
|
|||||
|
Operating Profit (EBIT)
|
-107.38
|
-104.03
|
-75.65
|
-68.68
|
-56.65
|
-57.04
|
|||||
|
Other Income
|
--
|
--
|
--
|
1.42
|
0.02
|
0.61
|
|||||
|
Profit before Tax
|
-106.72
|
-102.02
|
-71.17
|
-67.06
|
-56.62
|
-56.42
|
|||||
|
Provision for Tax
|
-0.01
|
--
|
--
|
-1.61
|
-0.21
|
-0.59
|
|||||
|
Profit after Tax (Net Income)
|
-106.72
|
-102.02
|
-71.17
|
-65.45
|
-56.41
|
-55.84
|
|||||
|
Minority Interest
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Consolidated Profit
|
--
|
--
|
--
|
-67.06
|
-56.62
|
-56.42
|
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
|
31.80
|
57.83
|
140.48
|
118.60
|
109.27
|
158.10
|
|||||
|
Minority Interest
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Non-Current Liabilities
|
20.59
|
31.46
|
45.68
|
6.09
|
2.64
|
1.29
|
|||||
|
Current Liabilities
|
42.78
|
33.90
|
14.69
|
14.72
|
11.63
|
9.97
|
|||||
|
Total Liabilities
|
137.95
|
123.18
|
200.85
|
139.20
|
123.54
|
169.36
|
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
|
1.53
|
2.51
|
4.60
|
7.80
|
8.20
|
18.38
|
|||||
|
Current Assets
|
93.64
|
120.68
|
196.25
|
131.39
|
115.34
|
150.98
|
|||||
|
Total Assets
|
137.95
|
123.18
|
200.85
|
139.40
|
123.54
|
169.36
|
|||||
|
Total Debt*
|
46.95
|
46.87
|
46.59
|
6.78
|
3.37
|
1.29
|
|||||
|
Net Current Assets
|
50.86
|
86.78
|
181.56
|
116.68
|
103.71
|
141.01
|
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
|
--
|
-91.91
|
-70.68
|
-57.76
|
-48.15
|
-35.97
|
|||||
|
Cash Flow from Investing Activities
|
--
|
67.00
|
-53.65
|
-5.40
|
42.80
|
-117.18
|
|||||
|
Cash from Financing Activities
|
--
|
11.40
|
125.97
|
72.79
|
0.61
|
149.81
|
|||||
|
Net Cash Inflow / Outflow
|
--
|
--
|
--
|
9.62
|
-4.72
|
-3.34
|
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 ($)
|
-1.69
|
-1.62
|
-1.15
|
-1.61
|
-2.39
|
-3.08
|
|||||
|
Cash EPS ($)
|
--
|
-1.61
|
-1.14
|
-1.59
|
-2.36
|
-3.07
|
|||||
|
Adjusted Book Value ($)
|
--
|
0.92
|
2.27
|
2.91
|
4.62
|
8.73
|
|||||
|
Dividend per Share ($)
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Cash Flow per Share ($)
|
--
|
-1.46
|
-1.14
|
-1.42
|
-2.04
|
-1.99
|
|||||
|
Free Cash Flow per Share ($)
|
--
|
-1.46
|
-1.15
|
-1.43
|
-2.05
|
-2.02
|
Profitability Ratios |
TTM | Dec-24 | Dec-23 | Dec-22 | Dec-21 | Dec-20 | Dec-19 | Dec-18 | Dec-17 | Dec-16 | Dec-15 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
ROCE (%)
|
--
|
-69.93
|
-45.56
|
-54.99
|
-41.48
|
-88.51
|
|||||
|
ROE (%)
|
-186.26
|
-102.90
|
-54.94
|
-57.44
|
-42.20
|
-89.43
|
|||||
|
ROA (%)
|
-65.21
|
-62.97
|
-41.86
|
-49.82
|
-38.52
|
-51.39
|
|||||
|
EBIT Margin (%)
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Net Margin (%)
|
--
|
--
|
--
|
-4,621.96
|
-313,405.56
|
-9,093.97
|
|||||
|
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 (%)
|
-39.51
|
-42.22
|
-10.15
|
-20.43
|
0.03
|
-174.16
|
|||||
|
Net Profit Growth (%)
|
-38.39
|
-43.35
|
-8.74
|
-16.01
|
-1.03
|
-199.91
|
|||||
|
EPS Growth (%)
|
-23.75
|
-0.41
|
0.28
|
0.33
|
0.23
|
-1.51
|
|||||
|
Book Value Growth (%)
|
-74.29
|
--
|
--
|
--
|
--
|
--
|
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
|
--
|
-1.71
|
-3.70
|
-0.65
|
-2.86
|
-6.69
|
|||||
|
Price / Book Value
|
8.12
|
3.01
|
1.87
|
0.36
|
1.48
|
2.36
|
|||||
|
Dividend Yield (%)
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
EV/EBITDA
|
-4.25
|
-1.04
|
-1.62
|
1.15
|
-0.94
|
-1.68
|
|||||
|
Close Price ($)
|
0.91
|
2.77
|
4.26
|
1.05
|
6.82
|
20.64
|
|||||
|
High Price ($)
|
7.80
|
7.80
|
7.33
|
7.98
|
29.46
|
31.65
|
|||||
|
Low Price ($)
|
0.88
|
2.39
|
0.99
|
0.99
|
5.33
|
16.10
|
|||||
|
Market Cap ($ Cr)
|
258.25
|
--
|
--
|
--
|
--
|
--
|
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
|
0.65
|
0.81
|
0.33
|
0.06
|
0.03
|
0.01
|
|||||
|
Short term debt to equity ratio
|
0.83
|
0.28
|
0.01
|
0.01
|
0.01
|
0.00
|
|||||
|
Current Ratio
|
2.19
|
3.56
|
13.36
|
8.93
|
9.92
|
15.14
|
|||||
|
Quick Ratio
|
2.19
|
--
|
--
|
8.94
|
9.92
|
16.38
|
|||||
|
Interest Coverage
|
-17.92
|
-19.36
|
-22.70
|
-42.55
|
-2,592.00
|
-154.16
|
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
|
--
|
--
|
-32.46
|
-27.46
|
-2,155.39
|
-20,794.00
|
|||||
|
Payable days
|
--
|
--
|
523.60
|
766.19
|
948.37
|
3,341.11
|
|||||
|
Cash Conversion Cycle
|
--
|
--
|
--
|
--
|
--
|
--
|