Market cap
$15 Mln
Revenue (TTM)
$1 Mln
P/E Ratio
--
P/B Ratio
7.7
Div. Yield
0 %
Income Statement ($ Mln) |
TTM | Dec-24 | Dec-23 | Dec-22 | Dec-21 | Dec-20 | Dec-19 | Dec-18 | Dec-17 | Dec-16 | Dec-15 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Operating Revenue
|
1.00
|
0.46
|
9.99
|
10.66
|
--
|
--
|
|||||
|
Cost of Revenue
|
17.76
|
48.74
|
53.91
|
0.44
|
0.42
|
0.38
|
|||||
|
Gross Profit
|
-16.76
|
-48.29
|
-43.91
|
-0.44
|
-0.42
|
-0.38
|
|||||
|
Operating Expenses
|
81.64
|
56.01
|
20.62
|
82.51
|
105.62
|
94.47
|
|||||
|
Operating Profit (EBIT)
|
-98.40
|
-104.30
|
-64.54
|
-82.95
|
-105.62
|
-94.47
|
|||||
|
Other Income
|
--
|
--
|
--
|
--
|
--
|
-0.05
|
|||||
|
Profit before Tax
|
-18.14
|
-105.62
|
-119.76
|
-82.51
|
-105.58
|
-93.96
|
|||||
|
Provision for Tax
|
0.12
|
--
|
0.19
|
-0.82
|
-0.97
|
-0.94
|
|||||
|
Profit after Tax (Net Income)
|
-18.14
|
-105.62
|
-119.76
|
-82.51
|
-104.61
|
-93.02
|
|||||
|
Minority Interest
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Consolidated Profit
|
--
|
--
|
--
|
--
|
-105.58
|
-93.96
|
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
|
-0.56
|
57.01
|
-17.15
|
4.06
|
62.54
|
81.94
|
|||||
|
Minority Interest
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Non-Current Liabilities
|
2.03
|
2.39
|
0.80
|
0.88
|
0.89
|
1.33
|
|||||
|
Current Liabilities
|
32.90
|
27.30
|
71.18
|
33.42
|
26.46
|
21.24
|
|||||
|
Total Liabilities
|
67.28
|
86.69
|
54.83
|
38.36
|
89.89
|
104.51
|
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
|
2.72
|
3.05
|
0.45
|
1.06
|
1.50
|
1.91
|
|||||
|
Current Assets
|
31.65
|
83.65
|
54.39
|
37.31
|
88.39
|
102.59
|
|||||
|
Total Assets
|
67.28
|
86.69
|
54.83
|
38.36
|
89.89
|
104.51
|
|||||
|
Total Debt*
|
2.50
|
2.80
|
0.78
|
1.98
|
2.12
|
2.81
|
|||||
|
Net Current Assets
|
-1.25
|
56.35
|
-16.80
|
3.88
|
61.93
|
81.36
|
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
|
--
|
-84.31
|
-55.17
|
-78.09
|
-90.73
|
-78.21
|
|||||
|
Cash Flow from Investing Activities
|
--
|
--
|
13.87
|
13.17
|
12.43
|
-19.47
|
|||||
|
Cash from Financing Activities
|
--
|
113.81
|
74.54
|
27.69
|
74.72
|
136.29
|
|||||
|
Net Cash Inflow / Outflow
|
--
|
--
|
--
|
--
|
--
|
38.62
|
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 ($)
|
-0.11
|
-0.77
|
-1.42
|
-1.65
|
-4.00
|
-3.85
|
|||||
|
Cash EPS ($)
|
--
|
-0.77
|
-1.42
|
-1.64
|
-3.98
|
-3.84
|
|||||
|
Adjusted Book Value ($)
|
--
|
0.42
|
--
|
0.08
|
2.39
|
3.39
|
|||||
|
Dividend per Share ($)
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Cash Flow per Share ($)
|
--
|
-0.61
|
-0.65
|
-1.56
|
-3.47
|
-3.24
|
|||||
|
Free Cash Flow per Share ($)
|
--
|
-0.61
|
-0.65
|
-1.56
|
-3.47
|
-3.24
|
Profitability Ratios |
TTM | Dec-24 | Dec-23 | Dec-22 | Dec-21 | Dec-20 | Dec-19 | Dec-18 | Dec-17 | Dec-16 | Dec-15 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
ROCE (%)
|
--
|
-486.39
|
2,318.52
|
-233.41
|
-140.03
|
-155.82
|
|||||
|
ROE (%)
|
--
|
-529.97
|
1,830.54
|
-247.77
|
-144.82
|
-162.42
|
|||||
|
ROA (%)
|
-13.30
|
-149.27
|
-257.01
|
-128.66
|
-107.63
|
-121.68
|
|||||
|
EBIT Margin (%)
|
-10,073.57
|
-22,922.86
|
-645.80
|
-774.00
|
--
|
--
|
|||||
|
Net Margin (%)
|
-1,815.62
|
-23,214.07
|
-1,198.47
|
-774.00
|
--
|
172,262.96
|
|||||
|
Cash Profit Margin (%)
|
0.00
|
--
|
--
|
--
|
--
|
--
|
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 (%)
|
573.46
|
-0.95
|
-0.06
|
--
|
--
|
--
|
|||||
|
EBIT Growth (%)
|
-9.05
|
-61.62
|
21.78
|
21.88
|
-11.81
|
-107.24
|
|||||
|
Net Profit Growth (%)
|
90.32
|
11.81
|
-45.15
|
21.13
|
-12.46
|
-104.91
|
|||||
|
EPS Growth (%)
|
93.16
|
0.46
|
0.14
|
0.59
|
-0.04
|
-0.77
|
|||||
|
Book Value Growth (%)
|
-109.44
|
--
|
--
|
--
|
--
|
--
|
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
|
--
|
-1.11
|
-2.36
|
-0.46
|
-2.24
|
-5.71
|
|||||
|
Price / Book Value
|
7.72
|
2.06
|
-16.46
|
9.35
|
3.75
|
6.48
|
|||||
|
Dividend Yield (%)
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
EV/EBITDA
|
-9.71
|
-0.39
|
-3.61
|
-0.11
|
-1.48
|
-4.65
|
|||||
|
Close Price ($)
|
0.60
|
0.86
|
3.35
|
0.76
|
8.95
|
22.01
|
|||||
|
High Price ($)
|
10.62
|
10.62
|
3.42
|
9.49
|
29.80
|
57.39
|
|||||
|
Low Price ($)
|
0.30
|
0.77
|
0.70
|
0.50
|
8.51
|
13.58
|
|||||
|
Market Cap ($ Cr)
|
14.86
|
--
|
--
|
--
|
--
|
--
|
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
|
--
|
0.05
|
-0.05
|
0.49
|
0.03
|
0.03
|
|||||
|
Short term debt to equity ratio
|
-0.83
|
0.01
|
-0.04
|
0.27
|
0.02
|
0.02
|
|||||
|
Current Ratio
|
0.96
|
3.06
|
0.76
|
1.12
|
3.34
|
4.83
|
|||||
|
Quick Ratio
|
0.96
|
--
|
0.72
|
0.96
|
3.36
|
4.86
|
|||||
|
Interest Coverage
|
--
|
--
|
--
|
-186.67
|
-190.30
|
-168.99
|
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 (%)
|
1,666.97
|
--
|
2.85
|
2.58
|
--
|
--
|
|||||
|
Asset Turnover
|
0.01
|
0.01
|
0.21
|
0.17
|
--
|
--
|
|||||
|
Receivable days
|
--
|
228.78
|
10.23
|
13.71
|
--
|
--
|
|||||
|
Inventory Days
|
--
|
24.60
|
29.15
|
1,986.51
|
-453.26
|
-485.40
|
|||||
|
Payable days
|
--
|
23.14
|
21.26
|
5,795.55
|
4,445.05
|
4,533.43
|
|||||
|
Cash Conversion Cycle
|
--
|
230.25
|
18.12
|
-3,795.33
|
--
|
--
|