Market cap
$391 Mln
Revenue (TTM)
$85 Mln
P/E Ratio
--
P/B Ratio
4.5
Div. Yield
0 %
Income Statement ($ Mln) |
TTM | Dec-24 | Dec-23 | Dec-22 | Dec-21 | Dec-20 | Dec-19 | Dec-18 | Dec-17 | Dec-16 | Dec-15 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Operating Revenue
|
85.39
|
87.69
|
84.82
|
65.27
|
34.90
|
20.75
|
|||||
|
Cost of Revenue
|
15.75
|
15.25
|
11.42
|
7.57
|
2.51
|
2.20
|
|||||
|
Gross Profit
|
69.63
|
72.43
|
73.40
|
57.70
|
32.38
|
18.55
|
|||||
|
Operating Expenses
|
96.23
|
103.64
|
99.08
|
152.51
|
147.82
|
138.48
|
|||||
|
Operating Profit (EBIT)
|
-26.65
|
-31.20
|
-25.67
|
-94.81
|
-115.43
|
-119.94
|
|||||
|
Other Income
|
--
|
--
|
--
|
--
|
60.16
|
0.60
|
|||||
|
Profit before Tax
|
-22.62
|
-29.81
|
-20.87
|
-95.57
|
-55.28
|
-119.34
|
|||||
|
Provision for Tax
|
-0.39
|
-0.15
|
0.56
|
0.76
|
1.07
|
-0.99
|
|||||
|
Profit after Tax (Net Income)
|
-22.22
|
-29.67
|
-21.43
|
-96.33
|
-56.35
|
-119.34
|
|||||
|
Minority Interest
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Consolidated Profit
|
--
|
--
|
--
|
-95.57
|
-55.28
|
-119.34
|
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
|
87.49
|
92.00
|
100.99
|
109.22
|
180.11
|
105.84
|
|||||
|
Minority Interest
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Non-Current Liabilities
|
6.77
|
4.20
|
6.76
|
3.95
|
4.80
|
6.68
|
|||||
|
Current Liabilities
|
22.95
|
23.70
|
20.13
|
28.28
|
27.88
|
19.54
|
|||||
|
Total Liabilities
|
140.16
|
119.90
|
127.87
|
141.46
|
212.78
|
132.05
|
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
|
25.42
|
21.40
|
16.76
|
11.01
|
10.52
|
9.68
|
|||||
|
Current Assets
|
91.79
|
98.51
|
111.11
|
130.45
|
202.26
|
122.36
|
|||||
|
Total Assets
|
140.16
|
119.90
|
127.87
|
141.46
|
212.78
|
132.05
|
|||||
|
Total Debt*
|
3.12
|
0.82
|
1.42
|
1.77
|
3.63
|
3.98
|
|||||
|
Net Current Assets
|
68.84
|
74.81
|
90.98
|
102.16
|
174.39
|
102.83
|
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
|
--
|
-15.71
|
-27.23
|
-75.92
|
-102.56
|
-91.23
|
|||||
|
Cash Flow from Investing Activities
|
--
|
--
|
--
|
--
|
61.04
|
-2.79
|
|||||
|
Cash from Financing Activities
|
--
|
4.31
|
0.10
|
0.08
|
108.31
|
2.00
|
|||||
|
Net Cash Inflow / Outflow
|
--
|
--
|
--
|
--
|
66.80
|
-92.01
|
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 ($)
|
-0.49
|
-0.66
|
-0.49
|
-2.16
|
-1.29
|
-2.69
|
|||||
|
Cash EPS ($)
|
--
|
-0.65
|
-0.47
|
-2.14
|
-1.27
|
-2.68
|
|||||
|
Adjusted Book Value ($)
|
--
|
2.05
|
2.31
|
2.44
|
4.13
|
2.38
|
|||||
|
Dividend per Share ($)
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Cash Flow per Share ($)
|
--
|
-0.35
|
-0.62
|
-1.70
|
-2.35
|
-2.06
|
|||||
|
Free Cash Flow per Share ($)
|
--
|
-0.35
|
-0.62
|
-1.70
|
-2.37
|
-2.06
|
Profitability Ratios |
TTM | Dec-24 | Dec-23 | Dec-22 | Dec-21 | Dec-20 | Dec-19 | Dec-18 | Dec-17 | Dec-16 | Dec-15 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
ROCE (%)
|
--
|
-30.39
|
-20.08
|
-65.37
|
-38.39
|
-76.76
|
|||||
|
ROE (%)
|
-24.76
|
-30.74
|
-20.39
|
-66.59
|
-39.41
|
-78.32
|
|||||
|
ROA (%)
|
-13.56
|
-23.95
|
-15.91
|
-54.38
|
-32.68
|
-68.50
|
|||||
|
EBIT Margin (%)
|
-24.73
|
-35.58
|
-30.27
|
-145.27
|
-330.78
|
-578.00
|
|||||
|
Net Margin (%)
|
-26.03
|
-33.83
|
-25.26
|
-147.59
|
-59.28
|
-559.01
|
|||||
|
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 (%)
|
-1.34
|
0.03
|
0.30
|
0.87
|
0.68
|
--
|
|||||
|
EBIT Growth (%)
|
23.61
|
-21.54
|
72.92
|
17.86
|
3.75
|
-44.49
|
|||||
|
Net Profit Growth (%)
|
9.71
|
-38.45
|
77.76
|
-70.96
|
52.78
|
-51.28
|
|||||
|
EPS Growth (%)
|
11.92
|
-0.35
|
0.77
|
-0.67
|
0.52
|
-0.35
|
|||||
|
Book Value Growth (%)
|
-10.85
|
--
|
--
|
--
|
--
|
--
|
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
|
--
|
-11.84
|
-13.89
|
-2.26
|
-12.54
|
-18.41
|
|||||
|
Price / Book Value
|
4.47
|
3.82
|
2.95
|
2.00
|
3.92
|
20.76
|
|||||
|
Dividend Yield (%)
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
EV/EBITDA
|
-0.43
|
-9.29
|
-8.84
|
-1.21
|
-4.61
|
-17.46
|
|||||
|
Close Price ($)
|
4.51
|
7.83
|
6.82
|
4.88
|
16.21
|
49.51
|
|||||
|
High Price ($)
|
16.10
|
20.90
|
10.95
|
20.48
|
53.18
|
55.22
|
|||||
|
Low Price ($)
|
3.55
|
6.48
|
2.70
|
2.94
|
14.95
|
14.16
|
|||||
|
Market Cap ($ Cr)
|
391.22
|
--
|
--
|
--
|
--
|
--
|
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
|
--
|
0.01
|
0.01
|
0.02
|
0.02
|
0.04
|
|||||
|
Short term debt to equity ratio
|
0.01
|
0.01
|
0.02
|
0.02
|
0.02
|
0.04
|
|||||
|
Current Ratio
|
4.00
|
4.16
|
5.52
|
4.61
|
7.26
|
6.26
|
|||||
|
Quick Ratio
|
3.58
|
3.85
|
5.27
|
4.38
|
7.06
|
6.30
|
|||||
|
Interest Coverage
|
--
|
--
|
--
|
-125.25
|
-62.33
|
-200.56
|
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 (%)
|
18.43
|
22.45
|
26.47
|
19.20
|
22.10
|
3.86
|
|||||
|
Asset Turnover
|
0.52
|
0.71
|
0.63
|
0.37
|
0.20
|
0.12
|
|||||
|
Receivable days
|
--
|
87.77
|
75.33
|
56.64
|
44.55
|
14.08
|
|||||
|
Inventory Days
|
--
|
147.04
|
188.24
|
294.78
|
342.29
|
-132.64
|
|||||
|
Payable days
|
--
|
152.34
|
323.71
|
669.17
|
1,665.27
|
1,483.22
|
|||||
|
Cash Conversion Cycle
|
--
|
82.47
|
-60.14
|
-317.75
|
-1,278.43
|
-1,601.77
|