Market cap
$49 Mln
Revenue (TTM)
$0 Mln
P/E Ratio
--
P/B Ratio
0.4
Div. Yield
0 %
Income Statement ($ Mln) |
Dec-24 | Dec-23 | Dec-22 | Dec-21 | Dec-20 | Dec-19 | Dec-18 | Dec-17 | Dec-16 | Dec-15 | Dec-14 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Operating Revenue
|
--
|
--
|
--
|
--
|
--
|
0.17
|
|||||
|
Cost of Revenue
|
--
|
0.40
|
2.57
|
1.12
|
0.07
|
--
|
|||||
|
Gross Profit
|
--
|
-0.40
|
-2.57
|
-1.12
|
-0.07
|
0.17
|
|||||
|
Operating Expenses
|
65.44
|
180.93
|
171.20
|
169.82
|
71.31
|
26.87
|
|||||
|
Operating Profit (EBIT)
|
-65.44
|
-181.33
|
-171.20
|
-169.82
|
-71.31
|
-26.70
|
|||||
|
Other Income
|
--
|
--
|
2.23
|
-1.14
|
1.53
|
--
|
|||||
|
Profit before Tax
|
-58.77
|
-190.54
|
-168.98
|
-170.96
|
-69.78
|
-23.84
|
|||||
|
Provision for Tax
|
-58.77
|
-0.13
|
-0.27
|
1.01
|
-1.40
|
-2.07
|
|||||
|
Profit after Tax (Net Income)
|
-58.77
|
-190.42
|
-168.71
|
-171.96
|
-68.38
|
-21.77
|
|||||
|
Minority Interest
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Consolidated Profit
|
--
|
--
|
-168.71
|
-171.96
|
-69.78
|
-23.84
|
Liabilities ($ Mln) |
Dec-24 | Dec-23 | Dec-22 | Dec-21 | Dec-20 | Dec-19 | Dec-18 | Dec-17 | Dec-16 | Dec-15 | Dec-14 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Shareholder's Funds
|
113.31
|
145.78
|
224.52
|
225.27
|
353.06
|
-51.50
|
|||||
|
Minority Interest
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Non-Current Liabilities
|
--
|
16.65
|
28.22
|
23.48
|
5.46
|
181.82
|
|||||
|
Current Liabilities
|
5.24
|
28.37
|
24.34
|
37.85
|
12.29
|
9.11
|
|||||
|
Total Liabilities
|
118.55
|
190.80
|
277.08
|
286.59
|
370.82
|
139.42
|
Assets ($ Mln) |
Dec-24 | Dec-23 | Dec-22 | Dec-21 | Dec-20 | Dec-19 | Dec-18 | Dec-17 | Dec-16 | Dec-15 | Dec-14 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Non-Current Assets
|
--
|
3.16
|
34.03
|
33.25
|
9.50
|
12.11
|
|||||
|
Current Assets
|
118.55
|
187.64
|
243.05
|
253.35
|
361.32
|
127.31
|
|||||
|
Total Assets
|
118.55
|
190.80
|
277.08
|
286.59
|
370.82
|
139.42
|
|||||
|
Total Debt*
|
--
|
27.43
|
35.39
|
30.07
|
8.69
|
11.76
|
|||||
|
Net Current Assets
|
113.31
|
159.27
|
218.71
|
215.50
|
349.02
|
118.21
|
Cashflow ($ Mln) |
Dec-24 | Dec-23 | Dec-22 | Dec-21 | Dec-20 | Dec-19 | Dec-18 | Dec-17 | Dec-16 | Dec-15 | Dec-14 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Cash From Operating Activities
|
-67.71
|
-124.45
|
-142.05
|
-106.32
|
-60.81
|
-20.16
|
|||||
|
Cash Flow from Investing Activities
|
--
|
--
|
-80.48
|
185.98
|
-169.50
|
-64.64
|
|||||
|
Cash from Financing Activities
|
0.02
|
70.50
|
126.96
|
0.23
|
291.98
|
120.92
|
|||||
|
Net Cash Inflow / Outflow
|
--
|
--
|
-95.57
|
79.90
|
61.67
|
--
|
Financials Ratios |
Dec-24 | Dec-23 | Dec-22 | Dec-21 | Dec-20 | Dec-19 | Dec-18 | Dec-17 | Dec-16 | Dec-15 | Dec-14 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Adjusted EPS ($)
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Cash EPS ($)
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Adjusted Book Value ($)
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Dividend per Share ($)
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Cash Flow per Share ($)
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Free Cash Flow per Share ($)
|
--
|
--
|
--
|
--
|
--
|
--
|
Profitability Ratios |
Dec-24 | Dec-23 | Dec-22 | Dec-21 | Dec-20 | Dec-19 | Dec-18 | Dec-17 | Dec-16 | Dec-15 | Dec-14 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
ROCE (%)
|
-41.02
|
-87.93
|
-65.49
|
-55.73
|
-42.47
|
61.89
|
|||||
|
ROE (%)
|
-45.37
|
-102.85
|
-75.02
|
-59.47
|
-45.35
|
53.03
|
|||||
|
ROA (%)
|
-38.00
|
-81.40
|
-59.86
|
-52.31
|
-26.80
|
-26.43
|
|||||
|
EBIT Margin (%)
|
--
|
--
|
--
|
--
|
--
|
-16,182.42
|
|||||
|
Net Margin (%)
|
--
|
--
|
-7,575.66
|
15,124.19
|
-4,484.00
|
-13,196.36
|
|||||
|
Cash Profit Margin (%)
|
--
|
--
|
--
|
--
|
--
|
--
|
Growth Ratios |
Dec-24 | Dec-23 | Dec-22 | Dec-21 | Dec-20 | Dec-19 | Dec-18 | Dec-17 | Dec-16 | Dec-15 | Dec-14 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Revenue Growth (%)
|
--
|
--
|
--
|
--
|
-1.00
|
-0.85
|
|||||
|
EBIT Growth (%)
|
--
|
-11.30
|
-0.81
|
-138.14
|
-167.06
|
-642.52
|
|||||
|
Net Profit Growth (%)
|
69.14
|
-12.87
|
1.89
|
-151.48
|
-214.05
|
-796.05
|
|||||
|
EPS Growth (%)
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Book Value Growth (%)
|
--
|
--
|
--
|
--
|
--
|
--
|
Valuation Ratios |
Dec-24 | Dec-23 | Dec-22 | Dec-21 | Dec-20 | Dec-19 | Dec-18 | Dec-17 | Dec-16 | Dec-15 | Dec-14 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Price / Earnings
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Price / Book Value
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Dividend Yield (%)
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
EV/EBITDA
|
1.81
|
0.82
|
1.16
|
1.29
|
4.88
|
--
|
|||||
|
Close Price ($)
|
0.42
|
0.68
|
5.13
|
12.94
|
38.44
|
--
|
|||||
|
High Price ($)
|
1.05
|
7.24
|
13.78
|
48.31
|
48.96
|
--
|
|||||
|
Low Price ($)
|
0.40
|
0.64
|
3.17
|
12.74
|
18.15
|
--
|
|||||
|
Market Cap ($ Cr)
|
--
|
--
|
--
|
--
|
--
|
--
|
Solvency Ratios |
Dec-24 | Dec-23 | Dec-22 | Dec-21 | Dec-20 | Dec-19 | Dec-18 | Dec-17 | Dec-16 | Dec-15 | Dec-14 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Debt to Equity
|
--
|
0.19
|
0.16
|
0.13
|
0.02
|
-0.23
|
|||||
|
Short term debt to equity ratio
|
--
|
0.07
|
0.06
|
0.06
|
0.02
|
-0.06
|
|||||
|
Current Ratio
|
22.63
|
6.61
|
9.99
|
6.69
|
29.39
|
13.98
|
|||||
|
Quick Ratio
|
--
|
--
|
9.99
|
6.69
|
29.43
|
--
|
|||||
|
Interest Coverage
|
--
|
--
|
-58.03
|
-179.13
|
--
|
--
|
Operating Efficiency Ratios |
Dec-24 | Dec-23 | Dec-22 | Dec-21 | Dec-20 | Dec-19 | Dec-18 | Dec-17 | Dec-16 | Dec-15 | Dec-14 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Debtors to sales (%)
|
--
|
--
|
--
|
--
|
--
|
339.39
|
|||||
|
Asset Turnover
|
--
|
--
|
--
|
--
|
--
|
0.00
|
|||||
|
Receivable days
|
--
|
--
|
--
|
--
|
--
|
954.08
|
|||||
|
Inventory Days
|
--
|
-144.08
|
-14.74
|
-81.75
|
-2,251.54
|
--
|
|||||
|
Payable days
|
--
|
4,480.74
|
809.17
|
1,524.44
|
3,985.23
|
--
|
|||||
|
Cash Conversion Cycle
|
--
|
--
|
--
|
--
|
--
|
--
|