Market cap
$22 Mln
Revenue (TTM)
$0 Mln
P/E Ratio
--
P/B Ratio
0.5
Div. Yield
0 %
Income Statement ($ Mln) |
TTM | Dec-24 | Dec-23 | Dec-22 | Dec-21 | Dec-20 | Dec-19 | Dec-18 | Dec-17 | Dec-16 | Dec-15 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Operating Revenue
|
0.04
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Cost of Revenue
|
0.03
|
0.02
|
0.04
|
0.03
|
0.02
|
0.02
|
|||||
|
Gross Profit
|
0.01
|
-0.02
|
-0.04
|
-0.03
|
-0.02
|
-0.02
|
|||||
|
Operating Expenses
|
45.67
|
44.70
|
45.45
|
94.55
|
32.05
|
17.28
|
|||||
|
Operating Profit (EBIT)
|
-49.05
|
-44.70
|
-45.45
|
-94.55
|
-32.05
|
-17.28
|
|||||
|
Other Income
|
--
|
--
|
--
|
-0.51
|
--
|
--
|
|||||
|
Profit before Tax
|
-47.95
|
-44.44
|
-45.67
|
-95.06
|
-32.04
|
-17.27
|
|||||
|
Provision for Tax
|
0.04
|
0.04
|
0.03
|
0.03
|
-0.22
|
-0.19
|
|||||
|
Profit after Tax (Net Income)
|
-47.99
|
-44.49
|
-45.70
|
-95.08
|
-32.04
|
-17.27
|
|||||
|
Minority Interest
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Consolidated Profit
|
--
|
--
|
--
|
-95.08
|
-32.04
|
-17.27
|
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
|
46.73
|
60.03
|
54.81
|
49.03
|
140.70
|
-23.08
|
|||||
|
Minority Interest
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Non-Current Liabilities
|
31.25
|
31.13
|
30.14
|
29.44
|
0.01
|
97.20
|
|||||
|
Current Liabilities
|
4.24
|
4.47
|
4.15
|
15.69
|
8.79
|
6.79
|
|||||
|
Total Liabilities
|
86.46
|
95.63
|
89.09
|
94.16
|
149.49
|
80.91
|
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
|
0.03
|
0.90
|
1.13
|
1.18
|
0.07
|
0.12
|
|||||
|
Current Assets
|
82.19
|
94.73
|
87.96
|
92.98
|
149.42
|
80.79
|
|||||
|
Total Assets
|
86.46
|
95.63
|
89.09
|
94.16
|
149.49
|
80.91
|
|||||
|
Total Debt*
|
31.25
|
31.13
|
30.14
|
29.44
|
--
|
--
|
|||||
|
Net Current Assets
|
77.96
|
90.26
|
83.82
|
77.29
|
140.64
|
74.00
|
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
|
--
|
-36.36
|
-56.18
|
-85.48
|
-30.17
|
-12.30
|
|||||
|
Cash Flow from Investing Activities
|
--
|
-8.37
|
11.54
|
-44.40
|
-44.40
|
-0.07
|
|||||
|
Cash from Financing Activities
|
--
|
44.94
|
47.98
|
29.51
|
97.05
|
90.03
|
|||||
|
Net Cash Inflow / Outflow
|
--
|
--
|
--
|
-100.37
|
--
|
--
|
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 ($)
|
-0.81
|
-0.75
|
-1.08
|
-4.08
|
-2.64
|
-1.04
|
|||||
|
Cash EPS ($)
|
--
|
-0.75
|
-1.08
|
-4.08
|
-2.64
|
-1.04
|
|||||
|
Adjusted Book Value ($)
|
--
|
1.02
|
1.29
|
2.10
|
11.60
|
--
|
|||||
|
Dividend per Share ($)
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Cash Flow per Share ($)
|
--
|
-0.62
|
-1.32
|
-3.67
|
-2.49
|
-0.74
|
|||||
|
Free Cash Flow per Share ($)
|
--
|
-0.62
|
-1.32
|
-3.67
|
-2.49
|
-0.75
|
Profitability Ratios |
TTM | Dec-24 | Dec-23 | Dec-22 | Dec-21 | Dec-20 | Dec-19 | Dec-18 | Dec-17 | Dec-16 | Dec-15 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
ROCE (%)
|
--
|
-50.52
|
-55.94
|
-86.77
|
-54.48
|
119.26
|
|||||
|
ROE (%)
|
-82.68
|
-77.48
|
-88.03
|
-100.23
|
-54.48
|
119.26
|
|||||
|
ROA (%)
|
-48.53
|
-48.17
|
-49.88
|
-78.04
|
-27.81
|
-41.69
|
|||||
|
EBIT Margin (%)
|
-126,005.26
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Net Margin (%)
|
-126,286.84
|
--
|
--
|
18,790.51
|
--
|
--
|
|||||
|
Cash Profit Margin (%)
|
-6.65
|
--
|
--
|
--
|
--
|
--
|
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 (%)
|
-34.48
|
--
|
--
|
--
|
--
|
--
|
|||||
|
EBIT Growth (%)
|
-24.15
|
-4.18
|
56.10
|
-195.04
|
-85.61
|
-82.60
|
|||||
|
Net Profit Growth (%)
|
-21.95
|
2.67
|
51.93
|
-196.76
|
-85.57
|
-193.52
|
|||||
|
EPS Growth (%)
|
21.16
|
0.30
|
0.74
|
-0.55
|
-1.53
|
--
|
|||||
|
Book Value Growth (%)
|
-50.65
|
--
|
--
|
--
|
--
|
--
|
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
|
--
|
-0.75
|
-0.50
|
-0.23
|
-2.28
|
--
|
|||||
|
Price / Book Value
|
0.46
|
0.55
|
0.42
|
0.45
|
0.52
|
--
|
|||||
|
Dividend Yield (%)
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
EV/EBITDA
|
-3.08
|
0.64
|
0.73
|
0.41
|
2.29
|
--
|
|||||
|
Close Price ($)
|
0.26
|
0.56
|
0.54
|
0.95
|
6.02
|
--
|
|||||
|
High Price ($)
|
5.83
|
5.83
|
5.89
|
6.87
|
16.22
|
--
|
|||||
|
Low Price ($)
|
0.24
|
0.50
|
0.36
|
0.86
|
4.15
|
--
|
|||||
|
Market Cap ($ Cr)
|
21.63
|
--
|
--
|
--
|
--
|
--
|
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
|
0.67
|
0.52
|
0.55
|
0.60
|
--
|
--
|
|||||
|
Short term debt to equity ratio
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Current Ratio
|
19.40
|
21.21
|
21.22
|
5.93
|
17.00
|
11.91
|
|||||
|
Quick Ratio
|
19.40
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Interest Coverage
|
-11.39
|
-10.82
|
-9.96
|
-197.39
|
-4,578.00
|
--
|
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
|
0.00
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Receivable days
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Inventory Days
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Payable days
|
--
|
8,111.59
|
32,165.41
|
81,234.31
|
114,921.85
|
74,742.33
|
|||||
|
Cash Conversion Cycle
|
--
|
--
|
--
|
--
|
--
|
--
|