Market cap
$0 Mln
Revenue (TTM)
$0 Mln
P/E Ratio
--
P/B Ratio
11.5
Div. Yield
0 %
Income Statement ($ 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
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Cost of Revenue
|
8.07
|
2.80
|
2.07
|
0.47
|
0.20
|
0.09
|
|||||
|
Gross Profit
|
-8.07
|
-2.80
|
-2.07
|
-0.47
|
-0.20
|
-0.09
|
|||||
|
Operating Expenses
|
23.77
|
17.14
|
31.11
|
25.31
|
19.20
|
3.71
|
|||||
|
Operating Profit (EBIT)
|
-23.77
|
-19.94
|
-31.11
|
-25.74
|
-19.20
|
-3.71
|
|||||
|
Other Income
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Profit before Tax
|
-26.90
|
-20.95
|
-34.73
|
-25.59
|
-19.20
|
-3.73
|
|||||
|
Provision for Tax
|
--
|
0.34
|
3.45
|
0.07
|
0.00
|
0.02
|
|||||
|
Profit after Tax (Net Income)
|
-26.90
|
-21.29
|
-38.18
|
-25.65
|
-19.20
|
-3.75
|
|||||
|
Minority Interest
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Consolidated Profit
|
--
|
--
|
-34.73
|
-25.81
|
-19.20
|
-3.98
|
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
|
-12.59
|
-9.12
|
-5.77
|
27.32
|
11.36
|
1.98
|
|||||
|
Minority Interest
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Non-Current Liabilities
|
0.23
|
0.91
|
4.46
|
0.46
|
1.13
|
0.45
|
|||||
|
Current Liabilities
|
20.90
|
20.38
|
13.28
|
3.41
|
1.47
|
0.67
|
|||||
|
Total Liabilities
|
8.55
|
12.17
|
11.97
|
30.73
|
12.83
|
2.65
|
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
|
5.24
|
7.74
|
10.28
|
3.66
|
2.09
|
0.61
|
|||||
|
Current Assets
|
3.30
|
4.43
|
1.69
|
27.07
|
10.74
|
2.04
|
|||||
|
Total Assets
|
8.55
|
12.17
|
11.97
|
30.73
|
12.83
|
2.65
|
|||||
|
Total Debt*
|
14.57
|
15.54
|
9.41
|
0.45
|
0.47
|
--
|
|||||
|
Net Current Assets
|
-17.60
|
-15.95
|
-11.59
|
23.66
|
9.27
|
1.37
|
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
|
-19.46
|
-21.23
|
-23.75
|
-20.32
|
-6.13
|
-2.91
|
|||||
|
Cash Flow from Investing Activities
|
-0.37
|
-0.21
|
-4.87
|
-1.81
|
-1.46
|
-0.30
|
|||||
|
Cash from Financing Activities
|
18.42
|
23.99
|
3.90
|
37.34
|
15.81
|
4.76
|
|||||
|
Net Cash Inflow / Outflow
|
--
|
--
|
--
|
--
|
--
|
--
|
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 ($)
|
-0.94
|
-0.65
|
-55.86
|
-1.67
|
-2.62
|
-0.97
|
|||||
|
Cash EPS ($)
|
-0.86
|
-0.58
|
-53.41
|
-1.64
|
-2.59
|
-0.94
|
|||||
|
Adjusted Book Value ($)
|
--
|
--
|
--
|
1.78
|
1.55
|
0.51
|
|||||
|
Dividend per Share ($)
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Cash Flow per Share ($)
|
-0.68
|
-0.64
|
-34.74
|
-1.32
|
-0.84
|
-0.75
|
|||||
|
Free Cash Flow per Share ($)
|
-0.70
|
-0.65
|
-41.88
|
-1.45
|
-1.03
|
-0.83
|
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 (%)
|
-640.22
|
-423.45
|
-243.11
|
-129.55
|
-278.13
|
-334.22
|
|||||
|
ROE (%)
|
247.82
|
285.91
|
-354.43
|
-132.64
|
-287.88
|
-334.22
|
|||||
|
ROA (%)
|
-259.71
|
-176.45
|
-178.85
|
-117.79
|
-248.07
|
-212.57
|
|||||
|
EBIT Margin (%)
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Net Margin (%)
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
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 (%)
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
EBIT Growth (%)
|
-60.34
|
44.75
|
-35.14
|
-33.23
|
-418.08
|
-16.43
|
|||||
|
Net Profit Growth (%)
|
-26.32
|
44.23
|
-48.83
|
-33.59
|
-412.04
|
1.71
|
|||||
|
EPS Growth (%)
|
-0.46
|
0.99
|
-32.46
|
0.36
|
-1.71
|
--
|
|||||
|
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
|
-0.95
|
-1.35
|
0.00
|
-0.92
|
-3.23
|
--
|
|||||
|
Price / Book Value
|
-2.04
|
-3.14
|
-0.02
|
0.86
|
5.47
|
--
|
|||||
|
Dividend Yield (%)
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
EV/EBITDA
|
-1.64
|
-2.51
|
-0.27
|
0.06
|
-2.76
|
--
|
|||||
|
Close Price ($)
|
0.90
|
0.87
|
5.42
|
45.90
|
254.10
|
--
|
|||||
|
High Price ($)
|
3.78
|
8.97
|
55.80
|
363.60
|
555.00
|
--
|
|||||
|
Low Price ($)
|
--
|
0.16
|
4.50
|
44.93
|
240.30
|
--
|
|||||
|
Market Cap ($ 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
|
-1.16
|
-1.70
|
-1.63
|
0.02
|
0.04
|
--
|
|||||
|
Short term debt to equity ratio
|
-1.14
|
-1.60
|
-0.86
|
0.02
|
0.04
|
--
|
|||||
|
Current Ratio
|
0.16
|
0.22
|
0.13
|
7.94
|
7.32
|
3.03
|
|||||
|
Quick Ratio
|
--
|
--
|
--
|
--
|
7.32
|
3.00
|
|||||
|
Interest Coverage
|
-8.22
|
-10.31
|
-207.59
|
-2,096.43
|
-5,817.24
|
-164.68
|
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 (%)
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Asset Turnover
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Receivable days
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Inventory Days
|
--
|
--
|
--
|
--
|
20.27
|
80.36
|
|||||
|
Payable days
|
108.94
|
616.88
|
841.09
|
1,119.35
|
1,020.51
|
1,401.52
|
|||||
|
Cash Conversion Cycle
|
--
|
--
|
--
|
--
|
--
|
--
|