Market cap
$0 Mln
Revenue (TTM)
$1 Mln
P/E Ratio
--
P/B Ratio
0
Div. Yield
0 %
Income Statement ($ Mln) |
TTM | Dec-24 | Dec-23 | Dec-22 | Dec-21 | Dec-20 | Dec-19 | Dec-18 | Dec-17 | Dec-16 | Dec-15 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Operating Revenue
|
1.07
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Cost of Revenue
|
0.83
|
1.09
|
0.92
|
0.94
|
0.34
|
0.17
|
|||||
|
Gross Profit
|
-0.01
|
-1.09
|
-0.92
|
-0.94
|
-0.34
|
-0.17
|
|||||
|
Operating Expenses
|
27.32
|
31.46
|
41.69
|
71.11
|
62.66
|
10.71
|
|||||
|
Operating Profit (EBIT)
|
-27.32
|
-31.46
|
-42.61
|
-68.72
|
-62.66
|
-10.71
|
|||||
|
Other Income
|
--
|
--
|
--
|
--
|
--
|
-5.90
|
|||||
|
Profit before Tax
|
-22.65
|
-30.07
|
-40.16
|
-62.98
|
-39.31
|
-10.72
|
|||||
|
Provision for Tax
|
-0.22
|
--
|
--
|
-8.21
|
-23.70
|
0.01
|
|||||
|
Profit after Tax (Net Income)
|
-22.65
|
-30.07
|
-40.16
|
-65.37
|
-39.31
|
-10.73
|
|||||
|
Minority Interest
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Consolidated Profit
|
--
|
--
|
--
|
-65.37
|
-39.31
|
-10.72
|
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
|
2.07
|
2.72
|
11.22
|
47.67
|
100.32
|
25.38
|
|||||
|
Minority Interest
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Non-Current Liabilities
|
--
|
--
|
1.39
|
2.46
|
3.44
|
0.49
|
|||||
|
Current Liabilities
|
2.62
|
5.28
|
5.61
|
9.16
|
13.92
|
37.81
|
|||||
|
Total Liabilities
|
7.31
|
8.01
|
18.22
|
59.29
|
117.68
|
63.19
|
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
|
--
|
1.60
|
3.48
|
3.32
|
5.84
|
0.08
|
|||||
|
Current Assets
|
4.69
|
6.41
|
14.73
|
55.96
|
111.84
|
63.11
|
|||||
|
Total Assets
|
7.31
|
8.01
|
18.22
|
59.29
|
117.68
|
63.19
|
|||||
|
Total Debt*
|
--
|
--
|
2.50
|
3.44
|
4.17
|
--
|
|||||
|
Net Current Assets
|
2.07
|
1.13
|
9.13
|
46.81
|
97.92
|
57.61
|
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
|
--
|
-26.13
|
-40.45
|
-59.60
|
-33.40
|
-2.28
|
|||||
|
Cash Flow from Investing Activities
|
--
|
0.21
|
41.50
|
-40.58
|
-5.26
|
-65.64
|
|||||
|
Cash from Financing Activities
|
--
|
17.99
|
0.11
|
0.28
|
88.45
|
64.07
|
|||||
|
Net Cash Inflow / Outflow
|
--
|
--
|
--
|
--
|
--
|
61.79
|
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 ($)
|
-4.22
|
-5.75
|
-6.80
|
-11.21
|
-6.84
|
-7.41
|
|||||
|
Cash EPS ($)
|
--
|
-5.54
|
-6.65
|
-11.05
|
-6.78
|
-7.41
|
|||||
|
Adjusted Book Value ($)
|
--
|
0.52
|
1.90
|
8.18
|
17.45
|
17.52
|
|||||
|
Dividend per Share ($)
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Cash Flow per Share ($)
|
--
|
-4.99
|
-6.85
|
-10.22
|
-5.81
|
-1.57
|
|||||
|
Free Cash Flow per Share ($)
|
--
|
-4.99
|
-6.85
|
-10.22
|
-6.73
|
-1.57
|
Profitability Ratios |
TTM | Dec-24 | Dec-23 | Dec-22 | Dec-21 | Dec-20 | Dec-19 | Dec-18 | Dec-17 | Dec-16 | Dec-15 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
ROCE (%)
|
--
|
-365.69
|
-123.89
|
-84.02
|
-60.53
|
-84.70
|
|||||
|
ROE (%)
|
-405.32
|
-431.29
|
-136.38
|
-88.34
|
-62.54
|
-84.70
|
|||||
|
ROA (%)
|
-156.05
|
-229.38
|
-103.63
|
-73.88
|
-43.46
|
-33.96
|
|||||
|
EBIT Margin (%)
|
-2,557.96
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Net Margin (%)
|
-2,120.32
|
--
|
--
|
--
|
--
|
181.93
|
|||||
|
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 (%)
|
-18.72
|
--
|
--
|
--
|
--
|
--
|
|||||
|
EBIT Growth (%)
|
22.80
|
18.94
|
36.24
|
-60.24
|
-266.87
|
-23,708.89
|
|||||
|
Net Profit Growth (%)
|
40.79
|
25.11
|
38.57
|
-66.30
|
-266.32
|
-19,770.37
|
|||||
|
EPS Growth (%)
|
35.10
|
0.16
|
0.39
|
-0.64
|
0.08
|
-195.58
|
|||||
|
Book Value Growth (%)
|
474.51
|
--
|
--
|
--
|
--
|
--
|
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
|
--
|
-0.05
|
-0.17
|
-0.09
|
-1.49
|
-2.82
|
|||||
|
Price / Book Value
|
0.04
|
0.50
|
0.62
|
0.12
|
0.58
|
1.19
|
|||||
|
Dividend Yield (%)
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
EV/EBITDA
|
-3.13
|
0.11
|
0.08
|
0.69
|
1.25
|
2.94
|
|||||
|
Close Price ($)
|
0.53
|
5.26
|
23.60
|
20.40
|
203.80
|
418.20
|
|||||
|
High Price ($)
|
136.80
|
187.44
|
39.00
|
211.20
|
535.00
|
445.60
|
|||||
|
Low Price ($)
|
0.48
|
3.51
|
12.20
|
12.62
|
176.40
|
187.00
|
|||||
|
Market Cap ($ Cr)
|
0.07
|
--
|
--
|
--
|
--
|
--
|
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
|
--
|
--
|
0.22
|
0.07
|
0.04
|
--
|
|||||
|
Short term debt to equity ratio
|
--
|
--
|
0.10
|
0.02
|
0.01
|
--
|
|||||
|
Current Ratio
|
1.79
|
1.21
|
2.63
|
6.11
|
8.04
|
1.67
|
|||||
|
Quick Ratio
|
1.79
|
--
|
--
|
6.25
|
--
|
--
|
|||||
|
Interest Coverage
|
--
|
--
|
--
|
-7.67
|
-1.68
|
-1,339.25
|
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
|
0.07
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Receivable days
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Inventory Days
|
--
|
--
|
-494.19
|
-481.55
|
--
|
--
|
|||||
|
Payable days
|
--
|
758.31
|
1,309.71
|
1,183.27
|
1,348.20
|
555.28
|
|||||
|
Cash Conversion Cycle
|
--
|
--
|
--
|
--
|
--
|
--
|