Market cap
$1,763 Mln
Revenue (TTM)
$170 Mln
P/E Ratio
--
P/B Ratio
4.4
Div. Yield
0 %
Income Statement ($ 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
|
169.70
|
157.75
|
136.13
|
111.17
|
85.88
|
46.01
|
|||||
|
Cost of Revenue
|
86.79
|
87.26
|
84.28
|
51.20
|
37.95
|
23.86
|
|||||
|
Gross Profit
|
82.91
|
70.49
|
51.85
|
59.97
|
47.94
|
22.15
|
|||||
|
Operating Expenses
|
356.77
|
284.73
|
327.33
|
207.74
|
59.50
|
52.79
|
|||||
|
Operating Profit (EBIT)
|
-273.85
|
-209.94
|
-275.49
|
-147.77
|
-11.56
|
-30.40
|
|||||
|
Other Income
|
--
|
--
|
--
|
-189.83
|
--
|
--
|
|||||
|
Profit before Tax
|
-256.51
|
-198.89
|
-110.10
|
-338.28
|
-13.94
|
-31.90
|
|||||
|
Provision for Tax
|
0.11
|
0.18
|
1.24
|
-0.22
|
0.08
|
0.07
|
|||||
|
Profit after Tax (Net Income)
|
-256.62
|
-199.08
|
-111.34
|
-338.06
|
-14.02
|
-31.96
|
|||||
|
Minority Interest
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Consolidated Profit
|
--
|
--
|
-111.34
|
-338.06
|
-14.02
|
-31.96
|
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
|
397.14
|
529.28
|
583.91
|
268.16
|
-120.70
|
1.35
|
|||||
|
Minority Interest
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Non-Current Liabilities
|
2.80
|
3.64
|
7.51
|
417.69
|
5.13
|
7.96
|
|||||
|
Current Liabilities
|
143.73
|
44.23
|
48.98
|
33.33
|
23.25
|
14.93
|
|||||
|
Total Liabilities
|
543.67
|
577.16
|
640.40
|
719.18
|
71.85
|
24.23
|
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
|
173.26
|
154.31
|
122.46
|
281.47
|
9.58
|
8.89
|
|||||
|
Current Assets
|
370.41
|
422.84
|
517.93
|
437.70
|
62.27
|
15.34
|
|||||
|
Total Assets
|
543.67
|
577.16
|
640.40
|
719.18
|
71.85
|
24.23
|
|||||
|
Total Debt*
|
0.21
|
1.48
|
1.27
|
--
|
12.72
|
14.38
|
|||||
|
Net Current Assets
|
226.68
|
378.61
|
468.95
|
404.38
|
39.02
|
--
|
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
|
-21.31
|
-58.71
|
-118.56
|
-38.81
|
-3.60
|
-26.83
|
|||||
|
Cash Flow from Investing Activities
|
--
|
--
|
95.18
|
-541.82
|
-4.88
|
-4.87
|
|||||
|
Cash from Financing Activities
|
2.58
|
4.80
|
0.28
|
668.45
|
50.46
|
34.17
|
|||||
|
Net Cash Inflow / Outflow
|
--
|
--
|
--
|
87.82
|
--
|
--
|
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 ($)
|
-0.80
|
-0.66
|
-0.39
|
-2.58
|
--
|
--
|
|||||
|
Cash EPS ($)
|
-0.73
|
-0.60
|
-0.35
|
-2.54
|
--
|
--
|
|||||
|
Adjusted Book Value ($)
|
1.24
|
1.76
|
2.06
|
2.05
|
--
|
--
|
|||||
|
Dividend per Share ($)
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Cash Flow per Share ($)
|
-0.07
|
-0.20
|
-0.42
|
-0.30
|
--
|
--
|
|||||
|
Free Cash Flow per Share ($)
|
-0.07
|
-0.23
|
-0.47
|
-0.36
|
--
|
--
|
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 (%)
|
-55.30
|
-35.68
|
-26.09
|
-422.10
|
30.40
|
--
|
|||||
|
ROE (%)
|
-55.40
|
-35.77
|
-26.13
|
-458.50
|
23.50
|
--
|
|||||
|
ROA (%)
|
-45.79
|
-32.70
|
-16.38
|
-85.47
|
-29.18
|
--
|
|||||
|
EBIT Margin (%)
|
-105.39
|
-126.08
|
-80.88
|
-303.67
|
-14.49
|
-66.07
|
|||||
|
Net Margin (%)
|
-151.22
|
-126.20
|
-81.79
|
429.78
|
-16.33
|
-69.46
|
|||||
|
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 (%)
|
0.08
|
0.16
|
0.22
|
0.29
|
0.87
|
--
|
|||||
|
EBIT Growth (%)
|
10.08
|
-80.65
|
67.39
|
-2,613.18
|
59.07
|
--
|
|||||
|
Net Profit Growth (%)
|
-28.91
|
-78.80
|
67.07
|
-2,311.10
|
56.13
|
--
|
|||||
|
EPS Growth (%)
|
-0.22
|
-0.69
|
0.85
|
--
|
--
|
--
|
|||||
|
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
|
-5.89
|
-4.07
|
-7.14
|
-8.00
|
--
|
--
|
|||||
|
Price / Book Value
|
3.81
|
1.53
|
1.36
|
10.08
|
--
|
--
|
|||||
|
Dividend Yield (%)
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
EV/EBITDA
|
-8.13
|
-2.36
|
-3.34
|
-6.93
|
--
|
--
|
|||||
|
Close Price ($)
|
4.74
|
2.69
|
2.80
|
20.64
|
--
|
--
|
|||||
|
High Price ($)
|
5.00
|
4.07
|
21.94
|
37.60
|
--
|
--
|
|||||
|
Low Price ($)
|
1.73
|
1.84
|
2.37
|
10.45
|
--
|
--
|
|||||
|
Market Cap ($ 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
|
0.00
|
0.00
|
0.00
|
--
|
-0.11
|
10.66
|
|||||
|
Short term debt to equity ratio
|
0.00
|
0.00
|
0.00
|
0.02
|
-0.07
|
5.00
|
|||||
|
Current Ratio
|
2.58
|
9.56
|
10.57
|
13.13
|
2.68
|
1.03
|
|||||
|
Quick Ratio
|
2.54
|
9.35
|
10.35
|
12.97
|
2.52
|
0.87
|
|||||
|
Interest Coverage
|
--
|
--
|
-17.53
|
-499.41
|
-8.29
|
--
|
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 (%)
|
7.77
|
10.73
|
15.31
|
9.79
|
4.57
|
3.28
|
|||||
|
Asset Turnover
|
0.30
|
0.26
|
0.20
|
0.28
|
1.79
|
--
|
|||||
|
Receivable days
|
32.40
|
43.73
|
42.56
|
24.32
|
11.55
|
11.96
|
|||||
|
Inventory Days
|
30.91
|
42.23
|
36.09
|
32.95
|
29.07
|
36.64
|
|||||
|
Payable days
|
35.44
|
33.31
|
44.55
|
55.86
|
30.45
|
44.28
|
|||||
|
Cash Conversion Cycle
|
27.88
|
52.64
|
34.10
|
1.41
|
10.17
|
4.33
|