Market cap
$1,005 Mln
Revenue (TTM)
$1 Mln
P/E Ratio
--
P/B Ratio
5.2
Div. Yield
0 %
Income Statement ($ Mln) |
TTM | Dec-24 | Dec-23 | Dec-22 | Dec-21 | Dec-20 | Dec-19 | Dec-18 | Dec-17 | Dec-16 | Dec-15 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Operating Revenue
|
1.45
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Cost of Revenue
|
0.68
|
1.35
|
0.94
|
0.47
|
0.03
|
--
|
|||||
|
Gross Profit
|
0.05
|
-1.35
|
-0.94
|
-0.47
|
-0.03
|
--
|
|||||
|
Operating Expenses
|
116.72
|
148.45
|
207.99
|
113.14
|
67.15
|
7.05
|
|||||
|
Operating Profit (EBIT)
|
-116.72
|
-148.45
|
-207.99
|
-113.14
|
-67.15
|
-7.05
|
|||||
|
Other Income
|
--
|
--
|
--
|
4.71
|
-16.50
|
--
|
|||||
|
Profit before Tax
|
-106.61
|
-135.12
|
-192.96
|
-108.43
|
-83.75
|
-28.17
|
|||||
|
Provision for Tax
|
--
|
--
|
--
|
-0.47
|
-5.38
|
0.36
|
|||||
|
Profit after Tax (Net Income)
|
-106.61
|
-135.12
|
-192.96
|
-108.43
|
-83.75
|
-28.17
|
|||||
|
Minority Interest
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Consolidated Profit
|
--
|
--
|
--
|
-108.43
|
-85.30
|
-28.17
|
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
|
191.36
|
254.05
|
243.92
|
353.90
|
279.20
|
-30.65
|
|||||
|
Minority Interest
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Non-Current Liabilities
|
8.84
|
9.74
|
11.51
|
1.15
|
4.66
|
29.50
|
|||||
|
Current Liabilities
|
11.26
|
12.78
|
22.27
|
16.36
|
12.28
|
1.40
|
|||||
|
Total Liabilities
|
222.72
|
276.56
|
277.69
|
371.40
|
291.48
|
0.25
|
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
|
10.37
|
46.94
|
13.35
|
40.71
|
28.46
|
--
|
|||||
|
Current Assets
|
201.09
|
229.63
|
264.35
|
330.69
|
263.02
|
0.25
|
|||||
|
Total Assets
|
222.72
|
276.56
|
277.69
|
371.40
|
291.48
|
0.25
|
|||||
|
Total Debt*
|
10.02
|
10.79
|
12.51
|
1.56
|
--
|
12.65
|
|||||
|
Net Current Assets
|
189.84
|
216.85
|
242.08
|
314.33
|
250.74
|
-1.16
|
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
|
--
|
-130.87
|
-166.52
|
-98.77
|
-38.65
|
-6.20
|
|||||
|
Cash Flow from Investing Activities
|
--
|
-15.51
|
100.94
|
-74.93
|
-214.37
|
-214.37
|
|||||
|
Cash from Financing Activities
|
--
|
122.12
|
53.33
|
167.77
|
323.55
|
6.13
|
|||||
|
Net Cash Inflow / Outflow
|
--
|
--
|
--
|
-5.93
|
70.55
|
--
|
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 ($)
|
-1.50
|
-1.91
|
-3.27
|
-1.91
|
-1.77
|
-0.58
|
|||||
|
Cash EPS ($)
|
--
|
-1.89
|
-3.25
|
-1.90
|
-1.77
|
-0.58
|
|||||
|
Adjusted Book Value ($)
|
--
|
3.59
|
4.13
|
6.24
|
5.91
|
--
|
|||||
|
Dividend per Share ($)
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Cash Flow per Share ($)
|
--
|
-1.85
|
-2.82
|
-1.74
|
-0.82
|
-0.13
|
|||||
|
Free Cash Flow per Share ($)
|
--
|
-1.85
|
-2.83
|
-1.75
|
-0.82
|
-0.13
|
Profitability Ratios |
TTM | Dec-24 | Dec-23 | Dec-22 | Dec-21 | Dec-20 | Dec-19 | Dec-18 | Dec-17 | Dec-16 | Dec-15 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
ROCE (%)
|
--
|
-51.84
|
-63.07
|
-34.17
|
-64.13
|
308.10
|
|||||
|
ROE (%)
|
-50.41
|
-54.27
|
-64.56
|
-34.25
|
-67.39
|
162.00
|
|||||
|
ROA (%)
|
-39.77
|
-48.76
|
-59.46
|
-32.71
|
-57.41
|
-9,486.20
|
|||||
|
EBIT Margin (%)
|
-7,919.68
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Net Margin (%)
|
-7,362.36
|
--
|
--
|
-2,302.04
|
507.55
|
--
|
|||||
|
Cash Profit Margin (%)
|
-0.01
|
--
|
--
|
--
|
--
|
--
|
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 (%)
|
34.57
|
--
|
--
|
--
|
--
|
--
|
|||||
|
EBIT Growth (%)
|
31.07
|
28.63
|
-83.84
|
-35.25
|
-493.20
|
-237.26
|
|||||
|
Net Profit Growth (%)
|
30.10
|
29.97
|
-77.97
|
-29.47
|
-197.25
|
-529.87
|
|||||
|
EPS Growth (%)
|
36.65
|
0.42
|
-0.71
|
-0.08
|
-2.07
|
--
|
|||||
|
Book Value Growth (%)
|
-31.97
|
--
|
--
|
--
|
--
|
--
|
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
|
--
|
-1.15
|
-0.76
|
-17.15
|
-11.21
|
--
|
|||||
|
Price / Book Value
|
5.25
|
0.61
|
0.60
|
5.26
|
3.36
|
--
|
|||||
|
Dividend Yield (%)
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
EV/EBITDA
|
-22.93
|
0.35
|
0.45
|
-13.70
|
-8.13
|
--
|
|||||
|
Close Price ($)
|
3.11
|
2.19
|
2.47
|
32.79
|
19.86
|
--
|
|||||
|
High Price ($)
|
3.39
|
11.48
|
47.25
|
41.29
|
26.00
|
--
|
|||||
|
Low Price ($)
|
0.78
|
1.67
|
2.06
|
9.50
|
13.95
|
--
|
|||||
|
Market Cap ($ Cr)
|
1,004.50
|
--
|
--
|
--
|
--
|
--
|
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
|
--
|
0.04
|
0.05
|
0.00
|
--
|
-0.41
|
|||||
|
Short term debt to equity ratio
|
0.01
|
0.00
|
0.00
|
0.00
|
--
|
--
|
|||||
|
Current Ratio
|
17.86
|
17.97
|
11.87
|
20.21
|
21.41
|
0.17
|
|||||
|
Quick Ratio
|
17.86
|
--
|
11.91
|
--
|
--
|
--
|
|||||
|
Interest Coverage
|
--
|
--
|
--
|
-24.02
|
-844.92
|
-39.39
|
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 (%)
|
34.53
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Asset Turnover
|
0.01
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Receivable days
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Inventory Days
|
--
|
-216.77
|
-310.52
|
--
|
--
|
--
|
|||||
|
Payable days
|
--
|
1,203.86
|
2,365.59
|
4,310.73
|
35,082.26
|
--
|
|||||
|
Cash Conversion Cycle
|
--
|
--
|
--
|
--
|
--
|
--
|