Market cap
$21 Mln
Revenue (TTM)
$-- Mln
P/E Ratio
--
P/B Ratio
0.8
Div. Yield
0 %
Income Statement ($ Mln) |
Jun-25 | Jun-24 | Dec-23 | Jun-23 | Dec-22 | Jun-22 | Dec-21 | Dec-20 | Dec-19 | Dec-18 | Dec-17 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Operating Revenue
|
29.67
|
51.60
|
2,761.30
|
94.32
|
6,951.54
|
86.68
|
|||||
|
Cost of Revenue
|
29.42
|
50.91
|
2,180.85
|
92.70
|
6,131.04
|
85.21
|
|||||
|
Gross Profit
|
0.25
|
0.69
|
580.45
|
1.61
|
820.50
|
1.47
|
|||||
|
Operating Expenses
|
3.36
|
1.57
|
1,887.44
|
1.46
|
4,681.77
|
1.34
|
|||||
|
Operating Profit (EBIT)
|
-3.11
|
-0.87
|
-1,306.99
|
0.15
|
-3,861.27
|
0.13
|
|||||
|
Other Income
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Profit before Tax
|
-2.95
|
-0.61
|
-1,523.47
|
0.24
|
-3,849.80
|
0.22
|
|||||
|
Provision for Tax
|
-0.24
|
0.14
|
0.10
|
0.04
|
0.04
|
0.27
|
|||||
|
Profit after Tax (Net Income)
|
-2.72
|
-0.75
|
-1,510.88
|
0.21
|
-3,849.84
|
-0.05
|
|||||
|
Minority Interest
|
--
|
--
|
--
|
--
|
12.68
|
--
|
|||||
|
Consolidated Profit
|
--
|
--
|
--
|
--
|
--
|
--
|
Liabilities ($ Mln) |
Jun-25 | Jun-24 | Dec-23 | Jun-23 | Dec-22 | Jun-22 | Dec-21 | Dec-20 | Dec-19 | Dec-18 | Dec-17 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Shareholder's Funds
|
19.02
|
13.87
|
-1,553.01
|
1.07
|
-169.47
|
0.91
|
|||||
|
Minority Interest
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Non-Current Liabilities
|
0.49
|
0.01
|
28.83
|
--
|
314.77
|
--
|
|||||
|
Current Liabilities
|
1.47
|
2.91
|
1,681.46
|
3.78
|
3,299.30
|
21.99
|
|||||
|
Total Liabilities
|
20.98
|
16.79
|
181.46
|
4.85
|
3,453.48
|
22.90
|
Assets ($ Mln) |
Jun-25 | Jun-24 | Dec-23 | Jun-23 | Dec-22 | Jun-22 | Dec-21 | Dec-20 | Dec-19 | Dec-18 | Dec-17 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Non-Current Assets
|
5.92
|
0.05
|
17.08
|
0.25
|
996.01
|
0.48
|
|||||
|
Current Assets
|
15.06
|
16.74
|
164.38
|
4.60
|
2,457.47
|
22.43
|
|||||
|
Total Assets
|
20.98
|
16.79
|
181.46
|
4.85
|
3,453.48
|
22.90
|
|||||
|
Total Debt*
|
0.40
|
0.72
|
5.04
|
0.14
|
1,517.71
|
--
|
|||||
|
Net Current Assets
|
--
|
13.83
|
--
|
0.82
|
-1,517.09
|
0.43
|
Cashflow ($ Mln) |
Jun-25 | Jun-24 | Dec-23 | Jun-23 | Dec-22 | Jun-22 | Dec-21 | Dec-20 | Dec-19 | Dec-18 | Dec-17 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Cash From Operating Activities
|
-2.82
|
-1.35
|
-682.68
|
-0.28
|
-2,589.04
|
0.36
|
|||||
|
Cash Flow from Investing Activities
|
3.81
|
-9.47
|
--
|
0.00
|
--
|
0.00
|
|||||
|
Cash from Financing Activities
|
5.39
|
14.34
|
-929.97
|
0.16
|
3,691.17
|
0.42
|
|||||
|
Net Cash Inflow / Outflow
|
--
|
--
|
--
|
--
|
--
|
--
|
Financials Ratios |
Jun-25 | Jun-24 | Dec-23 | Jun-23 | Dec-22 | Jun-22 | Dec-21 | Dec-20 | Dec-19 | Dec-18 | Dec-17 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Adjusted EPS ($)
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Cash EPS ($)
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Adjusted Book Value ($)
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Dividend per Share ($)
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Cash Flow per Share ($)
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Free Cash Flow per Share ($)
|
--
|
--
|
--
|
--
|
--
|
--
|
Profitability Ratios |
Jun-25 | Jun-24 | Dec-23 | Jun-23 | Dec-22 | Jun-22 | Dec-21 | Dec-20 | Dec-19 | Dec-18 | Dec-17 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
ROCE (%)
|
--
|
--
|
--
|
--
|
1,512.96
|
-285.55
|
|||||
|
ROE (%)
|
--
|
--
|
--
|
--
|
175.43
|
2,271.64
|
|||||
|
ROA (%)
|
--
|
--
|
--
|
--
|
-83.13
|
-111.48
|
|||||
|
EBIT Margin (%)
|
0.26
|
-1.15
|
-9.84
|
0.26
|
-47.27
|
-55.55
|
|||||
|
Net Margin (%)
|
0.22
|
-1.45
|
-9.16
|
-0.06
|
-54.72
|
-55.38
|
|||||
|
Cash Profit Margin (%)
|
--
|
--
|
--
|
--
|
--
|
--
|
Growth Ratios |
Jun-25 | Jun-24 | Dec-23 | Jun-23 | Dec-22 | Jun-22 | Dec-21 | Dec-20 | Dec-19 | Dec-18 | Dec-17 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Revenue Growth (%)
|
--
|
--
|
--
|
--
|
-0.60
|
--
|
|||||
|
EBIT Growth (%)
|
9.73
|
-341.88
|
-392.00
|
--
|
66.20
|
--
|
|||||
|
Net Profit Growth (%)
|
--
|
--
|
--
|
--
|
60.75
|
--
|
|||||
|
EPS Growth (%)
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Book Value Growth (%)
|
--
|
--
|
--
|
--
|
--
|
--
|
Valuation Ratios |
Jun-25 | Jun-24 | Dec-23 | Jun-23 | Dec-22 | Jun-22 | Dec-21 | Dec-20 | Dec-19 | Dec-18 | Dec-17 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Price / Earnings
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Price / Book Value
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Dividend Yield (%)
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
EV/EBITDA
|
--
|
--
|
--
|
--
|
0.05
|
0.10
|
|||||
|
Close Price ($)
|
0.50
|
--
|
--
|
7.65
|
0.05
|
1.78
|
|||||
|
High Price ($)
|
13.32
|
--
|
--
|
268.80
|
3.28
|
165.00
|
|||||
|
Low Price ($)
|
0.45
|
--
|
--
|
4.50
|
0.04
|
1.26
|
|||||
|
Market Cap ($ Cr)
|
--
|
--
|
--
|
--
|
--
|
--
|
Solvency Ratios |
Jun-25 | Jun-24 | Dec-23 | Jun-23 | Dec-22 | Jun-22 | Dec-21 | Dec-20 | Dec-19 | Dec-18 | Dec-17 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Debt to Equity
|
--
|
--
|
--
|
--
|
0.00
|
-8.96
|
|||||
|
Short term debt to equity ratio
|
0.13
|
0.05
|
0.02
|
--
|
0.00
|
-7.25
|
|||||
|
Current Ratio
|
--
|
--
|
--
|
--
|
0.10
|
0.74
|
|||||
|
Quick Ratio
|
--
|
--
|
--
|
--
|
0.08
|
0.70
|
|||||
|
Interest Coverage
|
--
|
--
|
--
|
--
|
--
|
--
|
Operating Efficiency Ratios |
Jun-25 | Jun-24 | Dec-23 | Jun-23 | Dec-22 | Jun-22 | Dec-21 | Dec-20 | Dec-19 | Dec-18 | Dec-17 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Debtors to sales (%)
|
0.28
|
0.77
|
0.77
|
0.33
|
0.29
|
1.60
|
|||||
|
Asset Turnover
|
--
|
--
|
--
|
--
|
1.52
|
2.01
|
|||||
|
Receivable days
|
--
|
--
|
--
|
--
|
7.89
|
5.85
|
|||||
|
Inventory Days
|
--
|
--
|
--
|
--
|
14.87
|
8.91
|
|||||
|
Payable days
|
--
|
--
|
--
|
--
|
243.72
|
95.66
|
|||||
|
Cash Conversion Cycle
|
--
|
--
|
--
|
--
|
-220.96
|
-80.90
|