Market cap
$376 Mln
Revenue (TTM)
$0 Mln
P/E Ratio
--
P/B Ratio
9.1
Div. Yield
0 %
Income Statement ($ Mln) |
TTM | Dec-24 | Dec-23 | Dec-22 | Dec-21 | Dec-20 | Dec-19 | Dec-18 | Dec-17 | Dec-16 | Dec-15 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Operating Revenue
|
0.45
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Cost of Revenue
|
0.46
|
0.45
|
0.40
|
1.01
|
0.35
|
--
|
|||||
|
Gross Profit
|
-0.01
|
-0.45
|
-0.40
|
-1.01
|
-0.35
|
--
|
|||||
|
Operating Expenses
|
96.75
|
89.23
|
88.87
|
68.88
|
42.41
|
6.29
|
|||||
|
Operating Profit (EBIT)
|
-96.75
|
-89.68
|
-88.87
|
-68.88
|
-42.41
|
-6.29
|
|||||
|
Other Income
|
--
|
--
|
--
|
0.58
|
--
|
--
|
|||||
|
Profit before Tax
|
-92.17
|
-84.26
|
-82.64
|
-68.31
|
-43.28
|
-28.55
|
|||||
|
Provision for Tax
|
--
|
--
|
--
|
-0.58
|
-0.03
|
-0.01
|
|||||
|
Profit after Tax (Net Income)
|
-92.17
|
-84.26
|
-82.64
|
-67.73
|
-43.25
|
-28.55
|
|||||
|
Minority Interest
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Consolidated Profit
|
--
|
--
|
--
|
-68.31
|
-43.28
|
-57.09
|
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
|
41.26
|
71.64
|
116.25
|
189.08
|
92.50
|
-28.28
|
|||||
|
Minority Interest
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Non-Current Liabilities
|
11.33
|
11.91
|
12.95
|
2.12
|
162.00
|
51.58
|
|||||
|
Current Liabilities
|
34.11
|
34.15
|
11.66
|
11.31
|
9.88
|
2.00
|
|||||
|
Total Liabilities
|
120.81
|
117.69
|
140.86
|
200.39
|
102.44
|
25.30
|
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
|
16.41
|
17.11
|
18.95
|
2.59
|
4.96
|
--
|
|||||
|
Current Assets
|
70.29
|
100.58
|
121.91
|
197.81
|
97.48
|
25.30
|
|||||
|
Total Assets
|
120.81
|
117.69
|
140.86
|
200.39
|
102.44
|
25.30
|
|||||
|
Total Debt*
|
12.44
|
12.95
|
13.85
|
0.18
|
0.94
|
0.00
|
|||||
|
Net Current Assets
|
36.18
|
66.44
|
110.25
|
186.49
|
87.60
|
23.30
|
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
|
--
|
-51.22
|
-70.36
|
-65.15
|
-39.35
|
-5.18
|
|||||
|
Cash Flow from Investing Activities
|
--
|
8.76
|
-65.14
|
-0.92
|
-0.20
|
-0.50
|
|||||
|
Cash from Financing Activities
|
--
|
29.49
|
0.89
|
161.26
|
107.75
|
29.83
|
|||||
|
Net Cash Inflow / Outflow
|
--
|
--
|
--
|
95.19
|
--
|
--
|
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 ($)
|
-2.09
|
-2.02
|
-2.13
|
-1.76
|
-1.53
|
-1.36
|
|||||
|
Cash EPS ($)
|
--
|
-2.01
|
-2.12
|
-1.76
|
-1.53
|
-1.36
|
|||||
|
Adjusted Book Value ($)
|
--
|
1.72
|
2.99
|
4.91
|
3.27
|
-1.34
|
|||||
|
Dividend per Share ($)
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Cash Flow per Share ($)
|
--
|
-1.23
|
-1.81
|
-1.69
|
-1.39
|
-0.25
|
|||||
|
Free Cash Flow per Share ($)
|
--
|
-1.23
|
-1.83
|
-1.72
|
-1.40
|
-0.27
|
Profitability Ratios |
TTM | Dec-24 | Dec-23 | Dec-22 | Dec-21 | Dec-20 | Dec-19 | Dec-18 | Dec-17 | Dec-16 | Dec-15 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
ROCE (%)
|
--
|
-78.49
|
-51.75
|
-47.92
|
-132.78
|
--
|
|||||
|
ROE (%)
|
-163.28
|
-89.69
|
-54.13
|
-48.10
|
-134.71
|
--
|
|||||
|
ROA (%)
|
-76.79
|
-65.18
|
-48.43
|
-44.73
|
-67.72
|
--
|
|||||
|
EBIT Margin (%)
|
-21,199.78
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Net Margin (%)
|
-20,390.49
|
--
|
--
|
-11,697.06
|
--
|
--
|
|||||
|
Cash Profit Margin (%)
|
-0.04
|
--
|
--
|
--
|
--
|
--
|
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 (%)
|
-76.63
|
--
|
--
|
--
|
--
|
--
|
|||||
|
EBIT Growth (%)
|
-6.39
|
5.19
|
-29.01
|
-62.43
|
-3.11
|
--
|
|||||
|
Net Profit Growth (%)
|
-9.93
|
-1.96
|
-22.02
|
-56.58
|
-51.52
|
--
|
|||||
|
EPS Growth (%)
|
1.39
|
0.05
|
-0.21
|
-0.15
|
-0.13
|
--
|
|||||
|
Book Value Growth (%)
|
-58.79
|
--
|
--
|
--
|
--
|
--
|
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
|
--
|
-0.84
|
-1.59
|
-7.10
|
--
|
--
|
|||||
|
Price / Book Value
|
9.11
|
0.99
|
1.13
|
2.54
|
--
|
--
|
|||||
|
Dividend Yield (%)
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
EV/EBITDA
|
-3.16
|
0.17
|
-0.31
|
-4.28
|
--
|
--
|
|||||
|
Close Price ($)
|
7.95
|
1.70
|
3.38
|
12.50
|
--
|
--
|
|||||
|
High Price ($)
|
7.96
|
6.06
|
12.96
|
18.27
|
--
|
--
|
|||||
|
Low Price ($)
|
1.31
|
1.49
|
2.85
|
2.18
|
--
|
--
|
|||||
|
Market Cap ($ Cr)
|
375.71
|
--
|
--
|
--
|
--
|
--
|
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
|
--
|
0.18
|
0.12
|
0.00
|
0.01
|
0.00
|
|||||
|
Short term debt to equity ratio
|
0.05
|
0.01
|
0.01
|
0.00
|
0.02
|
--
|
|||||
|
Current Ratio
|
2.06
|
2.95
|
10.45
|
17.49
|
9.87
|
12.68
|
|||||
|
Quick Ratio
|
2.06
|
--
|
--
|
16.55
|
--
|
--
|
|||||
|
Interest Coverage
|
--
|
--
|
--
|
-883.13
|
-0.98
|
--
|
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 (%)
|
123.45
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Asset Turnover
|
0.00
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Receivable days
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Inventory Days
|
--
|
--
|
9,664.02
|
3,817.77
|
--
|
--
|
|||||
|
Payable days
|
--
|
1,577.51
|
1,779.56
|
1,070.25
|
2,691.20
|
--
|
|||||
|
Cash Conversion Cycle
|
--
|
--
|
--
|
--
|
--
|
--
|