Market cap
$2 Mln
Revenue (TTM)
$31 Mln
P/E Ratio
--
P/B Ratio
1.1
Div. Yield
0 %
Income Statement ($ Mln) |
TTM | Dec-24 | Dec-23 | Dec-22 | Dec-21 | Dec-20 | Dec-19 | Dec-18 | Dec-17 | Dec-16 | Dec-15 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Operating Revenue
|
30.97
|
15,710.33
|
68.68
|
48.93
|
30.66
|
15.45
|
|||||
|
Cost of Revenue
|
14.39
|
7,937.59
|
45.14
|
33.23
|
20.31
|
9.78
|
|||||
|
Gross Profit
|
16.58
|
7,772.74
|
6.55
|
15.70
|
10.35
|
5.66
|
|||||
|
Operating Expenses
|
21.06
|
19,770.99
|
22.26
|
21.44
|
11.45
|
8.19
|
|||||
|
Operating Profit (EBIT)
|
-4.48
|
-11,998.24
|
-19.94
|
-5.74
|
-1.10
|
-2.52
|
|||||
|
Other Income
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Profit before Tax
|
-68.94
|
-107.51
|
-31.22
|
-12.48
|
-3.50
|
-3.46
|
|||||
|
Provision for Tax
|
-1.08
|
-0.70
|
0.39
|
-1.68
|
0.22
|
-0.43
|
|||||
|
Profit after Tax (Net Income)
|
-62.67
|
-100.00
|
-30.01
|
-10.80
|
-3.72
|
-3.03
|
|||||
|
Minority Interest
|
0.54
|
0.53
|
0.48
|
0.64
|
0.28
|
-0.88
|
|||||
|
Consolidated Profit
|
--
|
--
|
--
|
-20.07
|
-5.82
|
-18.93
|
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
|
-71.18
|
-94,622.51
|
-18.73
|
2.60
|
1.47
|
4.13
|
|||||
|
Minority Interest
|
0.54
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Non-Current Liabilities
|
5.78
|
5,555.52
|
31.27
|
28.43
|
33.02
|
7.91
|
|||||
|
Current Liabilities
|
102.17
|
124,558.25
|
28.14
|
14.16
|
12.43
|
8.08
|
|||||
|
Total Liabilities
|
137.02
|
33,647.74
|
39.37
|
45.48
|
47.01
|
19.24
|
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
|
20.02
|
21,017.25
|
20.65
|
34.26
|
35.87
|
13.37
|
|||||
|
Current Assets
|
14.83
|
12,630.49
|
18.71
|
11.23
|
11.14
|
5.87
|
|||||
|
Total Assets
|
49.67
|
33,647.74
|
39.37
|
45.48
|
47.01
|
19.24
|
|||||
|
Total Debt*
|
32.23
|
32,561.16
|
38.50
|
29.65
|
32.35
|
7.92
|
|||||
|
Net Current Assets
|
--
|
-111.93
|
-9.42
|
-2.94
|
-1.30
|
-2.21
|
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
|
--
|
1,570.22
|
-7.54
|
-4.13
|
-1.07
|
3.93
|
|||||
|
Cash Flow from Investing Activities
|
--
|
0.89
|
-3.89
|
-0.16
|
-15.04
|
1.13
|
|||||
|
Cash from Financing Activities
|
--
|
15.23
|
11.12
|
3.99
|
16.38
|
4.63
|
|||||
|
Net Cash Inflow / Outflow
|
--
|
--
|
--
|
--
|
--
|
--
|
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 ($)
|
-32.57
|
-37.59
|
-6,384.07
|
-2.65
|
-307.53
|
-0.68
|
|||||
|
Cash EPS ($)
|
--
|
-37.18
|
-5,715.10
|
-2.00
|
-217.45
|
-0.34
|
|||||
|
Adjusted Book Value ($)
|
--
|
--
|
--
|
0.64
|
121.13
|
0.93
|
|||||
|
Dividend per Share ($)
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Cash Flow per Share ($)
|
--
|
590.24
|
-1,604.32
|
-1.01
|
-88.28
|
0.88
|
|||||
|
Free Cash Flow per Share ($)
|
--
|
590.24
|
-1,655.56
|
-1.08
|
-102.94
|
0.85
|
Profitability Ratios |
TTM | Dec-24 | Dec-23 | Dec-22 | Dec-21 | Dec-20 | Dec-19 | Dec-18 | Dec-17 | Dec-16 | Dec-15 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
ROCE (%)
|
--
|
0.32
|
-115.36
|
-32.70
|
-16.23
|
-27.66
|
|||||
|
ROE (%)
|
--
|
0.21
|
372.16
|
-531.19
|
-133.11
|
-3,577.78
|
|||||
|
ROA (%)
|
-102.22
|
-0.59
|
-70.72
|
-23.36
|
-11.23
|
-15.77
|
|||||
|
EBIT Margin (%)
|
-221.53
|
-0.60
|
-28.79
|
-16.11
|
-7.20
|
-10.71
|
|||||
|
Net Margin (%)
|
-202.37
|
-0.64
|
-43.69
|
-22.08
|
-12.14
|
-19.63
|
|||||
|
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 (%)
|
-51.84
|
227.74
|
0.40
|
0.60
|
0.98
|
-0.62
|
|||||
|
EBIT Growth (%)
|
-721.00
|
-376.38
|
-150.80
|
-257.32
|
-33.37
|
-31.19
|
|||||
|
Net Profit Growth (%)
|
-46.69
|
-233.27
|
-177.78
|
-190.28
|
-22.70
|
10.32
|
|||||
|
EPS Growth (%)
|
99.53
|
0.99
|
-2,409.80
|
0.99
|
-449.66
|
1.00
|
|||||
|
Book Value Growth (%)
|
99.19
|
--
|
--
|
--
|
--
|
--
|
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
|
--
|
-0.01
|
0.00
|
-0.74
|
-0.01
|
-2.61
|
|||||
|
Price / Book Value
|
1.06
|
0.00
|
0.00
|
3.07
|
0.02
|
1.92
|
|||||
|
Dividend Yield (%)
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
EV/EBITDA
|
-8.02
|
-322.86
|
-2.25
|
-6.90
|
-27.52
|
-9.69
|
|||||
|
Close Price ($)
|
--
|
0.25
|
386.10
|
34,710.00
|
160,680.00
|
126,360.00
|
|||||
|
High Price ($)
|
--
|
2,028.00
|
43,875.00
|
351,000.00
|
411,060.00
|
538,200.00
|
|||||
|
Low Price ($)
|
--
|
0.20
|
351.86
|
29,250.00
|
63,938.73
|
54,600.00
|
|||||
|
Market Cap ($ Cr)
|
1.88
|
--
|
--
|
--
|
--
|
--
|
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
|
--
|
-0.34
|
-2.06
|
11.40
|
22.07
|
1.92
|
|||||
|
Short term debt to equity ratio
|
-0.43
|
-0.32
|
-0.39
|
0.70
|
0.96
|
0.21
|
|||||
|
Current Ratio
|
0.15
|
0.10
|
0.67
|
0.79
|
0.90
|
0.73
|
|||||
|
Quick Ratio
|
0.15
|
0.10
|
0.35
|
0.50
|
0.46
|
0.44
|
|||||
|
Interest Coverage
|
-8.04
|
-7.08
|
-1.73
|
-1.72
|
-1.70
|
-6.63
|
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 (%)
|
29.58
|
0.05
|
11.11
|
10.84
|
11.31
|
3.86
|
|||||
|
Asset Turnover
|
0.51
|
0.93
|
1.62
|
1.06
|
0.93
|
0.80
|
|||||
|
Receivable days
|
--
|
0.18
|
34.40
|
32.74
|
24.20
|
14.04
|
|||||
|
Inventory Days
|
--
|
0.22
|
53.34
|
52.83
|
69.73
|
73.60
|
|||||
|
Payable days
|
--
|
0.22
|
48.66
|
42.09
|
51.51
|
76.73
|
|||||
|
Cash Conversion Cycle
|
--
|
0.17
|
39.08
|
43.48
|
42.42
|
10.91
|