Market cap
$243 Mln
Revenue (TTM)
$0 Mln
P/E Ratio
--
P/B Ratio
0.9
Div. Yield
0 %
Income Statement ($ Mln) |
TTM | Dec-24 | Dec-23 | Dec-22 | Dec-21 | Dec-20 | Dec-13 | Dec-12 | Dec-11 | Dec-10 | Dec-09 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Operating Revenue
|
0.05
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Cost of Revenue
|
0.04
|
0.05
|
0.04
|
0.04
|
--
|
--
|
|||||
|
Gross Profit
|
-0.01
|
-0.05
|
-0.04
|
-0.04
|
--
|
--
|
|||||
|
Operating Expenses
|
66.29
|
58.87
|
43.92
|
37.71
|
19.00
|
11.12
|
|||||
|
Operating Profit (EBIT)
|
-66.30
|
58.87
|
-43.95
|
-37.71
|
-19.00
|
-11.12
|
|||||
|
Other Income
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Profit before Tax
|
-53.45
|
45.47
|
-30.82
|
-35.16
|
-29.61
|
-12.81
|
|||||
|
Provision for Tax
|
--
|
45.47
|
--
|
2.55
|
10.61
|
0.00
|
|||||
|
Profit after Tax (Net Income)
|
-53.45
|
45.47
|
-30.82
|
-37.71
|
-29.61
|
-12.81
|
|||||
|
Minority Interest
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Consolidated Profit
|
--
|
--
|
--
|
--
|
-29.61
|
-12.81
|
Liabilities ($ Mln) |
TTM | Dec-24 | Dec-23 | Dec-22 | Dec-21 | Dec-20 | Dec-13 | Dec-12 | Dec-11 | Dec-10 | Dec-09 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Shareholder's Funds
|
272.62
|
285.15
|
269.09
|
289.07
|
123.48
|
0.34
|
|||||
|
Minority Interest
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Non-Current Liabilities
|
2.11
|
2.35
|
3.21
|
3.95
|
170.18
|
24.58
|
|||||
|
Current Liabilities
|
5.10
|
7.11
|
5.42
|
5.65
|
5.69
|
2.21
|
|||||
|
Total Liabilities
|
284.94
|
294.61
|
277.71
|
298.68
|
129.16
|
8.43
|
Assets ($ Mln) |
TTM | Dec-24 | Dec-23 | Dec-22 | Dec-21 | Dec-20 | Dec-13 | Dec-12 | Dec-11 | Dec-10 | Dec-09 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Non-Current Assets
|
3.84
|
4.07
|
5.27
|
5.84
|
--
|
--
|
|||||
|
Current Assets
|
276.00
|
290.54
|
272.45
|
292.84
|
129.16
|
8.43
|
|||||
|
Total Assets
|
284.94
|
294.61
|
277.71
|
298.68
|
129.16
|
8.43
|
|||||
|
Total Debt*
|
3.00
|
3.21
|
3.95
|
4.34
|
--
|
--
|
|||||
|
Net Current Assets
|
270.90
|
283.43
|
267.03
|
287.18
|
123.48
|
6.22
|
Cashflow ($ Mln) |
TTM | Dec-24 | Dec-23 | Dec-22 | Dec-21 | Dec-20 | Dec-13 | Dec-12 | Dec-11 | Dec-10 | Dec-09 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Cash From Operating Activities
|
--
|
-34.50
|
-20.43
|
-34.92
|
-15.75
|
-9.19
|
|||||
|
Cash Flow from Investing Activities
|
--
|
-0.01
|
-0.17
|
-0.04
|
-0.04
|
-0.04
|
|||||
|
Cash from Financing Activities
|
--
|
50.51
|
0.80
|
195.99
|
135.75
|
10.83
|
|||||
|
Net Cash Inflow / Outflow
|
--
|
--
|
--
|
--
|
--
|
--
|
Financials Ratios |
TTM | Dec-24 | Dec-23 | Dec-22 | Dec-21 | Dec-20 | Dec-13 | Dec-12 | Dec-11 | Dec-10 | Dec-09 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Adjusted EPS ($)
|
-1.27
|
1.10
|
-0.77
|
-0.96
|
-1.13
|
--
|
|||||
|
Cash EPS ($)
|
--
|
1.10
|
-0.77
|
-0.96
|
-1.13
|
--
|
|||||
|
Adjusted Book Value ($)
|
--
|
6.90
|
6.74
|
7.34
|
4.70
|
--
|
|||||
|
Dividend per Share ($)
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Cash Flow per Share ($)
|
--
|
-0.84
|
-0.51
|
-0.89
|
-0.60
|
--
|
|||||
|
Free Cash Flow per Share ($)
|
--
|
-0.84
|
-0.52
|
-0.89
|
-0.60
|
--
|
Profitability Ratios |
TTM | Dec-24 | Dec-23 | Dec-22 | Dec-21 | Dec-20 | Dec-13 | Dec-12 | Dec-11 | Dec-10 | Dec-09 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
ROCE (%)
|
--
|
16.20
|
-10.88
|
-18.09
|
-47.83
|
--
|
|||||
|
ROE (%)
|
-18.84
|
16.41
|
-11.05
|
-18.28
|
-47.83
|
--
|
|||||
|
ROA (%)
|
-19.11
|
15.89
|
-10.70
|
-17.63
|
-43.04
|
--
|
|||||
|
EBIT Margin (%)
|
-138,120.83
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Net Margin (%)
|
-111,347.92
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Cash Profit Margin (%)
|
-2.23
|
--
|
--
|
--
|
--
|
--
|
Growth Ratios |
TTM | Dec-24 | Dec-23 | Dec-22 | Dec-21 | Dec-20 | Dec-13 | Dec-12 | Dec-11 | Dec-10 | Dec-09 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Revenue Growth (%)
|
-94.26
|
--
|
--
|
--
|
--
|
--
|
|||||
|
EBIT Growth (%)
|
-52.70
|
-47.51
|
18.26
|
-98.42
|
-48.39
|
--
|
|||||
|
Net Profit Growth (%)
|
-258.49
|
247.51
|
18.26
|
-27.35
|
-131.19
|
--
|
|||||
|
EPS Growth (%)
|
-240.21
|
2.43
|
0.19
|
0.15
|
--
|
--
|
|||||
|
Book Value Growth (%)
|
-7.37
|
--
|
--
|
--
|
--
|
--
|
Valuation Ratios |
TTM | Dec-24 | Dec-23 | Dec-22 | Dec-21 | Dec-20 | Dec-13 | Dec-12 | Dec-11 | Dec-10 | Dec-09 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Price / Earnings
|
--
|
9.35
|
-14.21
|
-4.49
|
--
|
--
|
|||||
|
Price / Book Value
|
0.89
|
1.49
|
1.63
|
0.59
|
--
|
--
|
|||||
|
Dividend Yield (%)
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
EV/EBITDA
|
-2.09
|
-3.16
|
-5.61
|
2.86
|
--
|
--
|
|||||
|
Close Price ($)
|
3.47
|
10.29
|
10.97
|
4.30
|
--
|
--
|
|||||
|
High Price ($)
|
16.94
|
16.94
|
11.60
|
24.60
|
--
|
--
|
|||||
|
Low Price ($)
|
3.18
|
8.08
|
3.75
|
3.89
|
--
|
--
|
|||||
|
Market Cap ($ Cr)
|
242.79
|
--
|
--
|
--
|
--
|
--
|
Solvency Ratios |
TTM | Dec-24 | Dec-23 | Dec-22 | Dec-21 | Dec-20 | Dec-13 | Dec-12 | Dec-11 | Dec-10 | Dec-09 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Debt to Equity
|
--
|
0.01
|
0.01
|
0.02
|
--
|
--
|
|||||
|
Short term debt to equity ratio
|
0.00
|
0.00
|
0.01
|
0.00
|
--
|
--
|
|||||
|
Current Ratio
|
54.10
|
40.87
|
50.29
|
51.80
|
22.72
|
3.81
|
|||||
|
Quick Ratio
|
54.10
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Interest Coverage
|
--
|
--
|
--
|
-14.77
|
-1.79
|
--
|
Operating Efficiency Ratios |
TTM | Dec-24 | Dec-23 | Dec-22 | Dec-21 | Dec-20 | Dec-13 | Dec-12 | Dec-11 | Dec-10 | Dec-09 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Debtors to sales (%)
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Asset Turnover
|
0.00
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Receivable days
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Inventory Days
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Payable days
|
--
|
14,069.58
|
20,480.09
|
18,666.20
|
--
|
--
|
|||||
|
Cash Conversion Cycle
|
--
|
--
|
--
|
--
|
--
|
--
|