Market cap
$8 Mln
Revenue (TTM)
$2 Mln
P/E Ratio
--
P/B Ratio
0.8
Div. Yield
0 %
Income Statement ($ Mln) |
Dec-24 | Dec-23 | Dec-22 | Dec-21 | Dec-20 | Dec-19 | Dec-18 | Dec-17 | Dec-16 | Dec-15 | Dec-14 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Operating Revenue
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Cost of Revenue
|
--
|
--
|
0.86
|
--
|
--
|
--
|
|||||
|
Gross Profit
|
--
|
--
|
-0.86
|
--
|
--
|
--
|
|||||
|
Operating Expenses
|
--
|
2.62
|
1.06
|
0.03
|
--
|
--
|
|||||
|
Operating Profit (EBIT)
|
-1.93
|
-2.62
|
-0.86
|
-0.03
|
--
|
--
|
|||||
|
Other Income
|
--
|
--
|
1.45
|
--
|
--
|
--
|
|||||
|
Profit before Tax
|
-0.77
|
-0.01
|
0.59
|
-0.03
|
--
|
--
|
|||||
|
Provision for Tax
|
-0.24
|
0.55
|
0.30
|
0.03
|
--
|
--
|
|||||
|
Profit after Tax (Net Income)
|
-1.02
|
-0.57
|
0.28
|
-0.03
|
--
|
--
|
|||||
|
Minority Interest
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Consolidated Profit
|
--
|
--
|
0.57
|
-0.03
|
--
|
--
|
Liabilities ($ Mln) |
Dec-24 | Dec-23 | Dec-22 | Dec-21 | Dec-20 | Dec-19 | Dec-18 | Dec-17 | Dec-16 | Dec-15 | Dec-14 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Shareholder's Funds
|
10.56
|
24.85
|
116.99
|
-0.01
|
--
|
--
|
|||||
|
Minority Interest
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Non-Current Liabilities
|
6.58
|
5.08
|
0.92
|
0.36
|
--
|
--
|
|||||
|
Current Liabilities
|
1.04
|
5.12
|
1.09
|
0.61
|
--
|
--
|
|||||
|
Total Liabilities
|
18.18
|
29.96
|
118.09
|
0.61
|
--
|
--
|
Assets ($ Mln) |
Dec-24 | Dec-23 | Dec-22 | Dec-21 | Dec-20 | Dec-19 | Dec-18 | Dec-17 | Dec-16 | Dec-15 | Dec-14 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Non-Current Assets
|
18.08
|
29.72
|
117.79
|
0.61
|
--
|
--
|
|||||
|
Current Assets
|
0.10
|
0.25
|
0.30
|
--
|
--
|
--
|
|||||
|
Total Assets
|
18.18
|
29.96
|
118.09
|
0.61
|
--
|
--
|
|||||
|
Total Debt*
|
--
|
1.20
|
0.48
|
0.36
|
--
|
--
|
|||||
|
Net Current Assets
|
--
|
-4.87
|
-0.79
|
-0.61
|
--
|
--
|
Cashflow ($ Mln) |
Dec-24 | Dec-23 | Dec-22 | Dec-21 | Dec-20 | Dec-19 | Dec-18 | Dec-17 | Dec-16 | Dec-15 | Dec-14 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Cash From Operating Activities
|
-0.66
|
-1.99
|
-1.60
|
0.00
|
--
|
--
|
|||||
|
Cash Flow from Investing Activities
|
--
|
--
|
-116.08
|
-116.08
|
--
|
--
|
|||||
|
Cash from Financing Activities
|
-12.48
|
-88.67
|
117.70
|
117.68
|
--
|
--
|
|||||
|
Net Cash Inflow / Outflow
|
--
|
--
|
0.02
|
--
|
--
|
--
|
Financials Ratios |
Dec-24 | Dec-23 | Dec-22 | Dec-21 | Dec-20 | Dec-19 | Dec-18 | Dec-17 | Dec-16 | Dec-15 | Dec-14 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Adjusted EPS ($)
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Cash EPS ($)
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Adjusted Book Value ($)
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Dividend per Share ($)
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Cash Flow per Share ($)
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Free Cash Flow per Share ($)
|
--
|
--
|
--
|
--
|
--
|
--
|
Profitability Ratios |
Dec-24 | Dec-23 | Dec-22 | Dec-21 | Dec-20 | Dec-19 | Dec-18 | Dec-17 | Dec-16 | Dec-15 | Dec-14 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
ROCE (%)
|
-5.55
|
-0.79
|
0.48
|
--
|
--
|
--
|
|||||
|
ROE (%)
|
-5.74
|
-0.80
|
0.49
|
--
|
--
|
--
|
|||||
|
ROA (%)
|
-4.22
|
-0.76
|
0.48
|
--
|
--
|
--
|
|||||
|
EBIT Margin (%)
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Net Margin (%)
|
--
|
--
|
19.68
|
--
|
--
|
--
|
|||||
|
Cash Profit Margin (%)
|
--
|
--
|
--
|
--
|
--
|
--
|
Growth Ratios |
Dec-24 | Dec-23 | Dec-22 | Dec-21 | Dec-20 | Dec-19 | Dec-18 | Dec-17 | Dec-16 | Dec-15 | Dec-14 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Revenue Growth (%)
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
EBIT Growth (%)
|
--
|
-167.48
|
-6,556.87
|
--
|
--
|
--
|
|||||
|
Net Profit Growth (%)
|
-79.67
|
-298.58
|
995.87
|
--
|
--
|
--
|
|||||
|
EPS Growth (%)
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Book Value Growth (%)
|
--
|
--
|
--
|
--
|
--
|
--
|
Valuation Ratios |
Dec-24 | Dec-23 | Dec-22 | Dec-21 | Dec-20 | Dec-19 | Dec-18 | Dec-17 | Dec-16 | Dec-15 | Dec-14 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Price / Earnings
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Price / Book Value
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Dividend Yield (%)
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
EV/EBITDA
|
0.02
|
-0.36
|
-0.43
|
--
|
--
|
--
|
|||||
|
Close Price ($)
|
11.47
|
10.73
|
10.11
|
--
|
--
|
--
|
|||||
|
High Price ($)
|
11.47
|
11.70
|
10.13
|
--
|
--
|
--
|
|||||
|
Low Price ($)
|
--
|
--
|
9.80
|
--
|
--
|
--
|
|||||
|
Market Cap ($ Cr)
|
--
|
--
|
--
|
--
|
--
|
--
|
Solvency Ratios |
Dec-24 | Dec-23 | Dec-22 | Dec-21 | Dec-20 | Dec-19 | Dec-18 | Dec-17 | Dec-16 | Dec-15 | Dec-14 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Debt to Equity
|
--
|
0.05
|
0.00
|
-52.53
|
--
|
--
|
|||||
|
Short term debt to equity ratio
|
--
|
0.05
|
0.00
|
-52.53
|
--
|
--
|
|||||
|
Current Ratio
|
0.09
|
0.05
|
0.28
|
--
|
--
|
--
|
|||||
|
Quick Ratio
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Interest Coverage
|
--
|
--
|
-1.46
|
--
|
--
|
--
|
Operating Efficiency Ratios |
Dec-24 | Dec-23 | Dec-22 | Dec-21 | Dec-20 | Dec-19 | Dec-18 | Dec-17 | Dec-16 | Dec-15 | Dec-14 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Debtors to sales (%)
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Asset Turnover
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Receivable days
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Inventory Days
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Payable days
|
--
|
--
|
78.04
|
--
|
--
|
--
|
|||||
|
Cash Conversion Cycle
|
--
|
--
|
--
|
--
|
--
|
--
|