Market cap
$2 Mln
Revenue (TTM)
$-- Mln
P/E Ratio
--
P/B Ratio
0.3
Div. Yield
0 %
Income Statement ($ 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
|
13.69
|
10.01
|
5.86
|
6.51
|
2.29
|
0.67
|
|||||
|
Cost of Revenue
|
12.89
|
9.77
|
5.64
|
5.08
|
1.27
|
0.45
|
|||||
|
Gross Profit
|
0.80
|
0.24
|
0.22
|
1.43
|
1.02
|
0.22
|
|||||
|
Operating Expenses
|
5.94
|
4.36
|
4.73
|
2.27
|
0.60
|
0.19
|
|||||
|
Operating Profit (EBIT)
|
-5.14
|
-4.12
|
-4.51
|
-0.85
|
0.42
|
0.04
|
|||||
|
Other Income
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Profit before Tax
|
-7.49
|
-4.57
|
-2.21
|
-1.56
|
0.19
|
-0.06
|
|||||
|
Provision for Tax
|
0.31
|
0.03
|
-0.01
|
-0.02
|
0.08
|
-0.01
|
|||||
|
Profit after Tax (Net Income)
|
-7.80
|
-4.60
|
-2.20
|
-1.54
|
0.11
|
-0.05
|
|||||
|
Minority Interest
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Consolidated Profit
|
--
|
--
|
-2.20
|
-1.54
|
0.11
|
-0.05
|
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
|
5.56
|
8.51
|
12.82
|
1.25
|
0.35
|
0.18
|
|||||
|
Minority Interest
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Non-Current Liabilities
|
6.52
|
1.45
|
2.35
|
3.95
|
1.36
|
0.95
|
|||||
|
Current Liabilities
|
1.72
|
2.31
|
0.64
|
2.21
|
0.39
|
0.25
|
|||||
|
Total Liabilities
|
13.80
|
12.27
|
15.81
|
7.41
|
2.10
|
1.38
|
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
|
6.25
|
8.10
|
4.77
|
5.39
|
0.90
|
0.91
|
|||||
|
Current Assets
|
7.54
|
4.16
|
11.03
|
2.02
|
1.19
|
0.47
|
|||||
|
Total Assets
|
13.80
|
12.27
|
15.81
|
7.41
|
2.10
|
1.38
|
|||||
|
Total Debt*
|
0.49
|
0.17
|
0.32
|
4.56
|
1.31
|
1.07
|
|||||
|
Net Current Assets
|
5.83
|
1.86
|
10.39
|
-0.19
|
0.80
|
0.22
|
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
|
-5.88
|
-2.67
|
-4.84
|
-0.86
|
0.13
|
-0.24
|
|||||
|
Cash Flow from Investing Activities
|
-0.57
|
-4.81
|
-0.04
|
-4.73
|
-0.10
|
-0.96
|
|||||
|
Cash from Financing Activities
|
8.48
|
-0.09
|
12.63
|
5.70
|
0.16
|
1.30
|
|||||
|
Net Cash Inflow / Outflow
|
--
|
--
|
--
|
--
|
--
|
--
|
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 ($)
|
-1,083.89
|
-867.55
|
-0.27
|
-296.15
|
0.27
|
-0.01
|
|||||
|
Cash EPS ($)
|
-974.44
|
-728.30
|
-0.20
|
-195.38
|
0.52
|
0.00
|
|||||
|
Adjusted Book Value ($)
|
771.81
|
1,605.85
|
1.59
|
240.96
|
0.85
|
0.02
|
|||||
|
Dividend per Share ($)
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Cash Flow per Share ($)
|
-815.97
|
-503.40
|
-0.60
|
-165.96
|
0.31
|
-0.03
|
|||||
|
Free Cash Flow per Share ($)
|
-835.97
|
-508.11
|
-0.60
|
-166.35
|
0.30
|
-0.03
|
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 (%)
|
-105.98
|
-42.13
|
-23.22
|
-41.22
|
7.68
|
--
|
|||||
|
ROE (%)
|
-110.95
|
-43.11
|
-31.28
|
-192.14
|
42.03
|
--
|
|||||
|
ROA (%)
|
-59.89
|
-32.76
|
-18.96
|
-32.39
|
6.44
|
--
|
|||||
|
EBIT Margin (%)
|
-37.54
|
-41.16
|
-77.01
|
-12.98
|
18.35
|
5.37
|
|||||
|
Net Margin (%)
|
-57.01
|
-45.94
|
-37.57
|
-23.66
|
4.89
|
-7.31
|
|||||
|
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 (%)
|
0.37
|
0.71
|
-0.10
|
1.84
|
2.42
|
--
|
|||||
|
EBIT Growth (%)
|
-24.74
|
8.71
|
-433.96
|
-301.19
|
1,066.67
|
--
|
|||||
|
Net Profit Growth (%)
|
-69.73
|
-108.91
|
-42.92
|
-1,475.00
|
328.57
|
--
|
|||||
|
EPS Growth (%)
|
-0.25
|
-3,181.53
|
1.00
|
-1,090.69
|
45.78
|
--
|
|||||
|
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
|
0.00
|
0.00
|
-4.26
|
--
|
--
|
--
|
|||||
|
Price / Book Value
|
0.00
|
0.00
|
0.73
|
--
|
--
|
--
|
|||||
|
Dividend Yield (%)
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
EV/EBITDA
|
0.47
|
0.11
|
-0.39
|
--
|
--
|
--
|
|||||
|
Close Price ($)
|
611.66
|
725.90
|
1,932.56
|
--
|
--
|
--
|
|||||
|
High Price ($)
|
1,259.02
|
3,248.70
|
5,497.80
|
--
|
--
|
--
|
|||||
|
Low Price ($)
|
40.48
|
479.57
|
0.33
|
--
|
--
|
--
|
|||||
|
Market Cap ($ 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
|
0.09
|
0.02
|
0.03
|
3.64
|
3.74
|
5.87
|
|||||
|
Short term debt to equity ratio
|
0.02
|
0.01
|
0.01
|
0.74
|
--
|
1.05
|
|||||
|
Current Ratio
|
4.40
|
1.80
|
17.24
|
0.91
|
3.04
|
1.90
|
|||||
|
Quick Ratio
|
2.04
|
0.77
|
13.44
|
0.36
|
1.06
|
1.03
|
|||||
|
Interest Coverage
|
-7.94
|
-411.90
|
-12.50
|
-1.49
|
1.81
|
0.35
|
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 (%)
|
6.66
|
12.25
|
7.94
|
6.18
|
5.42
|
18.96
|
|||||
|
Asset Turnover
|
1.05
|
0.71
|
0.50
|
1.37
|
1.32
|
--
|
|||||
|
Receivable days
|
28.51
|
30.86
|
27.02
|
14.76
|
20.03
|
69.23
|
|||||
|
Inventory Days
|
91.23
|
90.05
|
118.40
|
72.02
|
142.76
|
174.47
|
|||||
|
Payable days
|
16.54
|
15.70
|
9.64
|
6.72
|
21.16
|
103.54
|
|||||
|
Cash Conversion Cycle
|
103.21
|
105.21
|
135.78
|
80.06
|
141.63
|
140.16
|