Market cap
$256 Mln
Revenue (TTM)
$24 Mln
P/E Ratio
--
P/B Ratio
0
Div. Yield
0 %
Income Statement ($ Mln) |
TTM | Dec-24 | Dec-23 | Dec-22 | Dec-21 | Dec-20 | Dec-19 | Dec-18 | Dec-17 | Dec-16 | Dec-15 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Operating Revenue
|
23.65
|
20.65
|
10.73
|
10.63
|
21.72
|
10.63
|
|||||
|
Cost of Revenue
|
10.03
|
8.32
|
5.94
|
4.50
|
8.84
|
3.06
|
|||||
|
Gross Profit
|
13.63
|
12.33
|
4.79
|
6.13
|
12.88
|
7.57
|
|||||
|
Operating Expenses
|
40.85
|
35.12
|
46.55
|
28.43
|
23.45
|
20.34
|
|||||
|
Operating Profit (EBIT)
|
-21.26
|
-22.79
|
-41.76
|
-22.30
|
-10.57
|
-12.77
|
|||||
|
Other Income
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Profit before Tax
|
-44.65
|
-45.67
|
-29.59
|
-397.79
|
-17.05
|
-17.56
|
|||||
|
Provision for Tax
|
--
|
--
|
0.12
|
37.38
|
3.37
|
-1.51
|
|||||
|
Profit after Tax (Net Income)
|
-44.65
|
-45.67
|
-29.72
|
-435.17
|
-20.42
|
-16.06
|
|||||
|
Minority Interest
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Consolidated Profit
|
--
|
--
|
--
|
--
|
-17.05
|
-17.56
|
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
|
-112.22
|
-102.29
|
-58.79
|
-31.62
|
-37.39
|
-21.68
|
|||||
|
Minority Interest
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Non-Current Liabilities
|
7.70
|
75.58
|
63.47
|
78.62
|
17.22
|
16.71
|
|||||
|
Current Liabilities
|
132.85
|
61.99
|
50.02
|
29.33
|
41.47
|
30.92
|
|||||
|
Total Liabilities
|
161.18
|
35.27
|
54.70
|
76.33
|
21.31
|
25.95
|
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
|
6.05
|
5.67
|
7.41
|
34.49
|
6.53
|
8.99
|
|||||
|
Current Assets
|
22.29
|
29.61
|
47.29
|
41.83
|
14.78
|
16.96
|
|||||
|
Total Assets
|
161.18
|
35.27
|
54.70
|
76.33
|
21.31
|
25.95
|
|||||
|
Total Debt*
|
72.93
|
69.87
|
62.50
|
58.23
|
21.78
|
17.08
|
|||||
|
Net Current Assets
|
-110.57
|
-32.38
|
-2.73
|
12.50
|
-26.69
|
-13.96
|
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
|
--
|
-17.67
|
-24.64
|
-31.48
|
-5.87
|
-5.60
|
|||||
|
Cash Flow from Investing Activities
|
--
|
18.77
|
17.34
|
-0.58
|
-0.01
|
-0.30
|
|||||
|
Cash from Financing Activities
|
--
|
-0.60
|
9.11
|
40.52
|
2.76
|
7.95
|
|||||
|
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 ($)
|
-0.54
|
-0.53
|
-0.36
|
-5.69
|
-0.82
|
-0.21
|
|||||
|
Cash EPS ($)
|
--
|
-0.52
|
-0.35
|
-5.67
|
-0.76
|
-0.19
|
|||||
|
Adjusted Book Value ($)
|
--
|
--
|
--
|
--
|
--
|
-0.28
|
|||||
|
Dividend per Share ($)
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Cash Flow per Share ($)
|
--
|
-0.21
|
-0.30
|
-0.41
|
-0.23
|
-0.07
|
|||||
|
Free Cash Flow per Share ($)
|
--
|
-0.22
|
-0.30
|
-0.42
|
-0.24
|
-0.08
|
Profitability Ratios |
TTM | Dec-24 | Dec-23 | Dec-22 | Dec-21 | Dec-20 | Dec-19 | Dec-18 | Dec-17 | Dec-16 | Dec-15 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
ROCE (%)
|
--
|
318.10
|
-196.03
|
-7,910.67
|
202.15
|
--
|
|||||
|
ROE (%)
|
--
|
56.70
|
65.74
|
1,261.20
|
69.13
|
--
|
|||||
|
ROA (%)
|
-36.09
|
-101.50
|
-45.36
|
-891.45
|
-86.41
|
--
|
|||||
|
EBIT Margin (%)
|
-63.94
|
-136.39
|
-162.76
|
-3,650.20
|
-48.59
|
-147.68
|
|||||
|
Net Margin (%)
|
-188.78
|
-221.16
|
-276.93
|
-4,095.29
|
-94.00
|
-151.03
|
|||||
|
Cash Profit Margin (%)
|
--
|
--
|
--
|
--
|
--
|
--
|
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 (%)
|
130.79
|
0.92
|
0.01
|
-0.51
|
1.04
|
--
|
|||||
|
EBIT Growth (%)
|
-184.92
|
-61.25
|
95.50
|
-3,575.10
|
32.78
|
--
|
|||||
|
Net Profit Growth (%)
|
-419.78
|
-53.68
|
93.17
|
-2,031.49
|
-27.14
|
--
|
|||||
|
EPS Growth (%)
|
-397.09
|
-0.49
|
0.94
|
-5.96
|
-2.89
|
--
|
|||||
|
Book Value Growth (%)
|
-60.14
|
--
|
--
|
--
|
--
|
--
|
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
|
--
|
-2.87
|
-1.02
|
-1.37
|
--
|
--
|
|||||
|
Price / Book Value
|
--
|
-1.28
|
-0.51
|
-18.80
|
--
|
--
|
|||||
|
Dividend Yield (%)
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
EV/EBITDA
|
12.48
|
-6.88
|
-4.87
|
-1.66
|
--
|
--
|
|||||
|
Close Price ($)
|
1.20
|
1.53
|
0.36
|
7.77
|
--
|
--
|
|||||
|
High Price ($)
|
2.39
|
2.39
|
9.73
|
79.21
|
--
|
--
|
|||||
|
Low Price ($)
|
0.50
|
0.30
|
0.28
|
4.22
|
--
|
--
|
|||||
|
Market Cap ($ Cr)
|
256.48
|
--
|
--
|
--
|
--
|
--
|
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
|
--
|
-0.68
|
-1.06
|
-1.84
|
-0.58
|
-0.79
|
|||||
|
Short term debt to equity ratio
|
-0.64
|
-0.01
|
-0.01
|
-0.03
|
-0.20
|
-0.14
|
|||||
|
Current Ratio
|
0.17
|
0.48
|
0.95
|
1.43
|
0.36
|
0.55
|
|||||
|
Quick Ratio
|
0.15
|
0.46
|
0.92
|
1.40
|
0.34
|
0.53
|
|||||
|
Interest Coverage
|
-1.48
|
-1.61
|
-1.44
|
-39.10
|
-2.40
|
-7.26
|
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 (%)
|
40.72
|
54.85
|
274.95
|
118.98
|
31.40
|
22.98
|
|||||
|
Asset Turnover
|
0.19
|
0.46
|
0.16
|
0.22
|
0.92
|
--
|
|||||
|
Receivable days
|
--
|
361.10
|
717.31
|
334.52
|
77.89
|
83.93
|
|||||
|
Inventory Days
|
--
|
60.44
|
70.92
|
61.55
|
28.09
|
80.57
|
|||||
|
Payable days
|
--
|
98.74
|
87.25
|
405.24
|
323.68
|
853.56
|
|||||
|
Cash Conversion Cycle
|
--
|
322.80
|
700.98
|
-9.17
|
-217.70
|
-689.07
|