Market cap
$1 Mln
Revenue (TTM)
$0 Mln
P/E Ratio
--
P/B Ratio
6.2
Div. Yield
0 %
Income Statement ($ Mln) |
Sep-24 | Dec-23 | Sep-23 | Dec-22 | Sep-22 | Dec-21 | Sep-21 | Dec-20 | Sep-20 | Dec-19 | Sep-19 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Operating Revenue
|
0.02
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Cost of Revenue
|
0.01
|
--
|
0.42
|
--
|
--
|
--
|
|||||
|
Gross Profit
|
0.00
|
--
|
-0.42
|
--
|
--
|
--
|
|||||
|
Operating Expenses
|
6.24
|
7.80
|
7.33
|
3.61
|
3.61
|
1.21
|
|||||
|
Operating Profit (EBIT)
|
-6.23
|
-7.80
|
-7.76
|
-3.27
|
-3.27
|
-1.27
|
|||||
|
Other Income
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Profit before Tax
|
-9.01
|
-222.10
|
-222.10
|
-3.58
|
-3.58
|
-1.56
|
|||||
|
Provision for Tax
|
--
|
--
|
0.26
|
0.31
|
0.31
|
0.29
|
|||||
|
Profit after Tax (Net Income)
|
-9.01
|
-222.10
|
-222.10
|
-3.58
|
-3.58
|
-1.56
|
|||||
|
Minority Interest
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Consolidated Profit
|
--
|
--
|
--
|
--
|
--
|
-0.99
|
Liabilities ($ Mln) |
Sep-24 | Dec-23 | Sep-23 | Dec-22 | Sep-22 | Dec-21 | Sep-21 | Dec-20 | Sep-20 | Dec-19 | Sep-19 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Shareholder's Funds
|
-22.52
|
-18.44
|
-18.44
|
2.51
|
2.51
|
-0.22
|
|||||
|
Minority Interest
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Non-Current Liabilities
|
1.03
|
2.08
|
2.08
|
0.41
|
0.41
|
0.16
|
|||||
|
Current Liabilities
|
26.88
|
23.70
|
23.70
|
1.30
|
1.30
|
2.11
|
|||||
|
Total Liabilities
|
5.40
|
7.34
|
7.34
|
4.23
|
4.23
|
2.04
|
Assets ($ Mln) |
Sep-24 | Dec-23 | Sep-23 | Dec-22 | Sep-22 | Dec-21 | Sep-21 | Dec-20 | Sep-20 | Dec-19 | Sep-19 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Non-Current Assets
|
1.94
|
4.69
|
4.69
|
1.96
|
1.96
|
1.55
|
|||||
|
Current Assets
|
3.46
|
2.65
|
2.65
|
2.27
|
2.27
|
0.49
|
|||||
|
Total Assets
|
5.40
|
7.34
|
7.34
|
4.23
|
4.23
|
2.04
|
|||||
|
Total Debt*
|
6.42
|
5.13
|
5.13
|
0.38
|
0.38
|
0.59
|
|||||
|
Net Current Assets
|
-23.43
|
-21.05
|
-21.05
|
0.97
|
0.97
|
-1.62
|
Cashflow ($ Mln) |
Sep-24 | Dec-23 | Sep-23 | Dec-22 | Sep-22 | Dec-21 | Sep-21 | Dec-20 | Sep-20 | Dec-19 | Sep-19 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Cash From Operating Activities
|
-4.88
|
-6.51
|
-6.51
|
-2.80
|
-2.80
|
-0.64
|
|||||
|
Cash Flow from Investing Activities
|
-0.04
|
--
|
-0.30
|
--
|
-0.47
|
0.14
|
|||||
|
Cash from Financing Activities
|
5.60
|
5.65
|
5.65
|
5.07
|
5.07
|
0.62
|
|||||
|
Net Cash Inflow / Outflow
|
--
|
--
|
--
|
--
|
--
|
--
|
Financials Ratios |
Sep-24 | Dec-23 | Sep-23 | Dec-22 | Sep-22 | Dec-21 | Sep-21 | Dec-20 | Sep-20 | Dec-19 | Sep-19 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Adjusted EPS ($)
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Cash EPS ($)
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Adjusted Book Value ($)
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Dividend per Share ($)
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Cash Flow per Share ($)
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Free Cash Flow per Share ($)
|
--
|
--
|
--
|
--
|
--
|
--
|
Profitability Ratios |
Sep-24 | Dec-23 | Sep-23 | Dec-22 | Sep-22 | Dec-21 | Sep-21 | Dec-20 | Sep-20 | Dec-19 | Sep-19 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
ROCE (%)
|
61.27
|
4,266.31
|
4,266.31
|
-219.59
|
-219.59
|
-237.84
|
|||||
|
ROE (%)
|
43.99
|
2,789.26
|
2,789.26
|
-312.63
|
-312.63
|
-887.14
|
|||||
|
ROA (%)
|
-141.44
|
-3,840.12
|
-3,840.12
|
-114.21
|
-114.21
|
-77.94
|
|||||
|
EBIT Margin (%)
|
-44,947.37
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Net Margin (%)
|
-51,651.84
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Cash Profit Margin (%)
|
--
|
--
|
--
|
--
|
--
|
--
|
Growth Ratios |
Sep-24 | Dec-23 | Sep-23 | Dec-22 | Sep-22 | Dec-21 | Sep-21 | Dec-20 | Sep-20 | Dec-19 | Sep-19 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Revenue Growth (%)
|
--
|
--
|
--
|
--
|
-1.00
|
--
|
|||||
|
EBIT Growth (%)
|
96.46
|
--
|
-20,818.40
|
-198.87
|
37.35
|
-27.47
|
|||||
|
Net Profit Growth (%)
|
95.94
|
-6,108.02
|
-6,108.02
|
-129.05
|
-129.05
|
--
|
|||||
|
EPS Growth (%)
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Book Value Growth (%)
|
--
|
--
|
--
|
--
|
--
|
--
|
Valuation Ratios |
Sep-24 | Dec-23 | Sep-23 | Dec-22 | Sep-22 | Dec-21 | Sep-21 | Dec-20 | Sep-20 | Dec-19 | Sep-19 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Price / Earnings
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Price / Book Value
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Dividend Yield (%)
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
EV/EBITDA
|
-0.65
|
--
|
-0.02
|
0.47
|
1.95
|
--
|
|||||
|
Close Price ($)
|
3.08
|
0.26
|
0.75
|
10.19
|
9.92
|
9.87
|
|||||
|
High Price ($)
|
19.10
|
10.91
|
10.91
|
10.98
|
10.98
|
10.38
|
|||||
|
Low Price ($)
|
0.13
|
0.19
|
0.75
|
9.80
|
9.75
|
9.75
|
|||||
|
Market Cap ($ Cr)
|
--
|
--
|
--
|
--
|
--
|
--
|
Solvency Ratios |
Sep-24 | Dec-23 | Sep-23 | Dec-22 | Sep-22 | Dec-21 | Sep-21 | Dec-20 | Sep-20 | Dec-19 | Sep-19 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Debt to Equity
|
-0.29
|
-0.28
|
-0.28
|
0.15
|
0.15
|
-2.63
|
|||||
|
Short term debt to equity ratio
|
-0.26
|
-0.21
|
-0.21
|
0.03
|
0.03
|
-2.25
|
|||||
|
Current Ratio
|
0.13
|
0.11
|
0.11
|
1.74
|
1.74
|
0.23
|
|||||
|
Quick Ratio
|
0.11
|
0.09
|
0.09
|
1.66
|
1.66
|
0.22
|
|||||
|
Interest Coverage
|
-6.70
|
--
|
-394.89
|
-11.80
|
-3.47
|
-4.17
|
Operating Efficiency Ratios |
Sep-24 | Dec-23 | Sep-23 | Dec-22 | Sep-22 | Dec-21 | Sep-21 | Dec-20 | Sep-20 | Dec-19 | Sep-19 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Debtors to sales (%)
|
6,441.57
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Asset Turnover
|
0.00
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Receivable days
|
20,827.21
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Inventory Days
|
14,915.11
|
--
|
292.17
|
--
|
--
|
--
|
|||||
|
Payable days
|
560,330.63
|
--
|
8,612.67
|
--
|
--
|
--
|
|||||
|
Cash Conversion Cycle
|
-524,588.31
|
--
|
--
|
--
|
--
|
--
|