Market cap
$7 Mln
Revenue (TTM)
$5 Mln
P/E Ratio
--
P/B Ratio
0.4
Div. Yield
0 %
Income Statement ($ Mln) |
TTM | Dec-21 | Dec-20 | Dec-19 | Dec-18 | Dec-17 | Dec-16 | Dec-15 | Dec-14 | Dec-13 | Dec-12 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Operating Revenue
|
4.64
|
0.40
|
1.82
|
7.92
|
1.62
|
13.82
|
|||||
|
Cost of Revenue
|
--
|
--
|
--
|
20.21
|
1.44
|
6.48
|
|||||
|
Gross Profit
|
4.64
|
0.40
|
1.82
|
7.92
|
0.19
|
7.34
|
|||||
|
Operating Expenses
|
35.17
|
40.65
|
22.80
|
32.39
|
21.27
|
27.21
|
|||||
|
Operating Profit (EBIT)
|
-29.97
|
-39.41
|
-20.98
|
-24.47
|
-19.65
|
-13.39
|
|||||
|
Other Income
|
--
|
--
|
0.06
|
2.70
|
3.39
|
0.43
|
|||||
|
Profit before Tax
|
-29.88
|
-39.47
|
-20.91
|
-23.88
|
-16.25
|
-12.96
|
|||||
|
Provision for Tax
|
0.12
|
0.07
|
0.06
|
2.69
|
4.48
|
0.43
|
|||||
|
Profit after Tax (Net Income)
|
-29.89
|
-39.54
|
-20.91
|
-23.88
|
-16.25
|
-12.96
|
|||||
|
Minority Interest
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Consolidated Profit
|
-29.88
|
-39.47
|
-20.91
|
-13.60
|
-16.25
|
-12.96
|
Liabilities ($ Mln) |
TTM | Dec-21 | Dec-20 | Dec-19 | Dec-18 | Dec-17 | Dec-16 | Dec-15 | Dec-14 | Dec-13 | Dec-12 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Shareholder's Funds
|
15.64
|
24.91
|
27.14
|
7.57
|
48.76
|
63.58
|
|||||
|
Minority Interest
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Non-Current Liabilities
|
1.30
|
1.67
|
0.15
|
0.07
|
1.74
|
--
|
|||||
|
Current Liabilities
|
2.87
|
4.81
|
6.35
|
10.50
|
3.58
|
16.92
|
|||||
|
Total Liabilities
|
21.38
|
29.72
|
33.63
|
18.14
|
52.34
|
80.49
|
Assets ($ Mln) |
TTM | Dec-21 | Dec-20 | Dec-19 | Dec-18 | Dec-17 | Dec-16 | Dec-15 | Dec-14 | Dec-13 | Dec-12 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Non-Current Assets
|
0.26
|
0.12
|
0.10
|
0.18
|
3.15
|
4.18
|
|||||
|
Current Assets
|
18.25
|
29.60
|
33.53
|
17.97
|
49.20
|
76.32
|
|||||
|
Total Assets
|
21.38
|
29.72
|
33.63
|
18.14
|
52.34
|
80.49
|
|||||
|
Total Debt*
|
0.04
|
0.07
|
0.51
|
0.15
|
4.64
|
--
|
|||||
|
Net Current Assets
|
15.38
|
24.79
|
27.18
|
7.47
|
45.62
|
59.40
|
Cashflow ($ Mln) |
TTM | Dec-21 | Dec-20 | Dec-19 | Dec-18 | Dec-17 | Dec-16 | Dec-15 | Dec-14 | Dec-13 | Dec-12 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Cash From Operating Activities
|
--
|
-36.15
|
-20.03
|
-35.98
|
-14.45
|
-8.60
|
|||||
|
Cash Flow from Investing Activities
|
--
|
-0.04
|
4.48
|
32.51
|
1.28
|
-5.29
|
|||||
|
Cash from Financing Activities
|
--
|
32.95
|
38.44
|
2.64
|
-1.28
|
30.55
|
|||||
|
Net Cash Inflow / Outflow
|
--
|
--
|
22.88
|
-0.84
|
-13.16
|
16.65
|
Financials Ratios |
TTM | Dec-21 | Dec-20 | Dec-19 | Dec-18 | Dec-17 | Dec-16 | Dec-15 | Dec-14 | Dec-13 | Dec-12 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Adjusted EPS ($)
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Cash EPS ($)
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Adjusted Book Value ($)
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Dividend per Share ($)
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Cash Flow per Share ($)
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Free Cash Flow per Share ($)
|
--
|
--
|
--
|
--
|
--
|
--
|
Profitability Ratios |
TTM | Dec-21 | Dec-20 | Dec-19 | Dec-18 | Dec-17 | Dec-16 | Dec-15 | Dec-14 | Dec-13 | Dec-12 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
ROCE (%)
|
--
|
-150.29
|
-118.25
|
-78.12
|
-27.79
|
-23.84
|
|||||
|
ROE (%)
|
-147.43
|
-151.97
|
-120.50
|
-84.76
|
-28.94
|
-23.84
|
|||||
|
ROA (%)
|
-104.62
|
-124.84
|
-80.78
|
-67.75
|
-24.47
|
-19.52
|
|||||
|
EBIT Margin (%)
|
-643.25
|
-9,753.71
|
-1,147.80
|
-275.12
|
-934.90
|
-93.78
|
|||||
|
Net Margin (%)
|
-643.70
|
-9,787.87
|
-1,109.44
|
-224.94
|
-324.17
|
-90.98
|
|||||
|
Cash Profit Margin (%)
|
-0.02
|
--
|
--
|
--
|
--
|
--
|
Growth Ratios |
TTM | Dec-21 | Dec-20 | Dec-19 | Dec-18 | Dec-17 | Dec-16 | Dec-15 | Dec-14 | Dec-13 | Dec-12 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Revenue Growth (%)
|
1,277.74
|
-0.78
|
-0.77
|
3.88
|
-0.88
|
-0.05
|
|||||
|
EBIT Growth (%)
|
6.03
|
-88.42
|
3.99
|
-43.64
|
-17.01
|
-44.43
|
|||||
|
Net Profit Growth (%)
|
6.15
|
-89.08
|
12.41
|
-46.90
|
-25.42
|
-44.43
|
|||||
|
EPS Growth (%)
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Book Value Growth (%)
|
--
|
--
|
--
|
--
|
--
|
--
|
Valuation Ratios |
TTM | Dec-21 | Dec-20 | Dec-19 | Dec-18 | Dec-17 | Dec-16 | Dec-15 | Dec-14 | Dec-13 | Dec-12 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Price / Earnings
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Price / Book Value
|
0.41
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Dividend Yield (%)
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
EV/EBITDA
|
0.28
|
0.68
|
1.42
|
0.53
|
2.89
|
4.97
|
|||||
|
Close Price ($)
|
5.67
|
10.30
|
35.12
|
67.50
|
371.70
|
576.45
|
|||||
|
High Price ($)
|
43.03
|
76.50
|
179.10
|
403.20
|
604.80
|
1,165.50
|
|||||
|
Low Price ($)
|
4.95
|
9.99
|
20.97
|
54.90
|
315.00
|
522.90
|
|||||
|
Market Cap ($ Cr)
|
6.75
|
--
|
--
|
--
|
--
|
--
|
Solvency Ratios |
TTM | Dec-21 | Dec-20 | Dec-19 | Dec-18 | Dec-17 | Dec-16 | Dec-15 | Dec-14 | Dec-13 | Dec-12 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Debt to Equity
|
--
|
0.00
|
0.02
|
0.02
|
0.10
|
--
|
|||||
|
Short term debt to equity ratio
|
0.00
|
0.00
|
0.01
|
0.01
|
0.10
|
0.03
|
|||||
|
Current Ratio
|
6.36
|
6.15
|
5.28
|
1.71
|
13.74
|
4.51
|
|||||
|
Quick Ratio
|
6.36
|
--
|
--
|
--
|
14.05
|
--
|
|||||
|
Interest Coverage
|
-2,715.09
|
-571.09
|
--
|
-10.39
|
-13.91
|
--
|
Operating Efficiency Ratios |
TTM | Dec-21 | Dec-20 | Dec-19 | Dec-18 | Dec-17 | Dec-16 | Dec-15 | Dec-14 | Dec-13 | Dec-12 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Debtors to sales (%)
|
10.98
|
--
|
--
|
--
|
69.54
|
37.08
|
|||||
|
Asset Turnover
|
0.16
|
0.01
|
0.07
|
0.22
|
0.02
|
0.21
|
|||||
|
Receivable days
|
--
|
--
|
--
|
52.04
|
703.93
|
185.80
|
|||||
|
Inventory Days
|
--
|
--
|
--
|
-20.38
|
-286.91
|
--
|
|||||
|
Payable days
|
--
|
--
|
--
|
24.00
|
206.66
|
43.38
|
|||||
|
Cash Conversion Cycle
|
--
|
--
|
--
|
7.65
|
210.36
|
--
|