Market cap
$27 Mln
Revenue (TTM)
$0 Mln
P/E Ratio
--
P/B Ratio
0.8
Div. Yield
0 %
Income Statement ($ Mln) |
TTM | Dec-21 | Dec-20 | Dec-19 | Dec-18 | Dec-17 | Dec-16 | Dec-15 | Dec-14 | Dec-13 | Dec-12 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Operating Revenue
|
0.05
|
--
|
--
|
1.45
|
0.66
|
0.90
|
|||||
|
Cost of Revenue
|
2.84
|
--
|
--
|
25.54
|
26.04
|
19.41
|
|||||
|
Gross Profit
|
-2.79
|
--
|
--
|
-24.09
|
-25.37
|
0.90
|
|||||
|
Operating Expenses
|
18.73
|
27.67
|
36.69
|
47.33
|
57.26
|
67.37
|
|||||
|
Operating Profit (EBIT)
|
-23.00
|
-27.67
|
-36.69
|
-46.07
|
-60.96
|
-66.47
|
|||||
|
Other Income
|
--
|
--
|
0.14
|
1.11
|
1.09
|
0.53
|
|||||
|
Profit before Tax
|
-22.74
|
98.09
|
-112.66
|
-56.52
|
-59.88
|
-65.98
|
|||||
|
Provision for Tax
|
-6.04
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Profit after Tax (Net Income)
|
-16.70
|
98.09
|
-112.66
|
-56.52
|
-59.88
|
-65.98
|
|||||
|
Minority Interest
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Consolidated Profit
|
-16.22
|
96.94
|
-112.66
|
-84.56
|
-59.88
|
-65.98
|
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
|
20.77
|
29.45
|
-91.17
|
-11.17
|
63.99
|
107.70
|
|||||
|
Minority Interest
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Non-Current Liabilities
|
63.68
|
0.55
|
126.54
|
4.14
|
0.01
|
0.61
|
|||||
|
Current Liabilities
|
19.23
|
4.86
|
7.03
|
54.52
|
9.02
|
10.11
|
|||||
|
Total Liabilities
|
122.91
|
34.86
|
42.40
|
47.49
|
73.02
|
118.42
|
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
|
73.61
|
0.83
|
1.04
|
1.22
|
0.22
|
1.80
|
|||||
|
Current Assets
|
30.07
|
34.04
|
41.36
|
46.27
|
72.81
|
116.62
|
|||||
|
Total Assets
|
122.91
|
34.86
|
42.40
|
47.49
|
73.02
|
118.42
|
|||||
|
Total Debt*
|
0.63
|
0.76
|
0.95
|
1.06
|
--
|
0.21
|
|||||
|
Net Current Assets
|
10.84
|
29.18
|
34.33
|
-8.25
|
63.79
|
106.51
|
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
|
--
|
-24.60
|
-33.77
|
-44.50
|
-51.92
|
-55.26
|
|||||
|
Cash Flow from Investing Activities
|
--
|
4.50
|
-1.69
|
-2.40
|
0.22
|
28.06
|
|||||
|
Cash from Financing Activities
|
--
|
19.41
|
28.67
|
15.49
|
10.19
|
59.16
|
|||||
|
Net Cash Inflow / Outflow
|
--
|
--
|
-6.79
|
-31.41
|
-41.51
|
31.96
|
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 (%)
|
--
|
-326.90
|
224.59
|
-209.75
|
-69.67
|
-62.32
|
|||||
|
ROE (%)
|
-71.67
|
-317.86
|
220.17
|
-213.97
|
-69.76
|
-62.53
|
|||||
|
ROA (%)
|
-19.92
|
253.91
|
-250.67
|
-93.79
|
-62.56
|
-56.97
|
|||||
|
EBIT Margin (%)
|
-46,093.88
|
--
|
--
|
-3,902.97
|
-9,043.81
|
-7,309.76
|
|||||
|
Net Margin (%)
|
-34,087.76
|
--
|
-82,235.04
|
-2,205.89
|
-3,425.69
|
-4,598.19
|
|||||
|
Cash Profit Margin (%)
|
-2.13
|
--
|
--
|
--
|
--
|
--
|
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 (%)
|
--
|
--
|
-1.00
|
1.19
|
-0.27
|
-0.94
|
|||||
|
EBIT Growth (%)
|
-188.52
|
187.08
|
-99.34
|
5.60
|
9.20
|
-72.11
|
|||||
|
Net Profit Growth (%)
|
-168.69
|
187.07
|
-99.35
|
5.62
|
9.25
|
-71.88
|
|||||
|
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
|
0.84
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Dividend Yield (%)
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
EV/EBITDA
|
0.38
|
-0.32
|
0.33
|
0.74
|
1.20
|
1.72
|
|||||
|
Close Price ($)
|
6.37
|
9.69
|
62.39
|
30.94
|
47.09
|
286.96
|
|||||
|
High Price ($)
|
18.02
|
104.38
|
93.50
|
71.23
|
346.81
|
390.32
|
|||||
|
Low Price ($)
|
5.02
|
8.63
|
13.82
|
24.65
|
46.75
|
176.80
|
|||||
|
Market Cap ($ Cr)
|
26.50
|
--
|
--
|
--
|
--
|
--
|
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
|
--
|
0.03
|
-0.01
|
-0.10
|
--
|
0.00
|
|||||
|
Short term debt to equity ratio
|
0.01
|
0.01
|
0.00
|
-0.01
|
--
|
0.00
|
|||||
|
Current Ratio
|
1.56
|
7.00
|
5.89
|
0.85
|
8.07
|
11.54
|
|||||
|
Quick Ratio
|
1.56
|
--
|
--
|
--
|
--
|
11.54
|
|||||
|
Interest Coverage
|
-144.78
|
14,014.00
|
-37,553.00
|
--
|
-5,442.73
|
-1,318.68
|
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 (%)
|
4,008.16
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Asset Turnover
|
0.00
|
--
|
--
|
0.02
|
0.01
|
0.01
|
|||||
|
Receivable days
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Inventory Days
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Payable days
|
--
|
--
|
--
|
11.38
|
17.31
|
17.78
|
|||||
|
Cash Conversion Cycle
|
--
|
--
|
--
|
--
|
--
|
--
|