Market cap
$37 Mln
Revenue (TTM)
$0 Mln
P/E Ratio
--
P/B Ratio
0.4
Div. Yield
0 %
Income Statement ($ Mln) |
TTM | Dec-22 | Dec-21 | Dec-20 | Dec-19 | Dec-18 | Dec-17 | Dec-13 | Dec-12 | Dec-11 | Dec-10 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Operating Revenue
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Cost of Revenue
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Gross Profit
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Operating Expenses
|
54.44
|
59.22
|
51.17
|
48.33
|
28.88
|
7.52
|
|||||
|
Operating Profit (EBIT)
|
-66.17
|
-70.95
|
-51.17
|
-48.33
|
-28.88
|
-7.52
|
|||||
|
Other Income
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Profit before Tax
|
-64.83
|
-70.06
|
-51.17
|
-47.56
|
-28.18
|
-7.35
|
|||||
|
Provision for Tax
|
-1.50
|
-0.89
|
0.01
|
-0.24
|
-0.14
|
--
|
|||||
|
Profit after Tax (Net Income)
|
-63.33
|
-69.16
|
-51.18
|
-47.32
|
-28.03
|
-7.35
|
|||||
|
Minority Interest
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Consolidated Profit
|
-31.41
|
--
|
-51.17
|
-47.56
|
-28.18
|
-7.35
|
Liabilities ($ Mln) |
TTM | Dec-22 | Dec-21 | Dec-20 | Dec-19 | Dec-18 | Dec-17 | Dec-13 | Dec-12 | Dec-11 | Dec-10 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Shareholder's Funds
|
37.65
|
-211.79
|
101.34
|
-90.56
|
-43.00
|
-12.13
|
|||||
|
Minority Interest
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Non-Current Liabilities
|
0.99
|
2.05
|
2.55
|
1.05
|
2.97
|
16.55
|
|||||
|
Current Liabilities
|
5.83
|
8.12
|
8.49
|
8.05
|
7.97
|
1.97
|
|||||
|
Total Liabilities
|
49.31
|
54.94
|
109.83
|
81.03
|
126.28
|
6.38
|
Assets ($ Mln) |
TTM | Dec-22 | Dec-21 | Dec-20 | Dec-19 | Dec-18 | Dec-17 | Dec-13 | Dec-12 | Dec-11 | Dec-10 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Non-Current Assets
|
0.10
|
0.13
|
9.98
|
7.25
|
11.53
|
0.98
|
|||||
|
Current Assets
|
43.38
|
54.81
|
99.85
|
73.79
|
114.74
|
5.40
|
|||||
|
Total Assets
|
49.31
|
54.94
|
109.83
|
-81.47
|
-32.06
|
6.38
|
|||||
|
Total Debt*
|
0.12
|
0.14
|
1.08
|
3.03
|
4.93
|
4.97
|
|||||
|
Net Current Assets
|
37.54
|
46.69
|
91.36
|
65.74
|
106.77
|
3.44
|
Cashflow ($ Mln) |
TTM | Dec-22 | Dec-21 | Dec-20 | Dec-19 | Dec-18 | Dec-17 | Dec-13 | Dec-12 | Dec-11 | Dec-10 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Cash From Operating Activities
|
--
|
-51.52
|
-43.00
|
-42.33
|
-29.64
|
-6.98
|
|||||
|
Cash Flow from Investing Activities
|
--
|
--
|
-50.78
|
58.00
|
-95.88
|
-0.40
|
|||||
|
Cash from Financing Activities
|
--
|
8.74
|
73.28
|
-2.10
|
143.06
|
10.93
|
|||||
|
Net Cash Inflow / Outflow
|
--
|
--
|
--
|
--
|
--
|
--
|
Financials Ratios |
TTM | Dec-22 | Dec-21 | Dec-20 | Dec-19 | Dec-18 | Dec-17 | Dec-13 | Dec-12 | Dec-11 | Dec-10 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Adjusted EPS ($)
|
-1.97
|
-2.16
|
-1.76
|
-2.78
|
-4.67
|
--
|
|||||
|
Cash EPS ($)
|
--
|
-2.14
|
-1.75
|
-2.77
|
-4.65
|
--
|
|||||
|
Adjusted Book Value ($)
|
--
|
--
|
3.49
|
--
|
--
|
--
|
|||||
|
Dividend per Share ($)
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Cash Flow per Share ($)
|
--
|
-1.61
|
-1.48
|
-2.49
|
-4.94
|
--
|
|||||
|
Free Cash Flow per Share ($)
|
--
|
-1.62
|
-1.55
|
-2.79
|
-5.03
|
--
|
Profitability Ratios |
TTM | Dec-22 | Dec-21 | Dec-20 | Dec-19 | Dec-18 | Dec-17 | Dec-13 | Dec-12 | Dec-11 | Dec-10 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
ROCE (%)
|
--
|
126.63
|
-687.51
|
75.35
|
123.94
|
117.49
|
|||||
|
ROE (%)
|
-119.47
|
125.24
|
-949.85
|
70.86
|
101.70
|
83.65
|
|||||
|
ROA (%)
|
-84.69
|
-83.95
|
-53.63
|
-45.66
|
-42.27
|
-175.64
|
|||||
|
EBIT Margin (%)
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Net Margin (%)
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Cash Profit Margin (%)
|
--
|
--
|
--
|
--
|
--
|
--
|
Growth Ratios |
TTM | Dec-22 | Dec-21 | Dec-20 | Dec-19 | Dec-18 | Dec-17 | Dec-13 | Dec-12 | Dec-11 | Dec-10 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Revenue Growth (%)
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
EBIT Growth (%)
|
-17.75
|
-38.66
|
-5.87
|
-67.33
|
-298.03
|
-40.70
|
|||||
|
Net Profit Growth (%)
|
-12.74
|
-35.14
|
-8.14
|
-68.81
|
-281.62
|
-42.03
|
|||||
|
EPS Growth (%)
|
-9.09
|
-0.22
|
0.37
|
0.40
|
--
|
--
|
|||||
|
Book Value Growth (%)
|
-58.03
|
--
|
--
|
--
|
--
|
--
|
Valuation Ratios |
TTM | Dec-22 | Dec-21 | Dec-20 | Dec-19 | Dec-18 | Dec-17 | Dec-13 | Dec-12 | Dec-11 | Dec-10 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Price / Earnings
|
--
|
-0.42
|
-2.55
|
-1.66
|
-4.21
|
--
|
|||||
|
Price / Book Value
|
0.42
|
-0.14
|
1.29
|
-0.87
|
-2.75
|
--
|
|||||
|
Dividend Yield (%)
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
EV/EBITDA
|
0.57
|
0.40
|
-0.76
|
-0.28
|
-0.55
|
--
|
|||||
|
Close Price ($)
|
0.70
|
0.90
|
4.50
|
4.61
|
19.68
|
--
|
|||||
|
High Price ($)
|
8.08
|
8.08
|
7.48
|
36.11
|
21.60
|
--
|
|||||
|
Low Price ($)
|
0.59
|
0.59
|
4.06
|
3.50
|
8.61
|
--
|
|||||
|
Market Cap ($ Cr)
|
36.80
|
--
|
--
|
--
|
--
|
--
|
Solvency Ratios |
TTM | Dec-22 | Dec-21 | Dec-20 | Dec-19 | Dec-18 | Dec-17 | Dec-13 | Dec-12 | Dec-11 | Dec-10 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Debt to Equity
|
--
|
0.00
|
0.01
|
-0.03
|
-0.11
|
-0.41
|
|||||
|
Short term debt to equity ratio
|
0.00
|
0.00
|
0.01
|
-0.02
|
-0.05
|
-0.01
|
|||||
|
Current Ratio
|
7.44
|
6.75
|
11.76
|
9.17
|
14.40
|
2.75
|
|||||
|
Quick Ratio
|
7.44
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Interest Coverage
|
-63.77
|
-5,457.46
|
-313.90
|
-138.08
|
-59.92
|
-80.62
|
Operating Efficiency Ratios |
TTM | Dec-22 | Dec-21 | Dec-20 | Dec-19 | Dec-18 | Dec-17 | Dec-13 | Dec-12 | Dec-11 | Dec-10 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Debtors to sales (%)
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Asset Turnover
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Receivable days
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Inventory Days
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Payable days
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Cash Conversion Cycle
|
--
|
--
|
--
|
--
|
--
|
--
|