Market cap
$16 Mln
Revenue (TTM)
$0 Mln
P/E Ratio
--
P/B Ratio
0.2
Div. Yield
0 %
Income Statement ($ Mln) |
TTM | Dec-21 | Dec-20 | Dec-19 | Dec-18 | Dec-17 | Dec-16 | Dec-15 | Dec-14 | Dec-13 | Dec-12 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Operating Revenue
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Cost of Revenue
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Gross Profit
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Operating Expenses
|
19.52
|
14.27
|
10.16
|
15.66
|
17.57
|
26.25
|
|||||
|
Operating Profit (EBIT)
|
-19.52
|
-14.27
|
-10.16
|
-15.66
|
-17.57
|
-26.25
|
|||||
|
Other Income
|
--
|
--
|
0.04
|
0.28
|
4.15
|
10.76
|
|||||
|
Profit before Tax
|
-19.36
|
-14.27
|
-10.12
|
-15.38
|
-13.42
|
-15.49
|
|||||
|
Provision for Tax
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Profit after Tax (Net Income)
|
-19.36
|
-14.27
|
-10.04
|
-15.30
|
-13.37
|
-15.17
|
|||||
|
Minority Interest
|
--
|
0.00
|
-0.07
|
-0.08
|
-0.05
|
-0.32
|
|||||
|
Consolidated Profit
|
-14.50
|
-23.19
|
-12.56
|
-16.08
|
-25.29
|
-22.14
|
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
|
58.15
|
65.41
|
8.03
|
14.37
|
29.36
|
-1.50
|
|||||
|
Minority Interest
|
--
|
--
|
-2.77
|
-2.88
|
-2.91
|
-1.91
|
|||||
|
Non-Current Liabilities
|
7.35
|
1.40
|
0.19
|
0.47
|
0.30
|
12.46
|
|||||
|
Current Liabilities
|
13.19
|
3.55
|
2.97
|
5.28
|
3.38
|
9.79
|
|||||
|
Total Liabilities
|
13.19
|
70.37
|
8.41
|
17.24
|
30.14
|
18.84
|
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
|
25.96
|
1.51
|
0.48
|
0.81
|
0.63
|
0.90
|
|||||
|
Current Assets
|
52.73
|
68.86
|
7.93
|
16.43
|
29.51
|
17.94
|
|||||
|
Total Assets
|
91.89
|
70.37
|
11.18
|
20.11
|
33.05
|
20.75
|
|||||
|
Total Debt*
|
--
|
1.53
|
0.47
|
0.72
|
--
|
--
|
|||||
|
Net Current Assets
|
39.54
|
65.30
|
4.97
|
11.15
|
26.13
|
8.15
|
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
|
--
|
-12.89
|
-12.17
|
-13.87
|
-17.28
|
-20.20
|
|||||
|
Cash Flow from Investing Activities
|
--
|
-0.01
|
-0.01
|
-0.01
|
-0.01
|
-0.21
|
|||||
|
Cash from Financing Activities
|
--
|
74.00
|
3.36
|
3.36
|
29.09
|
18.48
|
|||||
|
Net Cash Inflow / Outflow
|
--
|
--
|
-8.82
|
-13.87
|
11.80
|
-1.94
|
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 (%)
|
--
|
-37.82
|
-85.14
|
-68.85
|
-95.93
|
-1,291.95
|
|||||
|
ROE (%)
|
-30.68
|
-38.85
|
-89.69
|
-69.99
|
-95.93
|
-1,291.95
|
|||||
|
ROA (%)
|
-22.75
|
-36.22
|
-78.32
|
-64.60
|
-54.58
|
-73.42
|
|||||
|
EBIT Margin (%)
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Net Margin (%)
|
--
|
--
|
-22,825.00
|
-5,407.42
|
-322.10
|
-141.04
|
|||||
|
Cash Profit Margin (%)
|
--
|
--
|
--
|
--
|
--
|
--
|
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 (%)
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
EBIT Growth (%)
|
-29.88
|
-40.49
|
35.13
|
10.86
|
33.07
|
33.12
|
|||||
|
Net Profit Growth (%)
|
-39.15
|
-42.06
|
34.37
|
-14.48
|
11.91
|
44.33
|
|||||
|
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
|
0.24
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Dividend Yield (%)
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
EV/EBITDA
|
2.01
|
4.64
|
0.58
|
0.93
|
1.67
|
0.66
|
|||||
|
Close Price ($)
|
0.99
|
2.72
|
3.83
|
5.07
|
5.60
|
177.80
|
|||||
|
High Price ($)
|
4.68
|
17.00
|
7.50
|
8.50
|
210.00
|
367.50
|
|||||
|
Low Price ($)
|
0.97
|
2.55
|
2.52
|
3.65
|
5.08
|
143.50
|
|||||
|
Market Cap ($ Cr)
|
16.16
|
--
|
--
|
--
|
--
|
--
|
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
|
0.06
|
0.05
|
--
|
--
|
|||||
|
Short term debt to equity ratio
|
--
|
0.00
|
0.04
|
0.02
|
--
|
--
|
|||||
|
Current Ratio
|
4.00
|
19.37
|
2.67
|
3.11
|
8.72
|
1.83
|
|||||
|
Quick Ratio
|
4.00
|
--
|
--
|
--
|
--
|
1.83
|
|||||
|
Interest Coverage
|
-644.23
|
-2,379.00
|
--
|
--
|
--
|
--
|
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 (%)
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Asset Turnover
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Receivable days
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Inventory Days
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Payable days
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Cash Conversion Cycle
|
--
|
--
|
--
|
--
|
--
|
--
|