Market cap
$35 Mln
Revenue (TTM)
$0 Mln
P/E Ratio
--
P/B Ratio
1.1
Div. Yield
0 %
Income Statement ($ Mln) |
TTM | Dec-23 | Dec-22 | Dec-21 | Dec-20 | Dec-19 | Dec-18 | Dec-17 | Dec-16 | Dec-15 | Dec-14 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Operating Revenue
|
0.18
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Cost of Revenue
|
0.08
|
0.11
|
0.11
|
0.09
|
0.09
|
0.09
|
|||||
|
Gross Profit
|
0.09
|
-0.11
|
-0.11
|
-0.09
|
-0.09
|
-0.09
|
|||||
|
Operating Expenses
|
8.73
|
7.30
|
10.60
|
19.34
|
9.77
|
5.81
|
|||||
|
Operating Profit (EBIT)
|
-8.76
|
-7.30
|
-10.60
|
-19.34
|
-9.77
|
-5.81
|
|||||
|
Other Income
|
--
|
--
|
--
|
--
|
0.03
|
0.17
|
|||||
|
Profit before Tax
|
-7.20
|
-5.34
|
-9.93
|
-19.32
|
-9.75
|
-5.65
|
|||||
|
Provision for Tax
|
0.95
|
-0.11
|
-0.67
|
-0.09
|
-0.01
|
-0.17
|
|||||
|
Profit after Tax (Net Income)
|
-7.20
|
-5.34
|
-9.26
|
-19.23
|
-9.74
|
-5.48
|
|||||
|
Minority Interest
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Consolidated Profit
|
-1.42
|
--
|
-9.93
|
-19.32
|
-9.74
|
-5.48
|
Liabilities ($ Mln) |
TTM | Dec-23 | Dec-22 | Dec-21 | Dec-20 | Dec-19 | Dec-18 | Dec-17 | Dec-16 | Dec-15 | Dec-14 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Shareholder's Funds
|
32.57
|
37.02
|
41.67
|
51.04
|
46.52
|
7.61
|
|||||
|
Minority Interest
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Non-Current Liabilities
|
--
|
0.20
|
0.28
|
0.38
|
0.41
|
0.42
|
|||||
|
Current Liabilities
|
1.27
|
0.64
|
1.13
|
3.50
|
3.50
|
0.93
|
|||||
|
Total Liabilities
|
35.12
|
37.86
|
43.09
|
54.92
|
50.43
|
8.54
|
Assets ($ Mln) |
TTM | Dec-23 | Dec-22 | Dec-21 | Dec-20 | Dec-19 | Dec-18 | Dec-17 | Dec-16 | Dec-15 | Dec-14 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Non-Current Assets
|
0.02
|
0.27
|
0.39
|
0.50
|
0.46
|
0.06
|
|||||
|
Current Assets
|
33.82
|
37.59
|
42.70
|
54.42
|
49.97
|
8.48
|
|||||
|
Total Assets
|
35.12
|
37.86
|
43.09
|
54.92
|
50.43
|
8.54
|
|||||
|
Total Debt*
|
0.02
|
0.28
|
0.28
|
0.38
|
0.41
|
0.03
|
|||||
|
Net Current Assets
|
32.55
|
36.96
|
41.57
|
50.92
|
46.47
|
7.55
|
Cashflow ($ Mln) |
TTM | Dec-23 | Dec-22 | Dec-21 | Dec-20 | Dec-19 | Dec-18 | Dec-17 | Dec-16 | Dec-15 | Dec-14 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Cash From Operating Activities
|
--
|
-5.01
|
-10.91
|
-18.76
|
-7.73
|
-4.80
|
|||||
|
Cash Flow from Investing Activities
|
--
|
--
|
0.00
|
-0.04
|
-0.02
|
0.00
|
|||||
|
Cash from Financing Activities
|
--
|
--
|
--
|
23.09
|
48.45
|
6.56
|
|||||
|
Net Cash Inflow / Outflow
|
--
|
--
|
--
|
--
|
40.71
|
1.76
|
Financials Ratios |
TTM | Dec-23 | Dec-22 | Dec-21 | Dec-20 | Dec-19 | Dec-18 | Dec-17 | Dec-16 | Dec-15 | Dec-14 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Adjusted EPS ($)
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Cash EPS ($)
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Adjusted Book Value ($)
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Dividend per Share ($)
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Cash Flow per Share ($)
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Free Cash Flow per Share ($)
|
--
|
--
|
--
|
--
|
--
|
--
|
Profitability Ratios |
TTM | Dec-23 | Dec-22 | Dec-21 | Dec-20 | Dec-19 | Dec-18 | Dec-17 | Dec-16 | Dec-15 | Dec-14 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
ROCE (%)
|
--
|
-13.47
|
-19.82
|
-39.10
|
-35.69
|
-80.22
|
|||||
|
ROE (%)
|
-20.69
|
-13.57
|
-19.97
|
-39.42
|
-35.98
|
-80.37
|
|||||
|
ROA (%)
|
-18.51
|
-13.19
|
-18.89
|
-36.51
|
-33.03
|
-71.38
|
|||||
|
EBIT Margin (%)
|
-4,994.89
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Net Margin (%)
|
-4,090.91
|
--
|
--
|
--
|
-34,778.57
|
-3,187.21
|
|||||
|
Cash Profit Margin (%)
|
-0.05
|
--
|
--
|
--
|
--
|
--
|
Growth Ratios |
TTM | Dec-23 | Dec-22 | Dec-21 | Dec-20 | Dec-19 | Dec-18 | Dec-17 | Dec-16 | Dec-15 | Dec-14 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Revenue Growth (%)
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
EBIT Growth (%)
|
-11.31
|
31.14
|
45.42
|
-97.47
|
-69.09
|
26.92
|
|||||
|
Net Profit Growth (%)
|
-51.01
|
42.32
|
51.87
|
-97.48
|
-77.64
|
30.88
|
|||||
|
EPS Growth (%)
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Book Value Growth (%)
|
--
|
--
|
--
|
--
|
--
|
--
|
Valuation Ratios |
TTM | Dec-23 | Dec-22 | Dec-21 | Dec-20 | Dec-19 | Dec-18 | Dec-17 | Dec-16 | Dec-15 | Dec-14 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Price / Earnings
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Price / Book Value
|
1.07
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Dividend Yield (%)
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
EV/EBITDA
|
-1.36
|
5.09
|
4.02
|
2.74
|
5.00
|
1.50
|
|||||
|
Close Price ($)
|
45.96
|
20.40
|
28.44
|
25.80
|
48.12
|
68.53
|
|||||
|
High Price ($)
|
53.88
|
32.40
|
31.08
|
66.00
|
264.00
|
245.40
|
|||||
|
Low Price ($)
|
18.72
|
19.38
|
20.52
|
25.68
|
26.52
|
58.68
|
|||||
|
Market Cap ($ Cr)
|
34.82
|
--
|
--
|
--
|
--
|
--
|
Solvency Ratios |
TTM | Dec-23 | Dec-22 | Dec-21 | Dec-20 | Dec-19 | Dec-18 | Dec-17 | Dec-16 | Dec-15 | Dec-14 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Debt to Equity
|
--
|
0.01
|
0.01
|
0.01
|
0.01
|
0.00
|
|||||
|
Short term debt to equity ratio
|
0.00
|
0.00
|
0.00
|
0.00
|
0.00
|
0.00
|
|||||
|
Current Ratio
|
26.61
|
59.01
|
37.72
|
15.56
|
14.28
|
9.16
|
|||||
|
Quick Ratio
|
26.61
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Interest Coverage
|
-15.00
|
--
|
-15.70
|
-1,493.31
|
-1,092.33
|
-830.57
|
Operating Efficiency Ratios |
TTM | Dec-23 | Dec-22 | Dec-21 | Dec-20 | Dec-19 | Dec-18 | Dec-17 | Dec-16 | Dec-15 | Dec-14 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Debtors to sales (%)
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Asset Turnover
|
0.00
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Receivable days
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Inventory Days
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Payable days
|
--
|
1,145.11
|
2,324.46
|
5,799.85
|
4,302.49
|
1,329.67
|
|||||
|
Cash Conversion Cycle
|
--
|
--
|
--
|
--
|
--
|
--
|