Market cap
$0 Mln
Revenue (TTM)
$2 Mln
P/E Ratio
0
P/B Ratio
15.1
Div. Yield
0 %
Income Statement ($ Mln) |
TTM | Dec-23 | Dec-22 | Dec-21 | Dec-20 | Dec-19 | Dec-18 | Dec-17 | Dec-16 | Dec-15 | Dec-14 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Operating Revenue
|
2.01
|
2.20
|
0.81
|
--
|
0.38
|
0.38
|
|||||
|
Cost of Revenue
|
0.06
|
0.06
|
0.05
|
--
|
--
|
22.56
|
|||||
|
Gross Profit
|
1.96
|
2.15
|
-0.05
|
--
|
--
|
-22.19
|
|||||
|
Operating Expenses
|
31.78
|
42.65
|
70.92
|
61.67
|
18.76
|
29.75
|
|||||
|
Operating Profit (EBIT)
|
-29.81
|
-40.50
|
-70.92
|
-61.67
|
-18.76
|
-29.75
|
|||||
|
Other Income
|
--
|
--
|
-2.60
|
--
|
-0.18
|
-21.48
|
|||||
|
Profit before Tax
|
4.09
|
-37.88
|
-73.53
|
-66.05
|
-19.10
|
-50.88
|
|||||
|
Provision for Tax
|
-0.04
|
-0.11
|
2.60
|
1.49
|
0.12
|
-0.50
|
|||||
|
Profit after Tax (Net Income)
|
4.09
|
-37.88
|
-76.14
|
-67.53
|
-19.22
|
-50.38
|
|||||
|
Minority Interest
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Consolidated Profit
|
--
|
--
|
-73.53
|
-66.05
|
-19.10
|
-51.26
|
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
|
-28.13
|
-33.51
|
-10.61
|
57.32
|
2.57
|
-0.01
|
|||||
|
Minority Interest
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Non-Current Liabilities
|
--
|
0.00
|
8.20
|
17.89
|
7.49
|
0.33
|
|||||
|
Current Liabilities
|
30.51
|
38.93
|
25.16
|
8.29
|
7.43
|
10.78
|
|||||
|
Total Liabilities
|
32.90
|
5.42
|
22.75
|
83.50
|
17.49
|
11.10
|
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
|
0.05
|
0.02
|
0.07
|
0.04
|
--
|
--
|
|||||
|
Current Assets
|
2.33
|
5.40
|
22.67
|
83.46
|
17.49
|
11.10
|
|||||
|
Total Assets
|
32.90
|
5.42
|
22.75
|
83.50
|
17.49
|
11.10
|
|||||
|
Total Debt*
|
10.16
|
14.23
|
20.12
|
18.96
|
9.72
|
--
|
|||||
|
Net Current Assets
|
-28.18
|
-33.53
|
-2.48
|
75.17
|
10.07
|
0.32
|
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
|
--
|
-23.91
|
-61.60
|
-49.00
|
-20.91
|
-19.31
|
|||||
|
Cash Flow from Investing Activities
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Cash from Financing Activities
|
--
|
11.38
|
-1.60
|
112.07
|
26.31
|
29.52
|
|||||
|
Net Cash Inflow / Outflow
|
--
|
--
|
-63.20
|
--
|
5.40
|
10.22
|
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 ($)
|
2.04
|
-3.87
|
-21.31
|
-19.20
|
-10.73
|
-55.91
|
|||||
|
Cash EPS ($)
|
--
|
-3.86
|
-21.30
|
-19.20
|
-10.73
|
-55.91
|
|||||
|
Adjusted Book Value ($)
|
--
|
--
|
--
|
16.30
|
1.44
|
--
|
|||||
|
Dividend per Share ($)
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Cash Flow per Share ($)
|
--
|
-2.44
|
-17.24
|
-13.93
|
-11.68
|
-21.42
|
|||||
|
Free Cash Flow per Share ($)
|
--
|
-2.44
|
-17.24
|
-13.93
|
-11.68
|
-21.42
|
Profitability Ratios |
TTM | Dec-23 | Dec-22 | Dec-21 | Dec-20 | Dec-19 | Dec-18 | Dec-17 | Dec-16 | Dec-15 | Dec-14 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
ROCE (%)
|
--
|
775.40
|
-177.49
|
-152.48
|
-312.80
|
-2,012.50
|
|||||
|
ROE (%)
|
--
|
171.72
|
-325.99
|
-225.50
|
-1,498.64
|
-3,928.50
|
|||||
|
ROA (%)
|
8.11
|
-269.01
|
-143.32
|
-133.74
|
-134.45
|
-678.28
|
|||||
|
EBIT Margin (%)
|
-1,480.73
|
-1,838.36
|
-9,135.15
|
--
|
-9,992.80
|
-7,932.53
|
|||||
|
Net Margin (%)
|
203.13
|
-1,719.56
|
4,239.31
|
--
|
-9,756.35
|
238.74
|
|||||
|
Cash Profit Margin (%)
|
0.00
|
--
|
--
|
--
|
--
|
--
|
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 (%)
|
76.05
|
1.73
|
--
|
-1.00
|
--
|
--
|
|||||
|
EBIT Growth (%)
|
46.24
|
45.13
|
39.99
|
-228.22
|
-25.97
|
-225.21
|
|||||
|
Net Profit Growth (%)
|
104.67
|
50.25
|
-12.74
|
-251.37
|
61.85
|
-445.15
|
|||||
|
EPS Growth (%)
|
108.98
|
0.82
|
-0.11
|
-0.79
|
0.81
|
0.38
|
|||||
|
Book Value Growth (%)
|
-4.24
|
--
|
--
|
--
|
--
|
--
|
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
|
0.00
|
-0.36
|
-0.03
|
-0.08
|
-0.15
|
-0.02
|
|||||
|
Price / Book Value
|
15.10
|
-0.41
|
-0.23
|
0.10
|
1.10
|
-172.52
|
|||||
|
Dividend Yield (%)
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
EV/EBITDA
|
2.35
|
-0.61
|
-0.10
|
0.88
|
0.17
|
0.31
|
|||||
|
Close Price ($)
|
9.55
|
22.24
|
325.92
|
782.40
|
758.40
|
643.20
|
|||||
|
High Price ($)
|
2,016.00
|
2,016.00
|
830.40
|
3,168.00
|
1,003.20
|
4,032.00
|
|||||
|
Low Price ($)
|
3.84
|
16.64
|
230.54
|
624.00
|
201.36
|
345.60
|
|||||
|
Market Cap ($ Cr)
|
0.21
|
--
|
--
|
--
|
--
|
--
|
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
|
--
|
-0.42
|
-1.90
|
0.33
|
3.78
|
--
|
|||||
|
Short term debt to equity ratio
|
-0.36
|
-0.42
|
-1.12
|
0.02
|
0.95
|
-137.57
|
|||||
|
Current Ratio
|
0.08
|
0.14
|
0.90
|
10.07
|
2.35
|
1.03
|
|||||
|
Quick Ratio
|
0.08
|
0.14
|
--
|
--
|
--
|
--
|
|||||
|
Interest Coverage
|
39.23
|
-539.99
|
-5,272.29
|
-76.97
|
-228.49
|
-1,025.76
|
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 (%)
|
9.33
|
34.63
|
--
|
--
|
--
|
--
|
|||||
|
Asset Turnover
|
0.04
|
0.16
|
0.02
|
--
|
0.03
|
0.05
|
|||||
|
Receivable days
|
--
|
63.25
|
--
|
--
|
--
|
--
|
|||||
|
Inventory Days
|
--
|
0.01
|
--
|
--
|
--
|
--
|
|||||
|
Payable days
|
--
|
64,171.86
|
18,327.97
|
--
|
--
|
8.34
|
|||||
|
Cash Conversion Cycle
|
--
|
-64,108.60
|
--
|
--
|
--
|
--
|