Market cap
$0 Mln
Revenue (TTM)
$0 Mln
P/E Ratio
--
P/B Ratio
3.2
Div. Yield
0 %
Income Statement ($ Mln) |
TTM | Dec-23 | Dec-22 | Dec-21 | Dec-20 | Dec-19 | Dec-18 | Dec-17 | Dec-16 | Dec-15 | Dec-14 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Operating Revenue
|
--
|
--
|
-1.64
|
--
|
--
|
--
|
|||||
|
Cost of Revenue
|
29.04
|
25.65
|
35.73
|
10.01
|
5.75
|
4.32
|
|||||
|
Gross Profit
|
-29.04
|
-25.65
|
-35.73
|
-10.01
|
-5.75
|
-4.32
|
|||||
|
Operating Expenses
|
29.04
|
25.65
|
34.09
|
10.01
|
5.75
|
4.32
|
|||||
|
Operating Profit (EBIT)
|
-36.20
|
-51.29
|
-34.09
|
-10.01
|
-5.75
|
-4.32
|
|||||
|
Other Income
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Profit before Tax
|
-28.06
|
-25.45
|
-35.05
|
-10.62
|
-5.06
|
-6.62
|
|||||
|
Provision for Tax
|
-0.10
|
-0.19
|
-0.12
|
-0.49
|
-0.30
|
-0.42
|
|||||
|
Profit after Tax (Net Income)
|
-27.91
|
-25.26
|
-34.93
|
-10.14
|
-4.77
|
-6.20
|
|||||
|
Minority Interest
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Consolidated Profit
|
--
|
--
|
-34.93
|
-10.14
|
-4.77
|
-6.20
|
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
|
-18.17
|
-4.71
|
-8.05
|
10.21
|
8.45
|
1.39
|
|||||
|
Minority Interest
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Non-Current Liabilities
|
3.19
|
4.19
|
5.19
|
0.64
|
0.55
|
0.71
|
|||||
|
Current Liabilities
|
20.14
|
12.32
|
7.83
|
2.66
|
1.37
|
1.76
|
|||||
|
Total Liabilities
|
25.31
|
11.80
|
4.98
|
12.87
|
9.81
|
3.14
|
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
|
--
|
8.74
|
3.20
|
0.59
|
0.06
|
0.05
|
|||||
|
Current Assets
|
5.17
|
3.06
|
1.78
|
12.28
|
9.76
|
3.09
|
|||||
|
Total Assets
|
25.31
|
11.80
|
4.98
|
12.87
|
9.81
|
3.14
|
|||||
|
Total Debt*
|
6.39
|
5.19
|
6.84
|
--
|
--
|
0.12
|
|||||
|
Net Current Assets
|
-14.97
|
-9.26
|
-6.06
|
9.62
|
8.39
|
1.33
|
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
|
--
|
-25.25
|
-15.28
|
-6.70
|
-3.85
|
-2.74
|
|||||
|
Cash Flow from Investing Activities
|
--
|
0.40
|
-0.66
|
-0.54
|
-0.54
|
-0.54
|
|||||
|
Cash from Financing Activities
|
--
|
26.14
|
5.35
|
10.10
|
10.44
|
3.78
|
|||||
|
Net Cash Inflow / Outflow
|
--
|
--
|
--
|
--
|
--
|
--
|
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 ($)
|
-7.30
|
-8.08
|
-24,952.14
|
-16,891.67
|
-596.00
|
-1,127.27
|
|||||
|
Cash EPS ($)
|
--
|
-8.08
|
-24,952.14
|
-16,891.67
|
-596.00
|
-1,127.27
|
|||||
|
Adjusted Book Value ($)
|
--
|
--
|
--
|
17,020.00
|
1,056.00
|
251.82
|
|||||
|
Dividend per Share ($)
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Cash Flow per Share ($)
|
--
|
-8.08
|
-10,911.43
|
-11,173.33
|
-481.75
|
-498.00
|
|||||
|
Free Cash Flow per Share ($)
|
--
|
-8.08
|
-11,382.86
|
-11,173.33
|
-481.75
|
-498.00
|
Profitability Ratios |
TTM | Dec-23 | Dec-22 | Dec-21 | Dec-20 | Dec-19 | Dec-18 | Dec-17 | Dec-16 | Dec-15 | Dec-14 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
ROCE (%)
|
--
|
7,007.77
|
-775.69
|
-108.63
|
-95.85
|
-585.18
|
|||||
|
ROE (%)
|
--
|
396.00
|
-3,230.05
|
-108.63
|
-96.98
|
-750.15
|
|||||
|
ROA (%)
|
-124.42
|
-301.11
|
-391.41
|
-89.35
|
-73.60
|
-245.93
|
|||||
|
EBIT Margin (%)
|
--
|
--
|
2,122.16
|
--
|
--
|
--
|
|||||
|
Net Margin (%)
|
--
|
--
|
2,132.66
|
--
|
--
|
--
|
|||||
|
Cash Profit Margin (%)
|
--
|
--
|
--
|
--
|
--
|
--
|
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 (%)
|
--
|
1.00
|
--
|
--
|
--
|
--
|
|||||
|
EBIT Growth (%)
|
-48.18
|
25.88
|
-227.29
|
-110.48
|
-14.14
|
-150.64
|
|||||
|
Net Profit Growth (%)
|
-18.69
|
27.68
|
-244.68
|
-112.56
|
23.10
|
-5.00
|
|||||
|
EPS Growth (%)
|
99.82
|
1.00
|
-0.48
|
-27.34
|
0.47
|
0.20
|
|||||
|
Book Value Growth (%)
|
78.04
|
--
|
--
|
--
|
--
|
--
|
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
|
--
|
-0.11
|
0.00
|
0.00
|
-0.01
|
0.00
|
|||||
|
Price / Book Value
|
3.22
|
-0.61
|
0.00
|
0.00
|
0.00
|
0.02
|
|||||
|
Dividend Yield (%)
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
EV/EBITDA
|
-0.22
|
-0.21
|
-0.16
|
1.12
|
1.82
|
0.52
|
|||||
|
Close Price ($)
|
0.36
|
18.30
|
1,759.20
|
41,522.40
|
85,440.00
|
100,800.00
|
|||||
|
High Price ($)
|
38.00
|
4,509.60
|
57,600.00
|
211,200.00
|
240,000.00
|
168,000.00
|
|||||
|
Low Price ($)
|
0.30
|
9.00
|
1,250.40
|
38,400.00
|
56,882.40
|
48,000.00
|
|||||
|
Market Cap ($ Cr)
|
0.00
|
--
|
--
|
--
|
--
|
--
|
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
|
-0.18
|
-1.10
|
-0.85
|
--
|
--
|
0.08
|
|||||
|
Short term debt to equity ratio
|
-0.18
|
-0.21
|
-0.20
|
--
|
--
|
0.08
|
|||||
|
Current Ratio
|
0.26
|
0.25
|
0.23
|
4.62
|
7.15
|
1.76
|
|||||
|
Quick Ratio
|
0.26
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Interest Coverage
|
-43.12
|
-81.28
|
-120.70
|
-965.55
|
-296.82
|
-2.02
|
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 (%)
|
--
|
--
|
-2.99
|
--
|
--
|
--
|
|||||
|
Asset Turnover
|
--
|
--
|
-0.18
|
--
|
--
|
--
|
|||||
|
Receivable days
|
--
|
--
|
-41.25
|
--
|
--
|
--
|
|||||
|
Inventory Days
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Payable days
|
--
|
91.17
|
17.91
|
21.78
|
36.53
|
70.19
|
|||||
|
Cash Conversion Cycle
|
--
|
--
|
--
|
--
|
--
|
--
|