Market cap
$0 Mln
Revenue (TTM)
$1 Mln
P/E Ratio
--
P/B Ratio
0.2
Div. Yield
0 %
Income Statement ($ Mln) |
Dec-22 | Dec-21 | Dec-20 | Dec-19 | Dec-18 | Dec-17 | Dec-16 | Dec-15 | Dec-14 | Dec-13 | Dec-12 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Operating Revenue
|
1.49
|
--
|
41.55
|
47.07
|
7.59
|
--
|
|||||
|
Cost of Revenue
|
0.49
|
0.49
|
30.01
|
31.93
|
5.68
|
--
|
|||||
|
Gross Profit
|
-0.49
|
-0.49
|
11.54
|
15.15
|
1.91
|
--
|
|||||
|
Operating Expenses
|
28.83
|
30.74
|
10.50
|
2.81
|
5.94
|
7.55
|
|||||
|
Operating Profit (EBIT)
|
-98.34
|
-30.74
|
-10.50
|
-2.81
|
-4.80
|
-5.60
|
|||||
|
Other Income
|
--
|
--
|
2.93
|
1.37
|
0.84
|
--
|
|||||
|
Profit before Tax
|
-101.88
|
-101.88
|
-12.09
|
-3.22
|
-3.61
|
-9.71
|
|||||
|
Provision for Tax
|
72.53
|
--
|
1.13
|
0.12
|
0.29
|
-0.05
|
|||||
|
Profit after Tax (Net Income)
|
-174.41
|
-101.85
|
-13.22
|
-3.35
|
-3.61
|
-9.71
|
|||||
|
Minority Interest
|
--
|
0.02
|
--
|
0.21
|
--
|
--
|
|||||
|
Consolidated Profit
|
--
|
-101.85
|
-6.76
|
-5.72
|
-2.92
|
--
|
Liabilities ($ Mln) |
Dec-22 | Dec-21 | Dec-20 | Dec-19 | Dec-18 | Dec-17 | Dec-16 | Dec-15 | Dec-14 | Dec-13 | Dec-12 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Shareholder's Funds
|
-1.57
|
-1.51
|
-3.66
|
-4.21
|
-1.45
|
2.20
|
|||||
|
Minority Interest
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Non-Current Liabilities
|
11.43
|
11.43
|
0.07
|
4.21
|
0.01
|
0.01
|
|||||
|
Current Liabilities
|
11.25
|
11.25
|
4.62
|
1.52
|
0.91
|
2.21
|
|||||
|
Total Liabilities
|
21.17
|
21.17
|
1.04
|
0.00
|
4.53
|
9.63
|
Assets ($ Mln) |
Dec-22 | Dec-21 | Dec-20 | Dec-19 | Dec-18 | Dec-17 | Dec-16 | Dec-15 | Dec-14 | Dec-13 | Dec-12 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Non-Current Assets
|
17.01
|
17.01
|
0.11
|
0.03
|
0.06
|
0.05
|
|||||
|
Current Assets
|
4.16
|
4.16
|
0.93
|
0.00
|
4.48
|
9.58
|
|||||
|
Total Assets
|
21.17
|
21.17
|
1.04
|
0.00
|
4.53
|
9.63
|
|||||
|
Total Debt*
|
16.26
|
--
|
2.61
|
1.80
|
--
|
--
|
|||||
|
Net Current Assets
|
--
|
-7.09
|
-3.70
|
-4.21
|
--
|
--
|
Cashflow ($ Mln) |
Dec-22 | Dec-21 | Dec-20 | Dec-19 | Dec-18 | Dec-17 | Dec-16 | Dec-15 | Dec-14 | Dec-13 | Dec-12 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Cash From Operating Activities
|
-28.19
|
-28.19
|
-5.08
|
-0.24
|
-4.61
|
-6.61
|
|||||
|
Cash Flow from Investing Activities
|
13.46
|
13.46
|
-0.01
|
0.16
|
3.97
|
3.89
|
|||||
|
Cash from Financing Activities
|
20.99
|
20.99
|
5.68
|
0.23
|
0.06
|
--
|
|||||
|
Net Cash Inflow / Outflow
|
--
|
--
|
-2.12
|
2.81
|
-0.17
|
--
|
Financials Ratios |
Dec-22 | Dec-21 | Dec-20 | Dec-19 | Dec-18 | Dec-17 | Dec-16 | Dec-15 | Dec-14 | Dec-13 | Dec-12 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Adjusted EPS ($)
|
-3.47
|
-2.87
|
-0.52
|
-0.20
|
-0.32
|
-0.86
|
|||||
|
Cash EPS ($)
|
-3.47
|
-2.86
|
-0.52
|
-0.20
|
-0.32
|
-0.86
|
|||||
|
Adjusted Book Value ($)
|
--
|
--
|
--
|
--
|
--
|
0.20
|
|||||
|
Dividend per Share ($)
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Cash Flow per Share ($)
|
-0.56
|
-0.79
|
-0.20
|
-0.01
|
-0.41
|
-0.59
|
|||||
|
Free Cash Flow per Share ($)
|
-0.56
|
-0.80
|
-0.20
|
-0.01
|
-0.41
|
-0.59
|
Profitability Ratios |
Dec-22 | Dec-21 | Dec-20 | Dec-19 | Dec-18 | Dec-17 | Dec-16 | Dec-15 | Dec-14 | Dec-13 | Dec-12 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
ROCE (%)
|
-2,645.29
|
7,996.11
|
767.51
|
173.61
|
-966.05
|
-199.65
|
|||||
|
ROE (%)
|
11,344.34
|
3,945.79
|
336.26
|
118.28
|
-966.05
|
-199.65
|
|||||
|
ROA (%)
|
-823.86
|
-917.36
|
-2,550.21
|
-147.63
|
-51.00
|
-75.88
|
|||||
|
EBIT Margin (%)
|
-11,492.74
|
--
|
-26.39
|
-5.98
|
-63.23
|
--
|
|||||
|
Net Margin (%)
|
-11,728.58
|
--
|
-29.73
|
-6.91
|
-42.86
|
--
|
|||||
|
Cash Profit Margin (%)
|
--
|
--
|
--
|
--
|
--
|
--
|
Growth Ratios |
Dec-22 | Dec-21 | Dec-20 | Dec-19 | Dec-18 | Dec-17 | Dec-16 | Dec-15 | Dec-14 | Dec-13 | Dec-12 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Revenue Growth (%)
|
--
|
-1.00
|
-0.12
|
5.20
|
--
|
--
|
|||||
|
EBIT Growth (%)
|
-447.10
|
-184.94
|
-289.57
|
41.37
|
14.30
|
11.88
|
|||||
|
Net Profit Growth (%)
|
-71.24
|
-670.16
|
-294.97
|
7.30
|
62.79
|
-265.06
|
|||||
|
EPS Growth (%)
|
-0.21
|
-4.57
|
-1.59
|
0.38
|
0.63
|
-2.56
|
|||||
|
Book Value Growth (%)
|
--
|
--
|
--
|
--
|
--
|
--
|
Valuation Ratios |
Dec-22 | Dec-21 | Dec-20 | Dec-19 | Dec-18 | Dec-17 | Dec-16 | Dec-15 | Dec-14 | Dec-13 | Dec-12 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Price / Earnings
|
-0.02
|
-0.80
|
-6.69
|
-3.02
|
-3.16
|
-4.66
|
|||||
|
Price / Book Value
|
-2.56
|
-54.16
|
-24.21
|
-2.40
|
-7.86
|
20.56
|
|||||
|
Dividend Yield (%)
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
EV/EBITDA
|
-0.11
|
-2.61
|
-8.23
|
-3.70
|
-1.52
|
-6.51
|
|||||
|
Close Price ($)
|
0.08
|
2.30
|
3.45
|
0.60
|
1.01
|
4.01
|
|||||
|
High Price ($)
|
2.38
|
10.97
|
5.43
|
2.16
|
4.15
|
5.55
|
|||||
|
Low Price ($)
|
0.08
|
1.99
|
0.52
|
0.50
|
1.01
|
1.35
|
|||||
|
Market Cap ($ Cr)
|
--
|
--
|
--
|
--
|
--
|
--
|
Solvency Ratios |
Dec-22 | Dec-21 | Dec-20 | Dec-19 | Dec-18 | Dec-17 | Dec-16 | Dec-15 | Dec-14 | Dec-13 | Dec-12 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Debt to Equity
|
-10.37
|
--
|
-0.72
|
-0.43
|
--
|
--
|
|||||
|
Short term debt to equity ratio
|
-3.08
|
--
|
-0.53
|
-0.43
|
-0.14
|
--
|
|||||
|
Current Ratio
|
0.37
|
0.37
|
0.20
|
0.00
|
4.91
|
4.33
|
|||||
|
Quick Ratio
|
0.21
|
--
|
0.20
|
0.28
|
4.83
|
--
|
|||||
|
Interest Coverage
|
-132.80
|
--
|
-9.70
|
-22.65
|
--
|
--
|
Operating Efficiency Ratios |
Dec-22 | Dec-21 | Dec-20 | Dec-19 | Dec-18 | Dec-17 | Dec-16 | Dec-15 | Dec-14 | Dec-13 | Dec-12 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Debtors to sales (%)
|
23.45
|
--
|
0.03
|
0.80
|
3.32
|
--
|
|||||
|
Asset Turnover
|
0.07
|
--
|
80.12
|
20.75
|
1.07
|
--
|
|||||
|
Receivable days
|
69.38
|
--
|
1.72
|
2.45
|
19.40
|
--
|
|||||
|
Inventory Days
|
1,351.86
|
-8.61
|
-2.65
|
-2.03
|
4.44
|
--
|
|||||
|
Payable days
|
2,965.72
|
2,488.09
|
31.00
|
14.56
|
10.95
|
--
|
|||||
|
Cash Conversion Cycle
|
-1,544.48
|
--
|
-31.94
|
-14.15
|
12.88
|
--
|