Market cap
$0 Mln
Revenue (TTM)
$1 Mln
P/E Ratio
--
P/B Ratio
3
Div. Yield
0 %
Income Statement ($ Mln) |
TTM | Dec-23 | Dec-22 | Dec-21 | Dec-20 | Dec-19 | Dec-18 | Dec-17 | Dec-16 | Dec-15 | Dec-14 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Operating Revenue
|
0.74
|
--
|
--
|
--
|
0.12
|
2.07
|
|||||
|
Cost of Revenue
|
0.33
|
0.49
|
0.21
|
0.18
|
0.03
|
--
|
|||||
|
Gross Profit
|
0.41
|
-0.49
|
-0.21
|
-0.18
|
0.09
|
2.07
|
|||||
|
Operating Expenses
|
46.98
|
50.69
|
50.59
|
25.80
|
18.82
|
25.36
|
|||||
|
Operating Profit (EBIT)
|
-47.21
|
-50.69
|
-50.59
|
62.50
|
-18.82
|
-23.29
|
|||||
|
Other Income
|
--
|
--
|
1.21
|
-0.49
|
1.00
|
--
|
|||||
|
Profit before Tax
|
-43.29
|
-51.06
|
-49.20
|
-114.76
|
-19.02
|
-23.33
|
|||||
|
Provision for Tax
|
-0.48
|
--
|
0.58
|
88.30
|
0.18
|
0.51
|
|||||
|
Profit after Tax (Net Income)
|
-43.29
|
-51.06
|
-49.77
|
-203.06
|
-19.20
|
-23.33
|
|||||
|
Minority Interest
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Consolidated Profit
|
--
|
--
|
-49.20
|
-114.76
|
-19.02
|
-13.56
|
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
|
-6.62
|
18.32
|
61.10
|
94.37
|
-46.20
|
27.54
|
|||||
|
Minority Interest
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Non-Current Liabilities
|
--
|
--
|
24.88
|
5.10
|
88.22
|
0.28
|
|||||
|
Current Liabilities
|
28.58
|
38.37
|
10.01
|
9.08
|
6.28
|
9.42
|
|||||
|
Total Liabilities
|
50.53
|
56.69
|
95.99
|
108.55
|
48.31
|
37.24
|
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
|
0.16
|
1.73
|
2.24
|
3.28
|
1.11
|
0.92
|
|||||
|
Current Assets
|
21.80
|
54.96
|
93.75
|
105.27
|
47.20
|
36.32
|
|||||
|
Total Assets
|
50.53
|
56.69
|
95.99
|
108.55
|
48.31
|
37.24
|
|||||
|
Total Debt*
|
16.91
|
25.56
|
25.16
|
5.48
|
6.18
|
6.28
|
|||||
|
Net Current Assets
|
-6.77
|
16.59
|
83.74
|
96.19
|
40.92
|
--
|
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
|
--
|
-39.89
|
-35.46
|
-18.85
|
-16.05
|
-22.19
|
|||||
|
Cash Flow from Investing Activities
|
--
|
15.00
|
-53.87
|
12.89
|
-0.06
|
-16.29
|
|||||
|
Cash from Financing Activities
|
--
|
0.44
|
22.54
|
62.43
|
44.98
|
43.04
|
|||||
|
Net Cash Inflow / Outflow
|
--
|
--
|
-66.78
|
56.47
|
2.15
|
--
|
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 ($)
|
-1.10
|
-1.32
|
-1.30
|
-5.42
|
-0.52
|
-2.10
|
|||||
|
Cash EPS ($)
|
--
|
-1.31
|
-1.29
|
-5.42
|
-0.52
|
-2.10
|
|||||
|
Adjusted Book Value ($)
|
--
|
0.47
|
1.59
|
2.52
|
--
|
2.47
|
|||||
|
Dividend per Share ($)
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Cash Flow per Share ($)
|
--
|
-1.03
|
-0.93
|
-0.50
|
-0.43
|
-1.99
|
|||||
|
Free Cash Flow per Share ($)
|
--
|
-1.03
|
-0.93
|
-0.62
|
-0.43
|
-1.99
|
Profitability Ratios |
TTM | Dec-23 | Dec-22 | Dec-21 | Dec-20 | Dec-19 | Dec-18 | Dec-17 | Dec-16 | Dec-15 | Dec-14 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
ROCE (%)
|
--
|
-78.47
|
-53.49
|
-678.83
|
619.62
|
-103.20
|
|||||
|
ROE (%)
|
--
|
-128.57
|
-64.03
|
-843.09
|
205.81
|
-147.96
|
|||||
|
ROA (%)
|
-56.44
|
-66.88
|
-48.67
|
-258.91
|
-44.89
|
-88.77
|
|||||
|
EBIT Margin (%)
|
-5,434.42
|
--
|
--
|
--
|
-15,667.50
|
-1,100.63
|
|||||
|
Net Margin (%)
|
-5,865.72
|
--
|
-4,100.00
|
41,782.30
|
-1,721.88
|
-1,125.42
|
|||||
|
Cash Profit Margin (%)
|
-0.01
|
--
|
--
|
--
|
--
|
--
|
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
|
-0.94
|
7.75
|
|||||
|
EBIT Growth (%)
|
10.23
|
6.39
|
55.73
|
-507.79
|
17.60
|
10.39
|
|||||
|
Net Profit Growth (%)
|
9.45
|
-2.58
|
75.49
|
-957.67
|
17.71
|
12.34
|
|||||
|
EPS Growth (%)
|
11.11
|
-0.01
|
0.76
|
-9.50
|
0.75
|
0.71
|
|||||
|
Book Value Growth (%)
|
-121.55
|
--
|
--
|
--
|
--
|
--
|
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
|
--
|
-0.43
|
-1.12
|
-0.67
|
-3.85
|
-0.16
|
|||||
|
Price / Book Value
|
3.00
|
1.21
|
0.92
|
1.45
|
-1.60
|
0.14
|
|||||
|
Dividend Yield (%)
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
EV/EBITDA
|
-0.48
|
0.13
|
0.20
|
-0.34
|
-1.76
|
1.08
|
|||||
|
Close Price ($)
|
0.23
|
0.57
|
1.46
|
3.65
|
6.97
|
11.82
|
|||||
|
High Price ($)
|
1.31
|
2.47
|
5.75
|
24.80
|
39.55
|
61.95
|
|||||
|
Low Price ($)
|
0.20
|
0.43
|
1.21
|
3.18
|
3.92
|
6.83
|
|||||
|
Market Cap ($ Cr)
|
0.39
|
--
|
--
|
--
|
--
|
--
|
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
|
--
|
1.40
|
0.41
|
0.06
|
-0.13
|
0.23
|
|||||
|
Short term debt to equity ratio
|
-2.56
|
1.40
|
0.01
|
0.00
|
-0.03
|
0.22
|
|||||
|
Current Ratio
|
0.76
|
1.43
|
9.36
|
11.59
|
7.51
|
3.86
|
|||||
|
Quick Ratio
|
0.76
|
1.44
|
9.46
|
--
|
--
|
--
|
|||||
|
Interest Coverage
|
-12.60
|
-12.78
|
-87.68
|
-232.73
|
-87.04
|
-44.39
|
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
|
0.01
|
--
|
--
|
--
|
0.00
|
0.08
|
|||||
|
Receivable days
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Inventory Days
|
--
|
-387.89
|
-1,582.75
|
--
|
--
|
--
|
|||||
|
Payable days
|
--
|
1,848.89
|
4,731.73
|
4,573.83
|
13,400.11
|
--
|
|||||
|
Cash Conversion Cycle
|
--
|
--
|
--
|
--
|
--
|
--
|