Market cap
$0 Mln
Revenue (TTM)
$1 Mln
P/E Ratio
--
P/B Ratio
11.2
Div. Yield
0 %
Income Statement ($ Mln) |
TTM | Dec-23 | Dec-22 | Dec-21 | Dec-20 | Dec-19 | Dec-18 | Dec-17 | Dec-16 | Dec-15 | Dec-14 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Operating Revenue
|
0.81
|
0.06
|
0.45
|
0.61
|
0.80
|
0.81
|
|||||
|
Cost of Revenue
|
0.15
|
0.29
|
0.66
|
0.58
|
5.22
|
4.85
|
|||||
|
Gross Profit
|
0.68
|
-0.23
|
-0.21
|
0.04
|
-4.42
|
-4.04
|
|||||
|
Operating Expenses
|
13.40
|
14.48
|
13.90
|
12.31
|
10.41
|
9.40
|
|||||
|
Operating Profit (EBIT)
|
-12.59
|
-14.42
|
-13.45
|
-11.69
|
-9.61
|
-8.60
|
|||||
|
Other Income
|
--
|
--
|
--
|
--
|
-0.54
|
-4.61
|
|||||
|
Profit before Tax
|
-12.70
|
-14.46
|
-13.41
|
-11.00
|
-10.15
|
-13.21
|
|||||
|
Provision for Tax
|
-0.20
|
0.12
|
0.16
|
0.04
|
0.06
|
-0.25
|
|||||
|
Profit after Tax (Net Income)
|
-12.70
|
-14.46
|
-13.57
|
-11.03
|
-10.21
|
-12.96
|
|||||
|
Minority Interest
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Consolidated Profit
|
--
|
--
|
-13.57
|
-11.03
|
-10.21
|
-12.96
|
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
|
-6.24
|
-2.48
|
4.40
|
16.03
|
9.53
|
-4.09
|
|||||
|
Minority Interest
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Non-Current Liabilities
|
1.54
|
1.53
|
2.08
|
2.66
|
3.18
|
18.60
|
|||||
|
Current Liabilities
|
7.67
|
4.87
|
1.61
|
1.73
|
1.81
|
2.21
|
|||||
|
Total Liabilities
|
10.64
|
3.91
|
8.09
|
20.42
|
14.52
|
16.72
|
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
|
1.76
|
2.51
|
3.07
|
3.79
|
4.18
|
5.03
|
|||||
|
Current Assets
|
1.20
|
1.40
|
5.02
|
16.62
|
10.34
|
11.68
|
|||||
|
Total Assets
|
10.64
|
3.91
|
8.09
|
20.42
|
14.52
|
16.72
|
|||||
|
Total Debt*
|
2.79
|
3.21
|
2.65
|
3.16
|
3.62
|
4.22
|
|||||
|
Net Current Assets
|
-6.47
|
-3.47
|
3.41
|
14.89
|
8.53
|
9.48
|
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
|
--
|
-10.07
|
-11.40
|
-9.25
|
-8.66
|
-8.65
|
|||||
|
Cash Flow from Investing Activities
|
--
|
--
|
8.52
|
-4.58
|
-0.65
|
-3.02
|
|||||
|
Cash from Financing Activities
|
--
|
6.87
|
-0.04
|
15.75
|
7.28
|
14.08
|
|||||
|
Net Cash Inflow / Outflow
|
--
|
--
|
--
|
--
|
-2.03
|
2.41
|
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 (%)
|
--
|
-371.98
|
-103.40
|
-68.22
|
-153.61
|
-209.83
|
|||||
|
ROE (%)
|
--
|
-1,508.09
|
-132.83
|
-86.32
|
-374.74
|
-1,606.45
|
|||||
|
ROA (%)
|
-133.87
|
-241.08
|
-95.20
|
-63.15
|
-65.34
|
-87.31
|
|||||
|
EBIT Margin (%)
|
-1,153.83
|
-24,028.33
|
-3,076.44
|
-1,962.54
|
-1,256.32
|
-1,066.50
|
|||||
|
Net Margin (%)
|
-1,568.15
|
-24,091.67
|
-3,014.67
|
-1,796.58
|
-3,955.81
|
340.23
|
|||||
|
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 (%)
|
213.95
|
-0.87
|
-0.27
|
-0.23
|
-0.01
|
0.45
|
|||||
|
EBIT Growth (%)
|
34.31
|
-4.14
|
-14.89
|
-20.04
|
-16.78
|
7.76
|
|||||
|
Net Profit Growth (%)
|
10.78
|
-6.55
|
-22.98
|
-8.08
|
21.23
|
-41.06
|
|||||
|
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
|
11.23
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Dividend Yield (%)
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
EV/EBITDA
|
-0.49
|
-0.15
|
0.13
|
1.12
|
0.65
|
1.40
|
|||||
|
Close Price ($)
|
1.20
|
0.24
|
1.67
|
4.92
|
5.78
|
6.86
|
|||||
|
High Price ($)
|
7.16
|
4.19
|
7.21
|
23.49
|
14.69
|
70.70
|
|||||
|
Low Price ($)
|
0.18
|
0.18
|
1.63
|
3.98
|
3.50
|
4.48
|
|||||
|
Market Cap ($ Cr)
|
0.35
|
--
|
--
|
--
|
--
|
--
|
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
|
--
|
-1.29
|
0.60
|
0.20
|
0.38
|
-1.03
|
|||||
|
Short term debt to equity ratio
|
-0.27
|
-0.55
|
0.28
|
0.07
|
0.12
|
-0.15
|
|||||
|
Current Ratio
|
0.16
|
0.29
|
3.12
|
9.59
|
5.70
|
5.29
|
|||||
|
Quick Ratio
|
0.16
|
--
|
3.12
|
--
|
--
|
5.29
|
|||||
|
Interest Coverage
|
-704.67
|
--
|
-337.66
|
-8.63
|
-8.62
|
-0.66
|
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 (%)
|
--
|
--
|
6.67
|
32.25
|
14.14
|
11.41
|
|||||
|
Asset Turnover
|
0.09
|
0.01
|
0.03
|
0.04
|
0.05
|
0.05
|
|||||
|
Receivable days
|
--
|
182.63
|
92.53
|
92.50
|
46.86
|
57.10
|
|||||
|
Inventory Days
|
--
|
0.00
|
0.00
|
--
|
0.00
|
0.00
|
|||||
|
Payable days
|
--
|
825.59
|
53.45
|
45.18
|
11.86
|
14.92
|
|||||
|
Cash Conversion Cycle
|
--
|
-642.96
|
39.08
|
--
|
35.00
|
42.18
|