Market cap
$21 Mln
Revenue (TTM)
$0 Mln
P/E Ratio
--
P/B Ratio
1.9
Div. Yield
0 %
Income Statement ($ Mln) |
TTM | Dec-23 | Dec-22 | Dec-21 | Dec-20 | Dec-19 | Dec-18 | Dec-17 | Dec-16 | Dec-15 | Dec-14 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Operating Revenue
|
0.23
|
0.23
|
0.23
|
0.23
|
0.23
|
2.18
|
|||||
|
Cost of Revenue
|
0.01
|
-225,999.77
|
0.01
|
0.01
|
--
|
--
|
|||||
|
Gross Profit
|
0.16
|
226,000.00
|
0.23
|
0.21
|
0.23
|
2.18
|
|||||
|
Operating Expenses
|
18.85
|
20.52
|
19.85
|
16.72
|
25.22
|
23.88
|
|||||
|
Operating Profit (EBIT)
|
-18.62
|
-20.30
|
-19.63
|
-16.50
|
-24.99
|
-21.70
|
|||||
|
Other Income
|
--
|
--
|
--
|
--
|
-0.16
|
0.21
|
|||||
|
Profit before Tax
|
-17.36
|
-18.95
|
-18.96
|
-16.16
|
-25.15
|
-21.49
|
|||||
|
Provision for Tax
|
0.00
|
--
|
-0.66
|
-0.34
|
0.00
|
0.01
|
|||||
|
Profit after Tax (Net Income)
|
-17.36
|
-18.95
|
-18.30
|
-15.83
|
-25.16
|
-21.50
|
|||||
|
Minority Interest
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Consolidated Profit
|
-4.25
|
--
|
-18.96
|
-16.16
|
-25.16
|
-21.50
|
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
|
10.67
|
10.67
|
28.31
|
46.12
|
6.18
|
11.57
|
|||||
|
Minority Interest
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Non-Current Liabilities
|
2.79
|
2.79
|
3.02
|
3.24
|
3.79
|
3.81
|
|||||
|
Current Liabilities
|
9.22
|
9.22
|
8.05
|
6.12
|
10.02
|
8.29
|
|||||
|
Total Liabilities
|
31.90
|
22.68
|
39.37
|
55.48
|
19.99
|
23.67
|
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
|
0.02
|
0.02
|
0.03
|
0.05
|
0.20
|
0.20
|
|||||
|
Current Assets
|
22.66
|
22.66
|
39.35
|
55.43
|
19.78
|
23.47
|
|||||
|
Total Assets
|
45.34
|
22.68
|
39.37
|
55.48
|
19.99
|
23.67
|
|||||
|
Total Debt*
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Net Current Assets
|
--
|
13.44
|
31.30
|
49.32
|
9.76
|
15.18
|
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
|
--
|
-17.93
|
-16.29
|
-19.49
|
-23.08
|
-20.83
|
|||||
|
Cash Flow from Investing Activities
|
--
|
--
|
--
|
--
|
-0.02
|
-0.06
|
|||||
|
Cash from Financing Activities
|
--
|
-17,935,982.06
|
-0.04
|
55.56
|
19.36
|
26.65
|
|||||
|
Net Cash Inflow / Outflow
|
--
|
--
|
--
|
--
|
-3.73
|
5.76
|
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 (%)
|
--
|
-97.22
|
-49.18
|
-60.53
|
-283.48
|
-253.56
|
|||||
|
ROE (%)
|
-137.81
|
-97.22
|
-49.18
|
-60.53
|
-283.48
|
-253.56
|
|||||
|
ROA (%)
|
-38.73
|
-61.07
|
-38.59
|
-41.95
|
-115.24
|
-103.39
|
|||||
|
EBIT Margin (%)
|
-6,267.70
|
-8,981.42
|
-8,684.51
|
-7,299.12
|
-10,819.48
|
-994.00
|
|||||
|
Net Margin (%)
|
-7,680.09
|
-8,384.07
|
-8,097.79
|
-7,003.54
|
-35,432.39
|
-900.08
|
|||||
|
Cash Profit Margin (%)
|
-0.59
|
--
|
--
|
--
|
--
|
--
|
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 (%)
|
--
|
--
|
--
|
-0.02
|
-0.89
|
0.78
|
|||||
|
EBIT Growth (%)
|
34.54
|
-3.42
|
-18.98
|
34.00
|
-15.18
|
12.97
|
|||||
|
Net Profit Growth (%)
|
10.97
|
-3.54
|
-15.62
|
37.08
|
-16.99
|
-4.52
|
|||||
|
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
|
1.86
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Dividend Yield (%)
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
EV/EBITDA
|
0.05
|
1.03
|
1.98
|
3.27
|
0.77
|
1.04
|
|||||
|
Close Price ($)
|
1.01
|
0.75
|
0.65
|
2.55
|
6.99
|
5.75
|
|||||
|
High Price ($)
|
1.45
|
1.49
|
2.84
|
28.95
|
23.40
|
72.39
|
|||||
|
Low Price ($)
|
0.55
|
0.55
|
0.62
|
2.45
|
2.85
|
1.54
|
|||||
|
Market Cap ($ Cr)
|
20.90
|
--
|
--
|
--
|
--
|
--
|
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
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Short term debt to equity ratio
|
--
|
316,247.81
|
--
|
--
|
--
|
--
|
|||||
|
Current Ratio
|
2.46
|
2.46
|
4.89
|
9.06
|
1.97
|
2.83
|
|||||
|
Quick Ratio
|
2.30
|
2.30
|
4.88
|
9.06
|
1.97
|
2.83
|
|||||
|
Interest Coverage
|
--
|
--
|
-1,401.93
|
-49.24
|
-70.40
|
-76.67
|
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 (%)
|
7.96
|
7.96
|
12.83
|
12.39
|
16.02
|
4.49
|
|||||
|
Asset Turnover
|
0.01
|
0.01
|
0.00
|
0.01
|
0.01
|
0.10
|
|||||
|
Receivable days
|
--
|
37.98
|
46.06
|
52.52
|
106.73
|
11.13
|
|||||
|
Inventory Days
|
--
|
0.00
|
1,643.63
|
1,552.31
|
--
|
--
|
|||||
|
Payable days
|
--
|
-0.01
|
86,316.40
|
99,008.84
|
--
|
--
|
|||||
|
Cash Conversion Cycle
|
--
|
37.99
|
-84,626.72
|
-97,404.00
|
--
|
--
|