Market cap
$0 Mln
Revenue (TTM)
$2 Mln
P/E Ratio
--
P/B Ratio
9.2
Div. Yield
0 %
Income Statement ($ Mln) |
TTM | Dec-22 | Dec-21 | Dec-20 | Dec-19 | Dec-18 | Dec-17 | Dec-16 | Dec-15 | Dec-14 | Dec-13 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Operating Revenue
|
1.70
|
2.51
|
3.60
|
0.31
|
--
|
--
|
|||||
|
Cost of Revenue
|
--
|
--
|
--
|
--
|
2.15
|
1.77
|
|||||
|
Gross Profit
|
1.70
|
2.51
|
3.60
|
0.31
|
-2.15
|
-1.77
|
|||||
|
Operating Expenses
|
53.71
|
70.82
|
236.37
|
88.51
|
8.94
|
11.33
|
|||||
|
Operating Profit (EBIT)
|
-52.01
|
-68.30
|
-232.77
|
-88.20
|
-8.94
|
-11.33
|
|||||
|
Other Income
|
--
|
--
|
-1.61
|
0.00
|
0.00
|
0.18
|
|||||
|
Profit before Tax
|
-53.63
|
-70.73
|
-236.65
|
-89.54
|
-10.29
|
-12.00
|
|||||
|
Provision for Tax
|
-0.50
|
-0.49
|
2.26
|
1.34
|
1.35
|
0.18
|
|||||
|
Profit after Tax (Net Income)
|
-53.30
|
-70.24
|
-238.91
|
-90.87
|
-11.64
|
-12.00
|
|||||
|
Minority Interest
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Consolidated Profit
|
-53.84
|
--
|
-236.65
|
-89.54
|
-10.29
|
-12.00
|
Liabilities ($ Mln) |
TTM | Dec-22 | Dec-21 | Dec-20 | Dec-19 | Dec-18 | Dec-17 | Dec-16 | Dec-15 | Dec-14 | Dec-13 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Shareholder's Funds
|
-49.73
|
-46.77
|
-23.69
|
45.55
|
-14.32
|
-8.11
|
|||||
|
Minority Interest
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Non-Current Liabilities
|
1.55
|
1.77
|
26.02
|
2.34
|
1.25
|
1.22
|
|||||
|
Current Liabilities
|
53.30
|
56.19
|
68.73
|
20.42
|
13.59
|
8.26
|
|||||
|
Total Liabilities
|
58.41
|
11.20
|
71.06
|
68.30
|
0.52
|
1.37
|
Assets ($ Mln) |
TTM | Dec-22 | Dec-21 | Dec-20 | Dec-19 | Dec-18 | Dec-17 | Dec-16 | Dec-15 | Dec-14 | Dec-13 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Non-Current Assets
|
0.09
|
0.09
|
0.09
|
0.09
|
0.07
|
0.07
|
|||||
|
Current Assets
|
5.03
|
11.11
|
70.97
|
68.21
|
0.45
|
1.30
|
|||||
|
Total Assets
|
58.41
|
11.20
|
71.06
|
68.30
|
0.52
|
1.37
|
|||||
|
Total Debt*
|
--
|
--
|
25.01
|
--
|
6.49
|
3.50
|
|||||
|
Net Current Assets
|
-48.27
|
-45.09
|
2.25
|
47.80
|
-13.14
|
-6.96
|
Cashflow ($ Mln) |
TTM | Dec-22 | Dec-21 | Dec-20 | Dec-19 | Dec-18 | Dec-17 | Dec-16 | Dec-15 | Dec-14 | Dec-13 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Cash From Operating Activities
|
--
|
-76.70
|
-184.05
|
-69.85
|
-4.00
|
-6.21
|
|||||
|
Cash Flow from Investing Activities
|
--
|
--
|
--
|
-0.02
|
-0.02
|
-0.02
|
|||||
|
Cash from Financing Activities
|
--
|
16.84
|
186.32
|
137.47
|
3.33
|
6.26
|
|||||
|
Net Cash Inflow / Outflow
|
--
|
--
|
2.28
|
67.59
|
-0.67
|
0.05
|
Financials Ratios |
TTM | Dec-22 | Dec-21 | Dec-20 | Dec-19 | Dec-18 | Dec-17 | Dec-16 | Dec-15 | Dec-14 | Dec-13 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Adjusted EPS ($)
|
-0.62
|
-1.18
|
-3.78
|
-1.76
|
-0.51
|
-0.55
|
|||||
|
Cash EPS ($)
|
--
|
-1.18
|
-3.78
|
-1.76
|
-0.51
|
-0.54
|
|||||
|
Adjusted Book Value ($)
|
--
|
--
|
--
|
0.88
|
--
|
--
|
|||||
|
Dividend per Share ($)
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Cash Flow per Share ($)
|
--
|
-1.29
|
-2.91
|
-1.35
|
-0.18
|
-0.28
|
|||||
|
Free Cash Flow per Share ($)
|
--
|
-1.29
|
-2.91
|
-1.35
|
-0.18
|
-0.28
|
Profitability Ratios |
TTM | Dec-22 | Dec-21 | Dec-20 | Dec-19 | Dec-18 | Dec-17 | Dec-16 | Dec-15 | Dec-14 | Dec-13 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
ROCE (%)
|
--
|
309.10
|
-1,019.62
|
-481.90
|
187.10
|
250.55
|
|||||
|
ROE (%)
|
--
|
199.39
|
-2,186.15
|
-582.00
|
103.83
|
73.99
|
|||||
|
ROA (%)
|
-53.06
|
-170.78
|
-342.86
|
-264.06
|
-1,230.11
|
-789.74
|
|||||
|
EBIT Margin (%)
|
-3,061.21
|
-2,716.95
|
-6,474.88
|
-28,268.59
|
--
|
--
|
|||||
|
Net Margin (%)
|
-3,137.32
|
-2,793.87
|
-12,054.14
|
-29,218.97
|
1,164,300.00
|
-6,706.15
|
|||||
|
Cash Profit Margin (%)
|
--
|
--
|
--
|
--
|
--
|
--
|
Growth Ratios |
TTM | Dec-22 | Dec-21 | Dec-20 | Dec-19 | Dec-18 | Dec-17 | Dec-16 | Dec-15 | Dec-14 | Dec-13 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Revenue Growth (%)
|
-59.01
|
-0.30
|
10.52
|
--
|
--
|
--
|
|||||
|
EBIT Growth (%)
|
72.47
|
70.66
|
-163.92
|
-886.11
|
18.74
|
40.82
|
|||||
|
Net Profit Growth (%)
|
72.29
|
70.60
|
-162.91
|
-680.48
|
3.01
|
45.40
|
|||||
|
EPS Growth (%)
|
80.56
|
0.69
|
-1.15
|
-2.42
|
0.06
|
0.93
|
|||||
|
Book Value Growth (%)
|
-9.34
|
--
|
--
|
--
|
--
|
--
|
Valuation Ratios |
TTM | Dec-22 | Dec-21 | Dec-20 | Dec-19 | Dec-18 | Dec-17 | Dec-16 | Dec-15 | Dec-14 | Dec-13 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Price / Earnings
|
--
|
-0.10
|
-0.98
|
-9.96
|
-0.95
|
-1.28
|
|||||
|
Price / Book Value
|
9.20
|
-0.15
|
-9.92
|
19.88
|
-0.77
|
-1.90
|
|||||
|
Dividend Yield (%)
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
EV/EBITDA
|
0.42
|
0.04
|
-0.81
|
-9.50
|
-1.94
|
-1.65
|
|||||
|
Close Price ($)
|
0.14
|
0.12
|
3.72
|
17.50
|
2.44
|
3.50
|
|||||
|
High Price ($)
|
3.39
|
4.11
|
29.20
|
33.95
|
7.72
|
4.40
|
|||||
|
Low Price ($)
|
0.09
|
0.09
|
3.63
|
1.50
|
1.50
|
1.35
|
|||||
|
Market Cap ($ Cr)
|
0.02
|
--
|
--
|
--
|
--
|
--
|
Solvency Ratios |
TTM | Dec-22 | Dec-21 | Dec-20 | Dec-19 | Dec-18 | Dec-17 | Dec-16 | Dec-15 | Dec-14 | Dec-13 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Debt to Equity
|
--
|
--
|
-1.06
|
--
|
-0.45
|
-0.43
|
|||||
|
Short term debt to equity ratio
|
--
|
--
|
--
|
0.12
|
-0.37
|
-0.28
|
|||||
|
Current Ratio
|
0.09
|
0.20
|
1.03
|
3.34
|
0.03
|
0.16
|
|||||
|
Quick Ratio
|
0.09
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Interest Coverage
|
-23.36
|
-23.41
|
-102.81
|
-66.02
|
-6.63
|
-12.92
|
Operating Efficiency Ratios |
TTM | Dec-22 | Dec-21 | Dec-20 | Dec-19 | Dec-18 | Dec-17 | Dec-16 | Dec-15 | Dec-14 | Dec-13 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Debtors to sales (%)
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Asset Turnover
|
0.02
|
0.06
|
0.05
|
0.01
|
--
|
--
|
|||||
|
Receivable days
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Inventory Days
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Payable days
|
--
|
--
|
--
|
--
|
671.21
|
639.34
|
|||||
|
Cash Conversion Cycle
|
--
|
--
|
--
|
--
|
--
|
--
|