Market cap
$0 Mln
Revenue (TTM)
$5 Mln
P/E Ratio
--
P/B Ratio
8.2
Div. Yield
0 %
Income Statement ($ Mln) |
TTM | Dec-23 | Dec-22 | Dec-21 | Dec-20 | Dec-19 | Dec-18 | Dec-17 | Dec-16 | Dec-15 | Dec-14 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Operating Revenue
|
4.73
|
4.40
|
11.67
|
15.99
|
10.15
|
5.02
|
|||||
|
Cost of Revenue
|
3.49
|
3.32
|
11.33
|
11.46
|
6.42
|
3.51
|
|||||
|
Gross Profit
|
1.24
|
1.08
|
0.34
|
4.54
|
3.72
|
1.51
|
|||||
|
Operating Expenses
|
21.88
|
18.24
|
21.64
|
18.44
|
17.20
|
21.74
|
|||||
|
Operating Profit (EBIT)
|
-20.54
|
-17.16
|
-21.30
|
-13.91
|
-13.47
|
-20.23
|
|||||
|
Other Income
|
--
|
--
|
--
|
--
|
1.90
|
1.63
|
|||||
|
Profit before Tax
|
-38.28
|
-29.15
|
-55.49
|
27.48
|
-13.69
|
-23.00
|
|||||
|
Provision for Tax
|
0.02
|
4.27
|
-0.01
|
0.01
|
1.27
|
4.84
|
|||||
|
Profit after Tax (Net Income)
|
-38.28
|
-29.15
|
-55.48
|
27.47
|
-13.69
|
-23.00
|
|||||
|
Minority Interest
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Consolidated Profit
|
--
|
--
|
-55.48
|
27.47
|
-13.69
|
-25.61
|
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
|
-55.62
|
-39.59
|
-20.43
|
31.03
|
-9.09
|
-27.73
|
|||||
|
Minority Interest
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Non-Current Liabilities
|
0.12
|
0.29
|
0.06
|
0.03
|
3.34
|
4.77
|
|||||
|
Current Liabilities
|
58.11
|
49.54
|
34.81
|
44.44
|
17.06
|
37.79
|
|||||
|
Total Liabilities
|
60.72
|
10.24
|
14.44
|
75.50
|
11.31
|
14.83
|
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
|
1.00
|
0.80
|
2.15
|
0.99
|
2.51
|
7.97
|
|||||
|
Current Assets
|
1.61
|
9.44
|
12.29
|
74.51
|
8.80
|
6.86
|
|||||
|
Total Assets
|
4.23
|
10.24
|
14.44
|
75.50
|
11.31
|
14.83
|
|||||
|
Total Debt*
|
19.87
|
17.04
|
14.80
|
28.02
|
3.50
|
19.68
|
|||||
|
Net Current Assets
|
--
|
-40.10
|
-22.52
|
30.07
|
-8.26
|
-30.93
|
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
|
--
|
-10.46
|
-16.62
|
-20.17
|
-18.05
|
-19.79
|
|||||
|
Cash Flow from Investing Activities
|
--
|
-0.05
|
4.82
|
2.10
|
-0.29
|
11.47
|
|||||
|
Cash from Financing Activities
|
--
|
10.60
|
-2.34
|
31.41
|
18.92
|
-16.96
|
|||||
|
Net Cash Inflow / Outflow
|
--
|
--
|
--
|
--
|
0.58
|
-25.28
|
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 ($)
|
-0.89
|
-1.32
|
-4.81
|
2.74
|
-1.38
|
-0.43
|
|||||
|
Cash EPS ($)
|
--
|
-1.31
|
-4.79
|
2.76
|
-1.35
|
-0.41
|
|||||
|
Adjusted Book Value ($)
|
--
|
--
|
--
|
3.09
|
--
|
--
|
|||||
|
Dividend per Share ($)
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Cash Flow per Share ($)
|
--
|
-0.47
|
-1.44
|
-2.01
|
-1.81
|
-0.37
|
|||||
|
Free Cash Flow per Share ($)
|
--
|
-0.48
|
-1.57
|
-2.03
|
-1.84
|
-0.37
|
Profitability Ratios |
TTM | Dec-23 | Dec-22 | Dec-21 | Dec-20 | Dec-19 | Dec-18 | Dec-17 | Dec-16 | Dec-15 | Dec-14 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
ROCE (%)
|
--
|
206.89
|
-207.67
|
102.76
|
200.60
|
-268.47
|
|||||
|
ROE (%)
|
--
|
97.13
|
-1,045.96
|
250.41
|
74.33
|
112.62
|
|||||
|
ROA (%)
|
-119.62
|
-236.28
|
-123.38
|
63.29
|
-104.71
|
-42.35
|
|||||
|
EBIT Margin (%)
|
-558.27
|
-564.58
|
-411.43
|
186.30
|
-121.67
|
-420.88
|
|||||
|
Net Margin (%)
|
-809.94
|
-662.13
|
-475.60
|
171.81
|
-113.60
|
-346.13
|
|||||
|
Cash Profit Margin (%)
|
0.00
|
--
|
--
|
--
|
--
|
--
|
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 (%)
|
7.36
|
-0.62
|
-0.27
|
0.58
|
1.02
|
-0.94
|
|||||
|
EBIT Growth (%)
|
-47.75
|
48.22
|
-261.12
|
341.34
|
41.58
|
-13.62
|
|||||
|
Net Profit Growth (%)
|
-31.33
|
47.47
|
-301.96
|
300.75
|
40.51
|
-6.71
|
|||||
|
EPS Growth (%)
|
53.60
|
0.72
|
-2.76
|
2.99
|
-2.22
|
0.22
|
|||||
|
Book Value Growth (%)
|
39.07
|
--
|
--
|
--
|
--
|
--
|
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
|
--
|
-0.38
|
-0.23
|
0.36
|
-1.38
|
-1.20
|
|||||
|
Price / Book Value
|
8.17
|
-0.28
|
-0.62
|
0.32
|
-2.08
|
-1.00
|
|||||
|
Dividend Yield (%)
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
EV/EBITDA
|
-0.37
|
-1.14
|
-0.57
|
-0.62
|
-1.79
|
-2.34
|
|||||
|
Close Price ($)
|
0.09
|
0.50
|
1.10
|
9.92
|
19.00
|
5.15
|
|||||
|
High Price ($)
|
1.49
|
2.79
|
10.90
|
67.00
|
35.60
|
32.30
|
|||||
|
Low Price ($)
|
--
|
0.39
|
1.00
|
7.50
|
2.50
|
4.33
|
|||||
|
Market Cap ($ Cr)
|
0.02
|
--
|
--
|
--
|
--
|
--
|
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
|
--
|
-0.43
|
-0.72
|
0.90
|
-0.39
|
-0.71
|
|||||
|
Short term debt to equity ratio
|
-0.36
|
-0.42
|
-0.72
|
0.90
|
-0.21
|
-0.65
|
|||||
|
Current Ratio
|
0.03
|
0.19
|
0.35
|
1.68
|
0.52
|
0.18
|
|||||
|
Quick Ratio
|
0.01
|
0.18
|
0.34
|
1.65
|
0.46
|
0.18
|
|||||
|
Interest Coverage
|
-13.41
|
-5.79
|
-7.90
|
12.91
|
-9.20
|
-11.26
|
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 (%)
|
6.45
|
32.58
|
90.67
|
89.16
|
49.63
|
113.07
|
|||||
|
Asset Turnover
|
0.15
|
0.36
|
0.26
|
0.37
|
0.78
|
0.09
|
|||||
|
Receivable days
|
--
|
498.30
|
388.75
|
220.33
|
192.81
|
587.35
|
|||||
|
Inventory Days
|
--
|
58.15
|
26.66
|
35.39
|
24.85
|
30.51
|
|||||
|
Payable days
|
--
|
1,041.45
|
317.45
|
297.86
|
475.33
|
717.25
|
|||||
|
Cash Conversion Cycle
|
--
|
-485.01
|
97.96
|
-42.14
|
-257.66
|
-99.39
|