Market cap
$0 Mln
Revenue (TTM)
$10 Mln
P/E Ratio
--
P/B Ratio
0
Div. Yield
0 %
Income Statement ($ Mln) |
Feb-23 | Feb-22 | Feb-21 | Feb-20 | Feb-19 | Feb-18 | Feb-17 | Feb-16 | Feb-15 | Feb-14 | Feb-13 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Operating Revenue
|
--
|
8.20
|
96,676.00
|
0.44
|
0.51
|
0.43
|
|||||
|
Cost of Revenue
|
--
|
2.35
|
91,542.00
|
2.81
|
3.17
|
3.08
|
|||||
|
Gross Profit
|
--
|
5.86
|
5,134.00
|
-2.37
|
-2.67
|
-2.64
|
|||||
|
Operating Expenses
|
--
|
26.54
|
1.58
|
3.60
|
2.56
|
2.48
|
|||||
|
Operating Profit (EBIT)
|
--
|
-20.68
|
-1.58
|
-5.97
|
-5.23
|
-5.12
|
|||||
|
Other Income
|
--
|
--
|
-8.15
|
--
|
--
|
--
|
|||||
|
Profit before Tax
|
--
|
-40.40
|
-1.63
|
-9.45
|
4.30
|
-10.04
|
|||||
|
Provision for Tax
|
--
|
0.02
|
-0.38
|
-3.32
|
9.69
|
-2.12
|
|||||
|
Profit after Tax (Net Income)
|
--
|
-40.41
|
-1.25
|
-9.45
|
4.30
|
-10.04
|
|||||
|
Minority Interest
|
--
|
2.44
|
0.00
|
--
|
--
|
--
|
|||||
|
Consolidated Profit
|
--
|
-37.97
|
-1.06
|
--
|
--
|
--
|
Liabilities ($ Mln) |
Feb-23 | Feb-22 | Feb-21 | Feb-20 | Feb-19 | Feb-18 | Feb-17 | Feb-16 | Feb-15 | Feb-14 | Feb-13 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Shareholder's Funds
|
--
|
67.86
|
10.02
|
6.15
|
7.87
|
1.20
|
|||||
|
Minority Interest
|
--
|
--
|
0.02
|
--
|
--
|
--
|
|||||
|
Non-Current Liabilities
|
--
|
4.39
|
1.40
|
--
|
--
|
2.90
|
|||||
|
Current Liabilities
|
--
|
27.50
|
1.45
|
4.08
|
2.28
|
1.73
|
|||||
|
Total Liabilities
|
--
|
99.75
|
11.47
|
10.23
|
10.15
|
5.83
|
Assets ($ Mln) |
Feb-23 | Feb-22 | Feb-21 | Feb-20 | Feb-19 | Feb-18 | Feb-17 | Feb-16 | Feb-15 | Feb-14 | Feb-13 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Non-Current Assets
|
--
|
65.99
|
7.79
|
8.66
|
10.05
|
4.17
|
|||||
|
Current Assets
|
--
|
33.76
|
3.68
|
1.57
|
0.10
|
1.66
|
|||||
|
Total Assets
|
--
|
99.75
|
11.47
|
10.23
|
10.15
|
5.83
|
|||||
|
Total Debt*
|
--
|
13.17
|
1.05
|
2.84
|
1.54
|
1.19
|
|||||
|
Net Current Assets
|
--
|
6.26
|
6.07
|
-2.51
|
-2.18
|
-0.07
|
Cashflow ($ Mln) |
Feb-23 | Feb-22 | Feb-21 | Feb-20 | Feb-19 | Feb-18 | Feb-17 | Feb-16 | Feb-15 | Feb-14 | Feb-13 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Cash From Operating Activities
|
--
|
-22.03
|
-0.99
|
-4.94
|
-3.55
|
-3.72
|
|||||
|
Cash Flow from Investing Activities
|
--
|
7.90
|
-1.96
|
--
|
--
|
--
|
|||||
|
Cash from Financing Activities
|
--
|
20.31
|
7.09
|
3.29
|
2.53
|
4.83
|
|||||
|
Net Cash Inflow / Outflow
|
--
|
--
|
2.48
|
--
|
--
|
--
|
Financials Ratios |
Feb-23 | Feb-22 | Feb-21 | Feb-20 | Feb-19 | Feb-18 | Feb-17 | Feb-16 | Feb-15 | Feb-14 | Feb-13 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Adjusted EPS ($)
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Cash EPS ($)
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Adjusted Book Value ($)
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Dividend per Share ($)
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Cash Flow per Share ($)
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Free Cash Flow per Share ($)
|
--
|
--
|
--
|
--
|
--
|
--
|
Profitability Ratios |
Feb-23 | Feb-22 | Feb-21 | Feb-20 | Feb-19 | Feb-18 | Feb-17 | Feb-16 | Feb-15 | Feb-14 | Feb-13 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
ROCE (%)
|
--
|
-87.75
|
-12.49
|
-102.75
|
72.81
|
-439.43
|
|||||
|
ROE (%)
|
--
|
-103.79
|
-15.50
|
-134.92
|
94.77
|
-2,597.06
|
|||||
|
ROA (%)
|
--
|
-72.68
|
-11.55
|
-92.81
|
53.80
|
-238.45
|
|||||
|
EBIT Margin (%)
|
--
|
-252.14
|
0.00
|
-1,350.85
|
-1,034.82
|
-1,189.19
|
|||||
|
Net Margin (%)
|
--
|
-492.66
|
0.00
|
-2,140.19
|
850.89
|
-2,329.90
|
|||||
|
Cash Profit Margin (%)
|
--
|
--
|
--
|
--
|
--
|
--
|
Growth Ratios |
Feb-23 | Feb-22 | Feb-21 | Feb-20 | Feb-19 | Feb-18 | Feb-17 | Feb-16 | Feb-15 | Feb-14 | Feb-13 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Revenue Growth (%)
|
--
|
-1.00
|
218,837.35
|
-0.13
|
0.17
|
0.08
|
|||||
|
EBIT Growth (%)
|
--
|
-1,209.22
|
73.53
|
-14.15
|
-2.05
|
26.09
|
|||||
|
Net Profit Growth (%)
|
--
|
-3,126.55
|
86.75
|
-319.95
|
142.83
|
-41.42
|
|||||
|
EPS Growth (%)
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Book Value Growth (%)
|
--
|
--
|
--
|
--
|
--
|
--
|
Valuation Ratios |
Feb-23 | Feb-22 | Feb-21 | Feb-20 | Feb-19 | Feb-18 | Feb-17 | Feb-16 | Feb-15 | Feb-14 | Feb-13 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Price / Earnings
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Price / Book Value
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Dividend Yield (%)
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
EV/EBITDA
|
--
|
-0.41
|
-0.31
|
-0.30
|
-0.31
|
0.08
|
|||||
|
Close Price ($)
|
2.00
|
11.84
|
58.00
|
36.40
|
49.60
|
94.80
|
|||||
|
High Price ($)
|
13.20
|
99.80
|
93.60
|
74.20
|
97.80
|
325.00
|
|||||
|
Low Price ($)
|
1.62
|
10.56
|
12.20
|
29.00
|
17.00
|
84.50
|
|||||
|
Market Cap ($ Cr)
|
--
|
--
|
--
|
--
|
--
|
--
|
Solvency Ratios |
Feb-23 | Feb-22 | Feb-21 | Feb-20 | Feb-19 | Feb-18 | Feb-17 | Feb-16 | Feb-15 | Feb-14 | Feb-13 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Debt to Equity
|
--
|
0.19
|
0.11
|
0.46
|
0.20
|
0.99
|
|||||
|
Short term debt to equity ratio
|
--
|
0.13
|
0.11
|
0.46
|
0.20
|
0.99
|
|||||
|
Current Ratio
|
--
|
1.23
|
2.54
|
0.38
|
0.04
|
0.96
|
|||||
|
Quick Ratio
|
--
|
1.20
|
7,094,031.47
|
--
|
--
|
--
|
|||||
|
Interest Coverage
|
--
|
-8.26
|
-30.48
|
-36.35
|
-32.03
|
-25.87
|
Operating Efficiency Ratios |
Feb-23 | Feb-22 | Feb-21 | Feb-20 | Feb-19 | Feb-18 | Feb-17 | Feb-16 | Feb-15 | Feb-14 | Feb-13 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Debtors to sales (%)
|
--
|
266.95
|
0.00
|
8.49
|
--
|
--
|
|||||
|
Asset Turnover
|
--
|
0.15
|
8,913.37
|
0.04
|
0.06
|
0.10
|
|||||
|
Receivable days
|
--
|
554.30
|
0.01
|
31.00
|
--
|
635.89
|
|||||
|
Inventory Days
|
--
|
-798,655,409.34
|
-40,941.62
|
--
|
--
|
0.00
|
|||||
|
Payable days
|
--
|
695.75
|
0.00
|
99.18
|
54.75
|
30.91
|
|||||
|
Cash Conversion Cycle
|
--
|
-798,655,550.79
|
-40,941.62
|
--
|
--
|
604.97
|