Market cap
$0 Mln
Revenue (TTM)
$0 Mln
P/E Ratio
--
P/B Ratio
0.1
Div. Yield
0 %
Income Statement ($ Mln) |
Dec-23 | Dec-22 | Dec-21 | Dec-20 | Dec-19 | Dec-18 | Dec-17 | Dec-16 | Dec-15 | Dec-14 | Dec-13 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Operating Revenue
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Cost of Revenue
|
0.25
|
2.08
|
1.09
|
1.18
|
1.27
|
0.52
|
|||||
|
Gross Profit
|
-0.25
|
-2.08
|
-1.09
|
-1.18
|
-1.27
|
-0.52
|
|||||
|
Operating Expenses
|
9.27
|
18.30
|
19.48
|
15.83
|
17.30
|
9.90
|
|||||
|
Operating Profit (EBIT)
|
-9.52
|
-20.38
|
-20.57
|
-15.83
|
-18.58
|
-11.18
|
|||||
|
Other Income
|
--
|
--
|
3.49
|
-0.07
|
4.87
|
--
|
|||||
|
Profit before Tax
|
-8.63
|
-16.34
|
-17.08
|
-15.89
|
-13.63
|
33.99
|
|||||
|
Provision for Tax
|
--
|
-7.87
|
-4.59
|
0.60
|
-4.95
|
45.17
|
|||||
|
Profit after Tax (Net Income)
|
-8.63
|
-16.34
|
-17.08
|
-15.89
|
-13.63
|
33.99
|
|||||
|
Minority Interest
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Consolidated Profit
|
--
|
-16.34
|
-17.08
|
-15.89
|
-13.63
|
33.99
|
Liabilities ($ Mln) |
Dec-23 | Dec-22 | Dec-21 | Dec-20 | Dec-19 | Dec-18 | Dec-17 | Dec-16 | Dec-15 | Dec-14 | Dec-13 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Shareholder's Funds
|
3.36
|
11.79
|
27.28
|
17.51
|
6.44
|
5.24
|
|||||
|
Minority Interest
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Non-Current Liabilities
|
--
|
0.61
|
6.42
|
3.53
|
3.27
|
7.41
|
|||||
|
Current Liabilities
|
2.38
|
1.19
|
5.12
|
1.83
|
4.28
|
1.38
|
|||||
|
Total Liabilities
|
5.74
|
13.59
|
38.83
|
22.88
|
14.00
|
14.03
|
Assets ($ Mln) |
Dec-23 | Dec-22 | Dec-21 | Dec-20 | Dec-19 | Dec-18 | Dec-17 | Dec-16 | Dec-15 | Dec-14 | Dec-13 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Non-Current Assets
|
0.14
|
0.26
|
3.19
|
4.39
|
5.75
|
6.03
|
|||||
|
Current Assets
|
5.74
|
13.33
|
35.63
|
18.49
|
8.25
|
8.00
|
|||||
|
Total Assets
|
5.74
|
13.59
|
38.83
|
22.88
|
14.00
|
14.03
|
|||||
|
Total Debt*
|
0.27
|
0.80
|
1.19
|
1.21
|
1.47
|
--
|
|||||
|
Net Current Assets
|
3.36
|
12.14
|
30.51
|
16.66
|
3.97
|
6.61
|
Cashflow ($ Mln) |
Dec-23 | Dec-22 | Dec-21 | Dec-20 | Dec-19 | Dec-18 | Dec-17 | Dec-16 | Dec-15 | Dec-14 | Dec-13 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Cash From Operating Activities
|
-8.56
|
-21.13
|
-14.09
|
-14.73
|
-15.38
|
-12.14
|
|||||
|
Cash Flow from Investing Activities
|
--
|
--
|
-0.10
|
-0.06
|
-0.02
|
-0.56
|
|||||
|
Cash from Financing Activities
|
0.10
|
-0.11
|
30.73
|
25.61
|
0.01
|
0.01
|
|||||
|
Net Cash Inflow / Outflow
|
--
|
--
|
16.55
|
10.81
|
-1.05
|
-0.62
|
Financials Ratios |
Dec-23 | Dec-22 | Dec-21 | Dec-20 | Dec-19 | Dec-18 | Dec-17 | Dec-16 | Dec-15 | Dec-14 | Dec-13 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Adjusted EPS ($)
|
-10.40
|
-21.68
|
-24.01
|
-25.47
|
-26.60
|
88.39
|
|||||
|
Cash EPS ($)
|
-10.03
|
-20.29
|
-22.47
|
-23.58
|
-24.12
|
91.72
|
|||||
|
Adjusted Book Value ($)
|
4.05
|
15.64
|
38.36
|
28.06
|
12.57
|
13.62
|
|||||
|
Dividend per Share ($)
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Cash Flow per Share ($)
|
-10.32
|
-28.04
|
-19.81
|
-23.60
|
-30.02
|
-31.57
|
|||||
|
Free Cash Flow per Share ($)
|
-10.32
|
-28.04
|
-19.94
|
-23.71
|
-30.06
|
-33.04
|
Profitability Ratios |
Dec-23 | Dec-22 | Dec-21 | Dec-20 | Dec-19 | Dec-18 | Dec-17 | Dec-16 | Dec-15 | Dec-14 | Dec-13 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
ROCE (%)
|
-106.40
|
-79.56
|
-72.35
|
-119.36
|
-207.33
|
-234.87
|
|||||
|
ROE (%)
|
-113.96
|
-83.62
|
-76.23
|
-132.70
|
-233.41
|
-234.87
|
|||||
|
ROA (%)
|
-89.34
|
-62.34
|
-55.35
|
-86.20
|
-97.25
|
231.63
|
|||||
|
EBIT Margin (%)
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Net Margin (%)
|
--
|
--
|
-488.97
|
22,075.00
|
-279.93
|
--
|
|||||
|
Cash Profit Margin (%)
|
--
|
--
|
--
|
--
|
--
|
--
|
Growth Ratios |
Dec-23 | Dec-22 | Dec-21 | Dec-20 | Dec-19 | Dec-18 | Dec-17 | Dec-16 | Dec-15 | Dec-14 | Dec-13 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Revenue Growth (%)
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
EBIT Growth (%)
|
64.34
|
-41.77
|
-8.32
|
-16.31
|
-139.88
|
316.77
|
|||||
|
Net Profit Growth (%)
|
47.16
|
4.32
|
-7.43
|
-16.61
|
-140.10
|
165.49
|
|||||
|
EPS Growth (%)
|
0.52
|
0.10
|
0.06
|
0.04
|
-1.30
|
1.43
|
|||||
|
Book Value Growth (%)
|
--
|
--
|
--
|
--
|
--
|
--
|
Valuation Ratios |
Dec-23 | Dec-22 | Dec-21 | Dec-20 | Dec-19 | Dec-18 | Dec-17 | Dec-16 | Dec-15 | Dec-14 | Dec-13 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Price / Earnings
|
-0.20
|
-0.01
|
-0.02
|
-0.06
|
-0.02
|
0.00
|
|||||
|
Price / Book Value
|
0.51
|
0.01
|
0.01
|
0.06
|
0.05
|
0.03
|
|||||
|
Dividend Yield (%)
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
EV/EBITDA
|
0.26
|
0.50
|
2.02
|
1.04
|
0.39
|
-0.21
|
|||||
|
Close Price ($)
|
2.05
|
4.50
|
171.00
|
477.00
|
174.90
|
118.44
|
|||||
|
High Price ($)
|
8.30
|
194.10
|
777.00
|
894.00
|
393.00
|
1,227.00
|
|||||
|
Low Price ($)
|
1.73
|
3.98
|
158.70
|
93.00
|
78.00
|
105.33
|
|||||
|
Market Cap ($ Cr)
|
--
|
--
|
--
|
--
|
--
|
--
|
Solvency Ratios |
Dec-23 | Dec-22 | Dec-21 | Dec-20 | Dec-19 | Dec-18 | Dec-17 | Dec-16 | Dec-15 | Dec-14 | Dec-13 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Debt to Equity
|
0.08
|
0.07
|
0.04
|
0.07
|
0.23
|
--
|
|||||
|
Short term debt to equity ratio
|
0.08
|
0.04
|
0.02
|
0.02
|
0.08
|
0.01
|
|||||
|
Current Ratio
|
2.41
|
11.18
|
6.96
|
10.08
|
1.93
|
5.78
|
|||||
|
Quick Ratio
|
2.41
|
11.18
|
6.94
|
9.94
|
--
|
--
|
|||||
|
Interest Coverage
|
--
|
-3.08
|
-2.11
|
--
|
-176.01
|
6,779.93
|
Operating Efficiency Ratios |
Dec-23 | 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
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Receivable days
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Inventory Days
|
0.00
|
6.32
|
56.42
|
82.48
|
--
|
--
|
|||||
|
Payable days
|
618.73
|
46.03
|
102.33
|
52.25
|
123.04
|
1,219.20
|
|||||
|
Cash Conversion Cycle
|
--
|
--
|
--
|
--
|
--
|
--
|