Market cap
$46 Mln
Revenue (TTM)
$0 Mln
P/E Ratio
--
P/B Ratio
0.9
Div. Yield
0 %
Income Statement ($ Mln) |
TTM | Dec-23 | Dec-22 | Dec-21 | Dec-20 | Dec-19 | Dec-18 | Dec-17 | Dec-16 | Dec-15 | Dec-14 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Operating Revenue
|
0.13
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Cost of Revenue
|
0.06
|
0.12
|
0.17
|
0.12
|
0.16
|
0.16
|
|||||
|
Gross Profit
|
-0.06
|
-0.12
|
-0.17
|
-0.12
|
-0.16
|
-0.16
|
|||||
|
Operating Expenses
|
29.62
|
16.28
|
27.65
|
26.61
|
20.50
|
29.96
|
|||||
|
Operating Profit (EBIT)
|
-29.62
|
-16.28
|
-27.65
|
-26.61
|
-20.50
|
-29.96
|
|||||
|
Other Income
|
--
|
--
|
--
|
--
|
-0.66
|
--
|
|||||
|
Profit before Tax
|
-29.19
|
-15.73
|
-27.33
|
-26.21
|
-21.16
|
-29.37
|
|||||
|
Provision for Tax
|
-0.06
|
0.93
|
-0.32
|
-0.44
|
0.66
|
-0.59
|
|||||
|
Profit after Tax (Net Income)
|
-29.24
|
-15.73
|
-27.01
|
-25.76
|
-21.82
|
-28.78
|
|||||
|
Minority Interest
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Consolidated Profit
|
--
|
--
|
-27.33
|
-26.16
|
-21.16
|
-29.37
|
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
|
50.23
|
6.89
|
18.62
|
43.90
|
12.16
|
16.05
|
|||||
|
Minority Interest
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Non-Current Liabilities
|
48.33
|
94.74
|
1.75
|
0.07
|
0.22
|
4.59
|
|||||
|
Current Liabilities
|
5.66
|
4.39
|
3.38
|
4.51
|
3.96
|
5.84
|
|||||
|
Total Liabilities
|
109.88
|
106.01
|
22.01
|
48.48
|
16.34
|
26.47
|
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
|
85.53
|
87.74
|
0.13
|
0.30
|
0.02
|
6.92
|
|||||
|
Current Assets
|
18.68
|
18.27
|
21.87
|
48.18
|
16.33
|
19.55
|
|||||
|
Total Assets
|
109.88
|
106.01
|
22.01
|
48.48
|
16.34
|
26.47
|
|||||
|
Total Debt*
|
--
|
0.05
|
0.03
|
0.16
|
0.39
|
5.03
|
|||||
|
Net Current Assets
|
13.03
|
13.88
|
18.49
|
43.67
|
12.37
|
13.71
|
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
|
--
|
-19.81
|
-24.87
|
-23.75
|
-20.48
|
-26.47
|
|||||
|
Cash Flow from Investing Activities
|
--
|
--
|
26.46
|
-35.92
|
6.41
|
-2.81
|
|||||
|
Cash from Financing Activities
|
--
|
15.79
|
0.00
|
55.66
|
15.80
|
23.96
|
|||||
|
Net Cash Inflow / Outflow
|
--
|
--
|
--
|
--
|
1.74
|
-5.32
|
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 (%)
|
--
|
-122.95
|
-86.13
|
-91.01
|
-129.76
|
-125.08
|
|||||
|
ROE (%)
|
-41.31
|
-123.34
|
-86.40
|
-91.91
|
-154.68
|
-161.48
|
|||||
|
ROA (%)
|
-47.04
|
-24.58
|
-76.64
|
-79.49
|
-101.92
|
-101.37
|
|||||
|
EBIT Margin (%)
|
-12,122.39
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Net Margin (%)
|
-21,821.64
|
--
|
--
|
--
|
3,300.76
|
--
|
|||||
|
Cash Profit Margin (%)
|
-0.19
|
--
|
--
|
--
|
--
|
--
|
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 (%)
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
EBIT Growth (%)
|
-17.21
|
43.10
|
-3.92
|
-29.81
|
31.58
|
6.10
|
|||||
|
Net Profit Growth (%)
|
-132.96
|
41.76
|
-4.84
|
-18.09
|
24.20
|
8.76
|
|||||
|
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
|
0.88
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Dividend Yield (%)
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
EV/EBITDA
|
-0.64
|
1.11
|
0.77
|
1.73
|
0.66
|
0.44
|
|||||
|
Close Price ($)
|
3.54
|
3.05
|
2.37
|
225.16
|
416.00
|
229.20
|
|||||
|
High Price ($)
|
7.42
|
5.49
|
300.00
|
932.00
|
988.00
|
1,040.00
|
|||||
|
Low Price ($)
|
1.01
|
1.01
|
1.79
|
204.00
|
100.00
|
160.00
|
|||||
|
Market Cap ($ Cr)
|
45.72
|
--
|
--
|
--
|
--
|
--
|
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
|
--
|
0.01
|
0.00
|
0.00
|
0.03
|
0.31
|
|||||
|
Short term debt to equity ratio
|
--
|
0.01
|
0.00
|
0.00
|
0.01
|
0.03
|
|||||
|
Current Ratio
|
3.30
|
4.17
|
6.46
|
10.69
|
4.12
|
3.35
|
|||||
|
Quick Ratio
|
3.30
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Interest Coverage
|
-13.28
|
--
|
-86.94
|
-66.51
|
--
|
--
|
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 (%)
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Asset Turnover
|
0.00
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Receivable days
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Inventory Days
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Payable days
|
--
|
4,465.87
|
3,166.22
|
4,235.09
|
3,414.98
|
3,750.29
|
|||||
|
Cash Conversion Cycle
|
--
|
--
|
--
|
--
|
--
|
--
|