Market cap
$0 Mln
Revenue (TTM)
$1 Mln
P/E Ratio
--
P/B Ratio
0.4
Div. Yield
0 %
Income Statement ($ Mln) |
TTM | Dec-23 | Dec-22 | Dec-21 | Dec-20 | Dec-19 | Dec-18 | Dec-17 | Dec-16 | Dec-15 | Dec-14 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Operating Revenue
|
0.55
|
3.13
|
-0.42
|
0.57
|
3.07
|
0.03
|
|||||
|
Cost of Revenue
|
1.76
|
1.67
|
3.02
|
0.95
|
0.18
|
0.11
|
|||||
|
Gross Profit
|
-1.22
|
1.46
|
-3.44
|
-0.39
|
2.89
|
-0.08
|
|||||
|
Operating Expenses
|
32.17
|
36.74
|
52.94
|
51.54
|
32.37
|
26.50
|
|||||
|
Operating Profit (EBIT)
|
-32.11
|
-35.29
|
-56.38
|
-51.93
|
-29.49
|
-26.58
|
|||||
|
Other Income
|
--
|
--
|
--
|
--
|
0.44
|
2.64
|
|||||
|
Profit before Tax
|
-34.02
|
-39.97
|
-53.67
|
-51.59
|
-29.07
|
-24.87
|
|||||
|
Provision for Tax
|
0.02
|
0.32
|
0.00
|
-0.43
|
0.30
|
3.19
|
|||||
|
Profit after Tax (Net Income)
|
-34.04
|
-40.29
|
-53.67
|
-51.16
|
-29.37
|
-24.87
|
|||||
|
Minority Interest
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Consolidated Profit
|
--
|
--
|
-53.67
|
-51.59
|
-29.37
|
-24.87
|
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
|
-23.31
|
-7.66
|
15.60
|
64.63
|
104.07
|
30.08
|
|||||
|
Minority Interest
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Non-Current Liabilities
|
36.41
|
40.71
|
24.35
|
6.31
|
7.11
|
7.81
|
|||||
|
Current Liabilities
|
6.09
|
7.55
|
8.73
|
9.19
|
16.56
|
9.11
|
|||||
|
Total Liabilities
|
25.27
|
40.61
|
48.68
|
80.12
|
127.74
|
46.99
|
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
|
4.45
|
5.40
|
7.67
|
9.40
|
8.70
|
9.51
|
|||||
|
Current Assets
|
14.74
|
35.21
|
41.01
|
70.72
|
119.04
|
37.49
|
|||||
|
Total Assets
|
25.27
|
40.61
|
48.68
|
80.12
|
127.74
|
46.99
|
|||||
|
Total Debt*
|
37.56
|
36.25
|
19.77
|
7.10
|
7.80
|
13.46
|
|||||
|
Net Current Assets
|
8.65
|
27.65
|
32.28
|
61.54
|
102.48
|
28.38
|
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
|
--
|
-33.04
|
-51.48
|
-50.20
|
-21.39
|
-23.67
|
|||||
|
Cash Flow from Investing Activities
|
--
|
-0.04
|
0.02
|
-0.02
|
3.47
|
25.58
|
|||||
|
Cash from Financing Activities
|
--
|
26.31
|
23.51
|
7.73
|
95.02
|
-2.50
|
|||||
|
Net Cash Inflow / Outflow
|
--
|
--
|
--
|
--
|
77.10
|
-0.58
|
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 ($)
|
-35.79
|
-58.25
|
-3.78
|
-7.76
|
-4.65
|
-6.45
|
|||||
|
Cash EPS ($)
|
-48.89
|
-57.78
|
-3.76
|
-7.70
|
-4.57
|
-6.31
|
|||||
|
Adjusted Book Value ($)
|
-27.27
|
--
|
1.10
|
9.81
|
16.47
|
7.81
|
|||||
|
Dividend per Share ($)
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Cash Flow per Share ($)
|
--
|
-47.77
|
-3.63
|
-7.62
|
-3.38
|
-6.14
|
|||||
|
Free Cash Flow per Share ($)
|
--
|
-47.83
|
-3.63
|
-7.62
|
-3.39
|
-6.14
|
Profitability Ratios |
TTM | Dec-23 | Dec-22 | Dec-21 | Dec-20 | Dec-19 | Dec-18 | Dec-17 | Dec-16 | Dec-15 | Dec-14 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
ROCE (%)
|
--
|
-126.00
|
-100.22
|
-55.73
|
-37.80
|
-48.55
|
|||||
|
ROE (%)
|
--
|
-1,014.58
|
-133.79
|
-60.65
|
-43.79
|
-69.47
|
|||||
|
ROA (%)
|
-88.91
|
-90.25
|
-83.33
|
-49.22
|
-33.62
|
-43.72
|
|||||
|
EBIT Margin (%)
|
-3,005.86
|
-1,129.22
|
13,486.84
|
-9,157.85
|
-960.74
|
-85,393.55
|
|||||
|
Net Margin (%)
|
-6,233.70
|
-1,289.25
|
12,839.07
|
-9,022.93
|
-836.01
|
-931.15
|
|||||
|
Cash Profit Margin (%)
|
-0.02
|
--
|
--
|
--
|
--
|
--
|
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 (%)
|
-82.97
|
8.48
|
-1.74
|
-0.82
|
98.00
|
-0.99
|
|||||
|
EBIT Growth (%)
|
51.77
|
37.40
|
-8.57
|
-76.11
|
-11.38
|
8.94
|
|||||
|
Net Profit Growth (%)
|
-15.89
|
24.93
|
-4.90
|
-74.20
|
-18.09
|
19.21
|
|||||
|
EPS Growth (%)
|
-1,628.77
|
-14.40
|
0.51
|
-0.67
|
0.28
|
0.31
|
|||||
|
Book Value Growth (%)
|
-11,026.68
|
--
|
--
|
--
|
--
|
--
|
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
|
--
|
-0.01
|
-0.38
|
-0.08
|
-0.46
|
-0.13
|
|||||
|
Price / Book Value
|
0.36
|
-0.07
|
1.30
|
0.06
|
0.13
|
0.11
|
|||||
|
Dividend Yield (%)
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
EV/EBITDA
|
0.21
|
-0.11
|
-0.03
|
1.09
|
3.04
|
0.75
|
|||||
|
Close Price ($)
|
3.74
|
18.05
|
35.75
|
364.06
|
1,337.50
|
525.56
|
|||||
|
High Price ($)
|
19.23
|
82.00
|
402.19
|
1,937.50
|
2,300.00
|
1,250.00
|
|||||
|
Low Price ($)
|
3.35
|
12.70
|
32.50
|
350.00
|
287.50
|
268.13
|
|||||
|
Market Cap ($ Cr)
|
0.01
|
--
|
--
|
--
|
--
|
--
|
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
|
-1.37
|
-4.73
|
1.27
|
0.11
|
0.07
|
0.45
|
|||||
|
Short term debt to equity ratio
|
-0.09
|
-0.13
|
0.06
|
0.01
|
0.01
|
0.19
|
|||||
|
Current Ratio
|
2.42
|
4.66
|
4.70
|
7.70
|
7.19
|
4.12
|
|||||
|
Quick Ratio
|
2.42
|
4.66
|
4.59
|
7.44
|
7.19
|
--
|
|||||
|
Interest Coverage
|
-10.73
|
-9.68
|
-44.88
|
-51,925.00
|
-1,016.72
|
-28.43
|
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 (%)
|
--
|
--
|
--
|
0.00
|
2.31
|
--
|
|||||
|
Asset Turnover
|
0.01
|
0.07
|
-0.01
|
0.01
|
0.04
|
0.00
|
|||||
|
Receivable days
|
--
|
--
|
0.00
|
22.87
|
4.22
|
--
|
|||||
|
Inventory Days
|
--
|
99.08
|
197.15
|
450.25
|
0.00
|
--
|
|||||
|
Payable days
|
--
|
511.24
|
418.68
|
1,194.53
|
2,749.41
|
4,164.86
|
|||||
|
Cash Conversion Cycle
|
--
|
--
|
-221.54
|
-721.41
|
-2,745.18
|
--
|