Market cap
$4 Mln
Revenue (TTM)
$10 Mln
P/E Ratio
--
P/B Ratio
0
Div. Yield
0 %
Income Statement (CA$ Mln) |
TTM | Dec-23 | Dec-22 | Dec-21 | Dec-20 | Dec-19 | Dec-18 | Dec-17 | Dec-16 | Dec-15 | Dec-14 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Operating Revenue
|
9.83
|
7.84
|
10.20
|
4.08
|
1.12
|
0.90
|
|||||
|
Cost of Revenue
|
7.71
|
31.88
|
3.04
|
0.68
|
0.00
|
0.01
|
|||||
|
Gross Profit
|
2.12
|
-24.04
|
7.16
|
3.41
|
1.12
|
0.89
|
|||||
|
Operating Expenses
|
46.44
|
0.00
|
93.86
|
41.46
|
10.25
|
8.14
|
|||||
|
Operating Profit (EBIT)
|
-328.77
|
-24.04
|
-86.70
|
-38.06
|
-9.13
|
-7.24
|
|||||
|
Other Income
|
--
|
--
|
-1.50
|
-52.69
|
--
|
-0.97
|
|||||
|
Profit before Tax
|
-390.12
|
-401.58
|
-84.94
|
-91.85
|
-11.80
|
-8.53
|
|||||
|
Provision for Tax
|
-3.05
|
-3.34
|
-5.83
|
-0.85
|
-0.19
|
-0.08
|
|||||
|
Profit after Tax (Net Income)
|
-387.07
|
-398.23
|
-79.10
|
-91.00
|
-11.61
|
-8.44
|
|||||
|
Minority Interest
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Consolidated Profit
|
-295.68
|
--
|
-79.10
|
-91.00
|
-19.81
|
-11.08
|
Liabilities (CA$ 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
|
18.34
|
21.94
|
378.56
|
334.71
|
-8.90
|
15.07
|
|||||
|
Minority Interest
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Non-Current Liabilities
|
9.02
|
13.25
|
10.68
|
7.68
|
6.73
|
11.90
|
|||||
|
Current Liabilities
|
18.58
|
23.58
|
19.67
|
91.64
|
12.40
|
13.96
|
|||||
|
Total Liabilities
|
64.94
|
59.16
|
408.92
|
434.02
|
10.23
|
40.92
|
Assets (CA$ 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
|
35.64
|
41.77
|
386.31
|
302.65
|
7.51
|
40.19
|
|||||
|
Current Assets
|
10.72
|
17.40
|
22.60
|
131.38
|
2.72
|
0.74
|
|||||
|
Total Assets
|
64.94
|
59.16
|
408.92
|
434.02
|
10.23
|
40.92
|
|||||
|
Total Debt*
|
11.43
|
12.13
|
7.90
|
7.60
|
11.88
|
22.85
|
|||||
|
Net Current Assets
|
-7.86
|
-6.19
|
2.93
|
39.74
|
-9.67
|
--
|
Cashflow (CA$ 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
|
--
|
-42.22
|
-62.24
|
-34.76
|
-7.93
|
-4.36
|
|||||
|
Cash Flow from Investing Activities
|
--
|
--
|
-19.47
|
65.14
|
2.89
|
-1.67
|
|||||
|
Cash from Financing Activities
|
--
|
41.60
|
46.37
|
15.66
|
6.33
|
5.33
|
|||||
|
Net Cash Inflow / Outflow
|
--
|
--
|
-35.35
|
46.04
|
--
|
-0.75
|
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 (CA$)
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Cash EPS (CA$)
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Adjusted Book Value (CA$)
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Dividend per Share (CA$)
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Cash Flow per Share (CA$)
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Free Cash Flow per Share (CA$)
|
--
|
--
|
--
|
--
|
--
|
--
|
Profitability Ratios |
TTM | Dec-23 | Dec-22 | Dec-21 | Dec-20 | Dec-19 | Dec-18 | Dec-17 | Dec-16 | Dec-15 | Dec-14 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
ROCE (%)
|
--
|
-189.39
|
-21.71
|
-52.71
|
-56.78
|
-22.89
|
|||||
|
ROE (%)
|
-693.27
|
-198.87
|
-22.18
|
-55.86
|
-376.44
|
-51.04
|
|||||
|
ROA (%)
|
-159.20
|
-170.16
|
-18.77
|
-40.97
|
-45.40
|
-21.37
|
|||||
|
EBIT Margin (%)
|
-4,131.95
|
-5,296.96
|
-816.31
|
-1,144.93
|
-958.52
|
-802.79
|
|||||
|
Net Margin (%)
|
-3,939.40
|
-5,077.58
|
-908.94
|
187.23
|
-1,034.70
|
12,013.10
|
|||||
|
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 (%)
|
13.75
|
-0.23
|
1.50
|
2.64
|
0.24
|
-0.30
|
|||||
|
EBIT Growth (%)
|
-360.38
|
-398.94
|
-78.14
|
-334.55
|
-48.48
|
-52.50
|
|||||
|
Net Profit Growth (%)
|
-387.89
|
-403.44
|
13.07
|
-683.70
|
-37.49
|
-33.73
|
|||||
|
EPS Growth (%)
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Book Value Growth (%)
|
--
|
--
|
--
|
--
|
--
|
--
|
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
|
0.16
|
0.55
|
0.02
|
0.02
|
-1.34
|
1.52
|
|||||
|
Short term debt to equity ratio
|
0.15
|
0.15
|
0.00
|
0.00
|
-0.81
|
0.73
|
|||||
|
Current Ratio
|
0.58
|
0.74
|
1.15
|
1.43
|
0.22
|
0.05
|
|||||
|
Quick Ratio
|
0.57
|
0.73
|
1.13
|
1.43
|
0.18
|
0.03
|
|||||
|
Interest Coverage
|
-920.13
|
-971.20
|
-206.45
|
-42.25
|
-7.43
|
-6.37
|
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 (%)
|
21.62
|
65.22
|
69.84
|
45.37
|
44.82
|
60.95
|
|||||
|
Asset Turnover
|
0.04
|
0.03
|
0.02
|
0.02
|
0.04
|
0.02
|
|||||
|
Receivable days
|
--
|
285.00
|
160.71
|
105.35
|
171.37
|
207.32
|
|||||
|
Inventory Days
|
--
|
3.65
|
44.13
|
196.98
|
44,990.35
|
15,009.52
|
|||||
|
Payable days
|
--
|
154.47
|
1,806.27
|
4,397.20
|
246,069.73
|
43,283.00
|
|||||
|
Cash Conversion Cycle
|
--
|
134.18
|
-1,601.42
|
-4,094.87
|
-200,908.02
|
-28,066.17
|