Market cap
$11 Mln
Revenue (TTM)
$1 Mln
P/E Ratio
--
P/B Ratio
13.2
Div. Yield
0 %
Income Statement ($ Mln) |
TTM | Dec-23 | Dec-22 | Dec-21 | Dec-20 | Dec-19 | Dec-18 | Dec-17 | Dec-16 | Dec-15 | Dec-14 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Operating Revenue
|
0.72
|
3.19
|
25.37
|
22.18
|
8.50
|
6.00
|
|||||
|
Cost of Revenue
|
1.41
|
4.00
|
16.62
|
14.91
|
6.14
|
4.45
|
|||||
|
Gross Profit
|
-0.70
|
-0.81
|
8.75
|
7.27
|
2.36
|
1.55
|
|||||
|
Operating Expenses
|
5.63
|
6.93
|
21.06
|
21.69
|
9.09
|
8.94
|
|||||
|
Operating Profit (EBIT)
|
-5.77
|
-7.74
|
-16.73
|
-16.94
|
-6.74
|
-10.50
|
|||||
|
Other Income
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Profit before Tax
|
-4.97
|
-7.73
|
-16.47
|
-16.33
|
-17.04
|
-11.84
|
|||||
|
Provision for Tax
|
0.33
|
-570.75
|
0.98
|
3.13
|
2.02
|
2.31
|
|||||
|
Profit after Tax (Net Income)
|
-4.16
|
-6.66
|
-16.47
|
-16.33
|
-17.04
|
-11.81
|
|||||
|
Minority Interest
|
--
|
--
|
--
|
--
|
--
|
0.03
|
|||||
|
Consolidated Profit
|
--
|
--
|
--
|
-16.33
|
-17.04
|
-11.95
|
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
|
2.61
|
0.93
|
5.08
|
16.09
|
-11.12
|
0.72
|
|||||
|
Minority Interest
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Non-Current Liabilities
|
--
|
--
|
1.26
|
2.64
|
0.14
|
0.22
|
|||||
|
Current Liabilities
|
7.16
|
9.56
|
7.79
|
7.56
|
16.69
|
5.55
|
|||||
|
Total Liabilities
|
16.93
|
10.49
|
14.13
|
26.29
|
5.71
|
6.48
|
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
|
8.96
|
8.44
|
9.74
|
17.46
|
4.46
|
5.17
|
|||||
|
Current Assets
|
0.81
|
2.05
|
4.39
|
8.83
|
1.25
|
1.31
|
|||||
|
Total Assets
|
16.93
|
10.49
|
14.13
|
26.29
|
5.71
|
6.48
|
|||||
|
Total Debt*
|
3.68
|
5.63
|
4.96
|
4.35
|
2.15
|
0.32
|
|||||
|
Net Current Assets
|
-6.35
|
-7.51
|
-3.40
|
1.27
|
-15.44
|
-4.23
|
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
|
--
|
-0.57
|
-6.95
|
-9.02
|
-2.53
|
-1.39
|
|||||
|
Cash Flow from Investing Activities
|
--
|
--
|
--
|
-2.24
|
-0.03
|
0.08
|
|||||
|
Cash from Financing Activities
|
--
|
1.01
|
5.66
|
13.74
|
2.35
|
1.60
|
|||||
|
Net Cash Inflow / Outflow
|
--
|
--
|
--
|
--
|
--
|
--
|
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 (%)
|
--
|
-80.23
|
-108.10
|
-284.96
|
428.99
|
596.16
|
|||||
|
ROE (%)
|
-234.61
|
-221.69
|
-155.65
|
-657.86
|
327.35
|
551.90
|
|||||
|
ROA (%)
|
-22.80
|
-54.10
|
-81.51
|
-102.10
|
-279.56
|
-352.52
|
|||||
|
EBIT Margin (%)
|
-578.29
|
-242.67
|
-48.45
|
-65.00
|
-79.12
|
-123.23
|
|||||
|
Net Margin (%)
|
-580.24
|
-208.90
|
-64.93
|
-73.63
|
-200.37
|
-196.95
|
|||||
|
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 (%)
|
-95.39
|
-0.87
|
0.14
|
1.61
|
0.42
|
6.24
|
|||||
|
EBIT Growth (%)
|
55.38
|
37.07
|
14.75
|
-114.35
|
8.98
|
-504.32
|
|||||
|
Net Profit Growth (%)
|
73.00
|
59.57
|
-0.86
|
4.12
|
-44.22
|
-742.08
|
|||||
|
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
|
13.21
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Dividend Yield (%)
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
EV/EBITDA
|
-0.75
|
-0.66
|
-0.47
|
-0.15
|
-0.34
|
0.00
|
|||||
|
Close Price ($)
|
2.12
|
1.52
|
0.42
|
2.62
|
8.25
|
3.25
|
|||||
|
High Price ($)
|
2.58
|
2.08
|
3.28
|
11.83
|
12.50
|
46.00
|
|||||
|
Low Price ($)
|
0.14
|
0.14
|
0.31
|
2.47
|
1.40
|
1.89
|
|||||
|
Market Cap ($ Cr)
|
11.04
|
--
|
--
|
--
|
--
|
--
|
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
|
--
|
6.06
|
0.98
|
0.27
|
-0.19
|
0.44
|
|||||
|
Short term debt to equity ratio
|
1.41
|
6.06
|
0.73
|
0.11
|
-0.18
|
0.14
|
|||||
|
Current Ratio
|
0.11
|
0.21
|
0.56
|
1.17
|
0.08
|
0.24
|
|||||
|
Quick Ratio
|
0.11
|
--
|
0.56
|
1.17
|
0.08
|
--
|
|||||
|
Interest Coverage
|
-2.30
|
-3.60
|
-12.74
|
-4.60
|
-3.33
|
-3.15
|
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 (%)
|
5.73
|
13.14
|
12.58
|
25.79
|
11.57
|
14.41
|
|||||
|
Asset Turnover
|
0.04
|
0.26
|
1.26
|
1.39
|
1.40
|
1.79
|
|||||
|
Receivable days
|
--
|
206.89
|
64.17
|
55.21
|
39.70
|
28.05
|
|||||
|
Inventory Days
|
--
|
0.00
|
0.00
|
0.00
|
0.00
|
--
|
|||||
|
Payable days
|
--
|
149.16
|
31.36
|
32.85
|
84.60
|
68.54
|
|||||
|
Cash Conversion Cycle
|
--
|
57.73
|
32.80
|
22.36
|
-44.90
|
--
|