Market cap
$0 Mln
Revenue (TTM)
$8 Mln
P/E Ratio
--
P/B Ratio
14.5
Div. Yield
0 %
Income Statement ($ Mln) |
TTM | Dec-23 | Dec-22 | Dec-21 | Dec-20 | Dec-19 | Dec-18 | Dec-17 | Dec-16 | Dec-15 | Dec-14 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Operating Revenue
|
7.68
|
7.19
|
22.31
|
28.06
|
18.13
|
8.34
|
|||||
|
Cost of Revenue
|
13.57
|
15.36
|
21.14
|
20.70
|
21.28
|
16.76
|
|||||
|
Gross Profit
|
-5.89
|
-8.17
|
1.17
|
7.36
|
-3.15
|
-8.43
|
|||||
|
Operating Expenses
|
38.34
|
41.49
|
56.68
|
50.33
|
38.21
|
43.63
|
|||||
|
Operating Profit (EBIT)
|
-41.66
|
-49.66
|
-54.05
|
-42.97
|
-41.36
|
-52.06
|
|||||
|
Other Income
|
--
|
--
|
--
|
--
|
0.09
|
0.40
|
|||||
|
Profit before Tax
|
-42.95
|
-50.08
|
-62.00
|
-49.24
|
-46.80
|
-59.01
|
|||||
|
Provision for Tax
|
-0.13
|
0.69
|
1.05
|
4.25
|
2.41
|
4.11
|
|||||
|
Profit after Tax (Net Income)
|
-42.95
|
-50.08
|
-62.00
|
-49.24
|
-46.80
|
-59.01
|
|||||
|
Minority Interest
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Consolidated Profit
|
--
|
--
|
-62.65
|
-49.24
|
-46.80
|
-59.01
|
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
|
-11.71
|
-28.04
|
-39.97
|
-12.90
|
8.73
|
-34.01
|
|||||
|
Minority Interest
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Non-Current Liabilities
|
5.36
|
6.68
|
63.85
|
61.75
|
60.55
|
1.92
|
|||||
|
Current Liabilities
|
24.44
|
56.15
|
10.13
|
11.69
|
9.80
|
60.57
|
|||||
|
Total Liabilities
|
42.52
|
34.80
|
34.39
|
60.54
|
79.08
|
28.49
|
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
|
8.30
|
9.61
|
14.97
|
16.15
|
25.49
|
9.59
|
|||||
|
Current Assets
|
9.79
|
25.19
|
19.42
|
44.39
|
53.58
|
18.90
|
|||||
|
Total Assets
|
42.52
|
34.80
|
34.39
|
60.54
|
79.08
|
28.49
|
|||||
|
Total Debt*
|
18.94
|
49.50
|
59.22
|
58.32
|
56.92
|
44.78
|
|||||
|
Net Current Assets
|
-14.65
|
-30.96
|
9.23
|
32.71
|
43.78
|
-41.68
|
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
|
--
|
-48.14
|
-50.63
|
-38.87
|
-43.22
|
-45.36
|
|||||
|
Cash Flow from Investing Activities
|
--
|
-0.19
|
9.66
|
24.79
|
-36.26
|
-0.76
|
|||||
|
Cash from Financing Activities
|
--
|
52.69
|
29.05
|
20.54
|
85.61
|
6.35
|
|||||
|
Net Cash Inflow / Outflow
|
--
|
--
|
--
|
--
|
6.13
|
-39.77
|
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 ($)
|
-6.41
|
-12.34
|
-8.03
|
-148.14
|
-158.10
|
-429.76
|
|||||
|
Cash EPS ($)
|
-0.03
|
-11.78
|
-7.74
|
-140.50
|
-147.44
|
-403.23
|
|||||
|
Adjusted Book Value ($)
|
-0.62
|
--
|
--
|
--
|
29.48
|
--
|
|||||
|
Dividend per Share ($)
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Cash Flow per Share ($)
|
--
|
-11.86
|
-6.56
|
-116.95
|
-146.00
|
-330.38
|
|||||
|
Free Cash Flow per Share ($)
|
--
|
-11.91
|
-6.60
|
-118.33
|
-148.71
|
-335.92
|
Profitability Ratios |
TTM | Dec-23 | Dec-22 | Dec-21 | Dec-20 | Dec-19 | Dec-18 | Dec-17 | Dec-16 | Dec-15 | Dec-14 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
ROCE (%)
|
--
|
-246.02
|
-191.76
|
-88.67
|
-122.48
|
-180.75
|
|||||
|
ROE (%)
|
--
|
147.27
|
234.54
|
2,357.72
|
370.25
|
521.76
|
|||||
|
ROA (%)
|
-60.82
|
-144.76
|
-130.63
|
-70.54
|
-87.01
|
-127.17
|
|||||
|
EBIT Margin (%)
|
-398.42
|
-621.91
|
-250.70
|
-155.62
|
-219.88
|
-623.17
|
|||||
|
Net Margin (%)
|
-559.52
|
-696.19
|
-277.98
|
-175.50
|
-256.92
|
-675.51
|
|||||
|
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 (%)
|
-30.19
|
-0.68
|
-0.21
|
0.55
|
1.18
|
-0.21
|
|||||
|
EBIT Growth (%)
|
30.68
|
20.00
|
-28.06
|
-9.53
|
23.25
|
-16.97
|
|||||
|
Net Profit Growth (%)
|
13.81
|
19.23
|
-25.92
|
-5.22
|
20.69
|
-15.35
|
|||||
|
EPS Growth (%)
|
0.29
|
-0.54
|
0.95
|
0.06
|
0.63
|
-6.42
|
|||||
|
Book Value Growth (%)
|
84.77
|
--
|
--
|
--
|
--
|
--
|
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
|
--
|
-0.51
|
-0.18
|
0.00
|
-0.01
|
0.00
|
|||||
|
Price / Book Value
|
14.50
|
-0.91
|
-0.27
|
-0.01
|
0.04
|
0.00
|
|||||
|
Dividend Yield (%)
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
EV/EBITDA
|
-0.85
|
-1.35
|
-1.09
|
-0.64
|
-0.41
|
-0.70
|
|||||
|
Close Price ($)
|
1.97
|
6.28
|
142.00
|
2,581.00
|
6,200.00
|
5,850.00
|
|||||
|
High Price ($)
|
33.20
|
210.99
|
2,925.00
|
18,950.00
|
11,550.00
|
26,900.00
|
|||||
|
Low Price ($)
|
1.94
|
3.36
|
105.00
|
2,250.00
|
1,175.00
|
2,600.00
|
|||||
|
Market Cap ($ Cr)
|
0.03
|
--
|
--
|
--
|
--
|
--
|
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
|
--
|
-1.77
|
-1.48
|
-4.52
|
6.52
|
-1.32
|
|||||
|
Short term debt to equity ratio
|
-1.17
|
-1.53
|
-0.03
|
-0.09
|
0.13
|
-1.32
|
|||||
|
Current Ratio
|
0.40
|
0.45
|
1.92
|
3.80
|
5.47
|
0.31
|
|||||
|
Quick Ratio
|
0.24
|
0.36
|
1.49
|
3.46
|
5.10
|
0.25
|
|||||
|
Interest Coverage
|
-12.47
|
-8.37
|
-9.19
|
-5.75
|
-7.24
|
-7.07
|
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 (%)
|
26.48
|
19.74
|
9.70
|
18.30
|
28.12
|
33.89
|
|||||
|
Asset Turnover
|
0.11
|
0.21
|
0.47
|
0.40
|
0.34
|
0.18
|
|||||
|
Receivable days
|
--
|
90.97
|
59.75
|
66.60
|
79.82
|
101.03
|
|||||
|
Inventory Days
|
--
|
108.98
|
71.34
|
66.56
|
62.09
|
68.37
|
|||||
|
Payable days
|
--
|
33.56
|
35.66
|
43.14
|
49.87
|
48.99
|
|||||
|
Cash Conversion Cycle
|
--
|
166.39
|
95.43
|
90.03
|
92.04
|
120.41
|