Market cap
$50 Mln
Revenue (TTM)
$0 Mln
P/E Ratio
--
P/B Ratio
7.7
Div. Yield
0 %
Income Statement ($ Mln) |
Dec-21 | Dec-20 | Dec-19 | Dec-18 | Dec-17 | Dec-16 | Dec-15 | Dec-14 | Dec-13 | Dec-12 | Dec-11 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Operating Revenue
|
--
|
--
|
0.21
|
0.04
|
0.59
|
0.61
|
|||||
|
Cost of Revenue
|
--
|
--
|
--
|
0.10
|
0.14
|
0.14
|
|||||
|
Gross Profit
|
--
|
--
|
0.21
|
-0.05
|
0.45
|
0.47
|
|||||
|
Operating Expenses
|
3.98
|
3.13
|
3.71
|
6.58
|
11.17
|
6.27
|
|||||
|
Operating Profit (EBIT)
|
-3.98
|
3.13
|
3.51
|
6.54
|
10.58
|
-5.66
|
|||||
|
Other Income
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Profit before Tax
|
-4.07
|
-2.70
|
-3.52
|
-6.72
|
-10.33
|
-5.41
|
|||||
|
Provision for Tax
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Profit after Tax (Net Income)
|
-4.07
|
-2.70
|
-3.52
|
-6.72
|
-10.33
|
-5.41
|
|||||
|
Minority Interest
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Consolidated Profit
|
--
|
-2.70
|
-3.52
|
-39.82
|
-11.76
|
-6.23
|
Liabilities ($ Mln) |
Dec-21 | Dec-20 | Dec-19 | Dec-18 | Dec-17 | Dec-16 | Dec-15 | Dec-14 | Dec-13 | Dec-12 | Dec-11 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Shareholder's Funds
|
5.16
|
8.98
|
-1.41
|
-2.87
|
-16.57
|
-10.95
|
|||||
|
Minority Interest
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Non-Current Liabilities
|
0.23
|
0.00
|
0.42
|
0.34
|
1.14
|
11.06
|
|||||
|
Current Liabilities
|
0.88
|
0.00
|
2.27
|
3.22
|
3.69
|
2.35
|
|||||
|
Total Liabilities
|
6.27
|
0.01
|
1.28
|
0.69
|
1.67
|
2.46
|
Assets ($ Mln) |
Dec-21 | Dec-20 | Dec-19 | Dec-18 | Dec-17 | Dec-16 | Dec-15 | Dec-14 | Dec-13 | Dec-12 | Dec-11 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Non-Current Assets
|
0.16
|
0.00
|
0.56
|
0.37
|
0.44
|
0.44
|
|||||
|
Current Assets
|
6.11
|
0.01
|
0.72
|
0.31
|
1.23
|
2.02
|
|||||
|
Total Assets
|
6.27
|
8.98
|
1.28
|
0.69
|
-11.75
|
--
|
|||||
|
Total Debt*
|
0.25
|
0.08
|
0.19
|
--
|
--
|
--
|
|||||
|
Net Current Assets
|
5.22
|
8.88
|
-1.55
|
-2.91
|
-2.46
|
--
|
Cashflow ($ Mln) |
Dec-21 | Dec-20 | Dec-19 | Dec-18 | Dec-17 | Dec-16 | Dec-15 | Dec-14 | Dec-13 | Dec-12 | Dec-11 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Cash From Operating Activities
|
-3.77
|
-3.50
|
-3.90
|
-4.89
|
-5.90
|
-5.31
|
|||||
|
Cash Flow from Investing Activities
|
--
|
-0.05
|
-0.02
|
-0.01
|
-0.02
|
-0.08
|
|||||
|
Cash from Financing Activities
|
--
|
13.01
|
4.20
|
4.96
|
5.75
|
4.94
|
|||||
|
Net Cash Inflow / Outflow
|
--
|
--
|
--
|
--
|
--
|
--
|
Financials Ratios |
Dec-21 | Dec-20 | Dec-19 | Dec-18 | Dec-17 | Dec-16 | Dec-15 | Dec-14 | Dec-13 | Dec-12 | Dec-11 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Adjusted EPS ($)
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Cash EPS ($)
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Adjusted Book Value ($)
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Dividend per Share ($)
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Cash Flow per Share ($)
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Free Cash Flow per Share ($)
|
--
|
--
|
--
|
--
|
--
|
--
|
Profitability Ratios |
Dec-21 | Dec-20 | Dec-19 | Dec-18 | Dec-17 | Dec-16 | Dec-15 | Dec-14 | Dec-13 | Dec-12 | Dec-11 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
ROCE (%)
|
-56.21
|
-68.76
|
171.62
|
69.06
|
75.05
|
60.38
|
|||||
|
ROE (%)
|
-57.54
|
-71.22
|
164.12
|
69.06
|
75.05
|
60.38
|
|||||
|
ROA (%)
|
-129.62
|
-417.07
|
-356.85
|
-569.80
|
-500.20
|
-235.53
|
|||||
|
EBIT Margin (%)
|
--
|
--
|
-1,684.28
|
-15,399.24
|
-1,748.11
|
-872.00
|
|||||
|
Net Margin (%)
|
--
|
--
|
-1,684.30
|
-15,441.30
|
-1,752.25
|
-884.39
|
|||||
|
Cash Profit Margin (%)
|
--
|
--
|
--
|
--
|
--
|
--
|
Growth Ratios |
Dec-21 | Dec-20 | Dec-19 | Dec-18 | Dec-17 | Dec-16 | Dec-15 | Dec-14 | Dec-13 | Dec-12 | Dec-11 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Revenue Growth (%)
|
--
|
-1.00
|
3.80
|
-0.93
|
-0.04
|
3.27
|
|||||
|
EBIT Growth (%)
|
--
|
--
|
47.50
|
35.01
|
-93.19
|
-14.58
|
|||||
|
Net Profit Growth (%)
|
-50.85
|
23.33
|
47.64
|
34.98
|
-90.93
|
7.40
|
|||||
|
EPS Growth (%)
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Book Value Growth (%)
|
--
|
--
|
--
|
--
|
--
|
--
|
Valuation Ratios |
Dec-21 | Dec-20 | Dec-19 | Dec-18 | Dec-17 | Dec-16 | Dec-15 | Dec-14 | Dec-13 | Dec-12 | Dec-11 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Price / Earnings
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Price / Book Value
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Dividend Yield (%)
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
EV/EBITDA
|
1.50
|
1.58
|
0.07
|
0.01
|
0.01
|
--
|
|||||
|
Close Price ($)
|
4.17
|
4.62
|
7.80
|
6.50
|
26.00
|
32.50
|
|||||
|
High Price ($)
|
84.50
|
7.80
|
9.88
|
32.50
|
78.00
|
58.50
|
|||||
|
Low Price ($)
|
2.38
|
3.00
|
1.56
|
1.30
|
13.00
|
22.10
|
|||||
|
Market Cap ($ Cr)
|
--
|
--
|
--
|
--
|
--
|
--
|
Solvency Ratios |
Dec-21 | Dec-20 | Dec-19 | Dec-18 | Dec-17 | Dec-16 | Dec-15 | Dec-14 | Dec-13 | Dec-12 | Dec-11 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Debt to Equity
|
0.05
|
0.01
|
-0.13
|
--
|
--
|
--
|
|||||
|
Short term debt to equity ratio
|
0.00
|
0.01
|
-0.10
|
--
|
--
|
--
|
|||||
|
Current Ratio
|
6.91
|
7.61
|
0.32
|
0.10
|
0.33
|
0.86
|
|||||
|
Quick Ratio
|
6.91
|
7.39
|
0.23
|
0.04
|
0.07
|
0.25
|
|||||
|
Interest Coverage
|
--
|
--
|
--
|
--
|
--
|
--
|
Operating Efficiency Ratios |
Dec-21 | Dec-20 | Dec-19 | Dec-18 | Dec-17 | Dec-16 | Dec-15 | Dec-14 | Dec-13 | Dec-12 | Dec-11 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Debtors to sales (%)
|
--
|
--
|
33.61
|
52.38
|
20.66
|
15.05
|
|||||
|
Asset Turnover
|
--
|
--
|
0.21
|
0.04
|
0.29
|
0.27
|
|||||
|
Receivable days
|
--
|
--
|
81.30
|
607.04
|
66.25
|
32.99
|
|||||
|
Inventory Days
|
--
|
--
|
--
|
2,156.33
|
3,096.03
|
2,840.41
|
|||||
|
Payable days
|
--
|
--
|
--
|
8,569.59
|
5,281.24
|
3,451.94
|
|||||
|
Cash Conversion Cycle
|
--
|
--
|
--
|
-5,806.23
|
-2,118.96
|
-578.53
|