Market cap
$2 Mln
Revenue (TTM)
$2 Mln
P/E Ratio
--
P/B Ratio
1.8
Div. Yield
0 %
Income Statement ($ Mln) |
TTM | Dec-23 | Dec-22 | Dec-21 | Dec-20 | Dec-19 | Dec-18 | Dec-17 | Dec-16 | Dec-15 | Dec-14 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Operating Revenue
|
1.86
|
2.15
|
1.64
|
4.92
|
0.64
|
1.27
|
|||||
|
Cost of Revenue
|
1.64
|
1.62
|
1.48
|
1.21
|
0.73
|
1.04
|
|||||
|
Gross Profit
|
0.22
|
0.53
|
0.17
|
3.70
|
-0.09
|
0.23
|
|||||
|
Operating Expenses
|
10.45
|
11.36
|
8.95
|
6.12
|
5.31
|
7.11
|
|||||
|
Operating Profit (EBIT)
|
-9.87
|
-10.83
|
-8.78
|
-2.41
|
-5.37
|
-6.86
|
|||||
|
Other Income
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Profit before Tax
|
-11.70
|
-16.20
|
-21.83
|
-2.39
|
-5.78
|
-6.96
|
|||||
|
Provision for Tax
|
0.00
|
0.00
|
11.72
|
0.31
|
0.11
|
-0.20
|
|||||
|
Profit after Tax (Net Income)
|
-11.70
|
-16.20
|
-33.54
|
-2.70
|
-5.89
|
-6.76
|
|||||
|
Minority Interest
|
--
|
--
|
0.07
|
0.20
|
-0.11
|
0.03
|
|||||
|
Consolidated Profit
|
--
|
--
|
-21.75
|
-2.19
|
-6.37
|
-7.38
|
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
|
3.24
|
5.70
|
10.79
|
14.26
|
0.50
|
-0.03
|
|||||
|
Minority Interest
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Non-Current Liabilities
|
1.33
|
1.20
|
3.48
|
1.74
|
0.48
|
0.18
|
|||||
|
Current Liabilities
|
9.52
|
9.66
|
4.42
|
8.48
|
5.10
|
5.74
|
|||||
|
Total Liabilities
|
23.61
|
16.56
|
18.69
|
24.31
|
5.97
|
5.92
|
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
|
9.57
|
12.26
|
13.67
|
16.33
|
3.45
|
3.49
|
|||||
|
Current Assets
|
4.52
|
4.30
|
5.02
|
7.98
|
2.52
|
2.43
|
|||||
|
Total Assets
|
18.61
|
16.56
|
18.69
|
24.31
|
5.97
|
5.92
|
|||||
|
Total Debt*
|
3.00
|
2.93
|
3.78
|
7.76
|
2.02
|
2.87
|
|||||
|
Net Current Assets
|
--
|
-5.36
|
0.60
|
-0.50
|
-2.57
|
-3.31
|
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
|
--
|
-6.08
|
-5.70
|
-6.81
|
-4.94
|
-6.08
|
|||||
|
Cash Flow from Investing Activities
|
--
|
-0.67
|
-1.97
|
-8.95
|
-0.12
|
-0.21
|
|||||
|
Cash from Financing Activities
|
--
|
7.13
|
3.56
|
18.94
|
4.69
|
5.70
|
|||||
|
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 ($)
|
-14.56
|
-33.69
|
-9.95
|
-0.27
|
-16.90
|
-201.70
|
|||||
|
Cash EPS ($)
|
--
|
-32.75
|
-9.87
|
-0.26
|
-16.15
|
-189.50
|
|||||
|
Adjusted Book Value ($)
|
--
|
11.85
|
3.20
|
1.44
|
1.44
|
--
|
|||||
|
Dividend per Share ($)
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Cash Flow per Share ($)
|
--
|
-12.64
|
-1.69
|
-0.69
|
-14.18
|
-181.50
|
|||||
|
Free Cash Flow per Share ($)
|
--
|
-14.02
|
-2.27
|
-0.89
|
-14.51
|
-185.66
|
Profitability Ratios |
TTM | Dec-23 | Dec-22 | Dec-21 | Dec-20 | Dec-19 | Dec-18 | Dec-17 | Dec-16 | Dec-15 | Dec-14 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
ROCE (%)
|
--
|
-139.67
|
-183.34
|
-22.02
|
-219.71
|
-240.73
|
|||||
|
ROE (%)
|
-413.77
|
-196.49
|
-267.77
|
-36.61
|
-2,488.44
|
1,231.50
|
|||||
|
ROA (%)
|
-52.21
|
-91.89
|
-155.99
|
-17.85
|
-99.13
|
-116.82
|
|||||
|
EBIT Margin (%)
|
-416.16
|
-590.88
|
-1,224.72
|
-41.52
|
-870.81
|
-518.27
|
|||||
|
Net Margin (%)
|
-629.29
|
-753.04
|
-2,040.68
|
-54.98
|
-926.99
|
-530.89
|
|||||
|
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 (%)
|
-13.53
|
0.31
|
-0.67
|
6.73
|
-0.50
|
-0.59
|
|||||
|
EBIT Growth (%)
|
-8.24
|
36.86
|
-886.36
|
63.14
|
16.07
|
-25.53
|
|||||
|
Net Profit Growth (%)
|
28.39
|
51.71
|
-1,141.27
|
54.15
|
12.78
|
-18.99
|
|||||
|
EPS Growth (%)
|
51.58
|
-2.39
|
-35.36
|
0.98
|
0.92
|
-1,638.60
|
|||||
|
Book Value Growth (%)
|
-69.69
|
--
|
--
|
--
|
--
|
--
|
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
|
--
|
-0.02
|
-0.12
|
-7.79
|
-0.03
|
0.00
|
|||||
|
Price / Book Value
|
1.78
|
0.05
|
0.36
|
1.48
|
0.33
|
-0.46
|
|||||
|
Dividend Yield (%)
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
EV/EBITDA
|
-0.80
|
-0.23
|
-0.37
|
-14.79
|
-0.38
|
-0.45
|
|||||
|
Close Price ($)
|
--
|
0.59
|
11.50
|
255.60
|
860.94
|
665.64
|
|||||
|
High Price ($)
|
--
|
57.90
|
358.80
|
2,574.00
|
1,170.00
|
1,152.00
|
|||||
|
Low Price ($)
|
--
|
0.45
|
9.80
|
241.20
|
360.00
|
230.40
|
|||||
|
Market Cap ($ Cr)
|
1.89
|
--
|
--
|
--
|
--
|
--
|
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
|
--
|
0.51
|
0.35
|
0.54
|
4.03
|
-106.64
|
|||||
|
Short term debt to equity ratio
|
0.91
|
0.31
|
0.05
|
0.43
|
3.41
|
-103.05
|
|||||
|
Current Ratio
|
0.47
|
0.44
|
1.13
|
0.94
|
0.50
|
0.42
|
|||||
|
Quick Ratio
|
0.20
|
0.22
|
0.58
|
0.70
|
0.24
|
0.20
|
|||||
|
Interest Coverage
|
-10.66
|
-3.64
|
-11.88
|
-5.45
|
-22.58
|
-18.30
|
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 (%)
|
47.89
|
33.32
|
110.03
|
13.39
|
79.99
|
26.37
|
|||||
|
Asset Turnover
|
0.08
|
0.12
|
0.08
|
0.32
|
0.11
|
0.22
|
|||||
|
Receivable days
|
--
|
214.41
|
274.06
|
43.35
|
242.49
|
124.12
|
|||||
|
Inventory Days
|
--
|
524.56
|
554.57
|
504.23
|
657.19
|
434.67
|
|||||
|
Payable days
|
--
|
208.24
|
176.32
|
210.82
|
430.98
|
231.99
|
|||||
|
Cash Conversion Cycle
|
--
|
530.73
|
652.31
|
336.75
|
468.69
|
326.79
|