Market cap
$6 Mln
Revenue (TTM)
$0 Mln
P/E Ratio
--
P/B Ratio
2323.8
Div. Yield
0 %
Income Statement ($ Mln) |
TTM | Dec-21 | Dec-20 | Dec-19 | Dec-18 | Dec-17 | Dec-16 | Dec-15 | Dec-14 | Dec-13 | Dec-12 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Operating Revenue
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Cost of Revenue
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Gross Profit
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Operating Expenses
|
124.28
|
152.95
|
251.40
|
178.82
|
103.60
|
47.12
|
|||||
|
Operating Profit (EBIT)
|
-124.28
|
-152.95
|
-251.40
|
-178.82
|
-103.60
|
-47.12
|
|||||
|
Other Income
|
0.09
|
-6.01
|
5.02
|
7.66
|
3.92
|
--
|
|||||
|
Profit before Tax
|
-133.91
|
-176.57
|
-264.79
|
-176.91
|
-102.81
|
-41.29
|
|||||
|
Provision for Tax
|
--
|
--
|
--
|
-0.09
|
--
|
--
|
|||||
|
Profit after Tax (Net Income)
|
-133.91
|
-176.57
|
-264.79
|
-176.81
|
-102.81
|
-41.29
|
|||||
|
Minority Interest
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Consolidated Profit
|
-133.91
|
-176.57
|
-264.79
|
-176.81
|
-102.81
|
-41.29
|
Liabilities ($ Mln) |
TTM | Dec-21 | Dec-20 | Dec-19 | Dec-18 | Dec-17 | Dec-16 | Dec-15 | Dec-14 | Dec-13 | Dec-12 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Shareholder's Funds
|
-136.10
|
0.22
|
108.87
|
263.88
|
194.53
|
59.22
|
|||||
|
Minority Interest
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Non-Current Liabilities
|
213.05
|
138.81
|
13.25
|
68.18
|
38.52
|
0.22
|
|||||
|
Current Liabilities
|
16.93
|
29.48
|
34.26
|
39.76
|
14.80
|
11.22
|
|||||
|
Total Liabilities
|
110.81
|
168.51
|
315.13
|
371.83
|
247.85
|
70.66
|
Assets ($ Mln) |
TTM | Dec-21 | Dec-20 | Dec-19 | Dec-18 | Dec-17 | Dec-16 | Dec-15 | Dec-14 | Dec-13 | Dec-12 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Non-Current Assets
|
11.40
|
22.97
|
1.11
|
59.08
|
3.50
|
1.15
|
|||||
|
Current Assets
|
82.48
|
145.54
|
314.02
|
312.74
|
244.35
|
69.51
|
|||||
|
Total Assets
|
110.81
|
168.51
|
351.69
|
371.83
|
247.85
|
70.66
|
|||||
|
Total Debt*
|
208.00
|
141.54
|
197.39
|
59.45
|
241.98
|
--
|
|||||
|
Net Current Assets
|
65.56
|
116.06
|
279.76
|
272.98
|
229.54
|
58.29
|
Cashflow ($ Mln) |
TTM | Dec-21 | Dec-20 | Dec-19 | Dec-18 | Dec-17 | Dec-16 | Dec-15 | Dec-14 | Dec-13 | Dec-12 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Cash From Operating Activities
|
--
|
-140.06
|
-231.19
|
-129.59
|
-94.86
|
-40.40
|
|||||
|
Cash Flow from Investing Activities
|
--
|
64.22
|
140.28
|
-127.50
|
-148.35
|
-37.95
|
|||||
|
Cash from Financing Activities
|
--
|
-40.91
|
210.19
|
238.49
|
270.61
|
82.44
|
|||||
|
Net Cash Inflow / Outflow
|
--
|
-116.74
|
119.28
|
-18.60
|
27.40
|
--
|
Financials Ratios |
TTM | Dec-21 | Dec-20 | Dec-19 | Dec-18 | Dec-17 | Dec-16 | Dec-15 | Dec-14 | Dec-13 | Dec-12 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Adjusted EPS ($)
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Cash EPS ($)
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Adjusted Book Value ($)
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Dividend per Share ($)
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Cash Flow per Share ($)
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Free Cash Flow per Share ($)
|
--
|
--
|
--
|
--
|
--
|
--
|
Profitability Ratios |
TTM | Dec-21 | Dec-20 | Dec-19 | Dec-18 | Dec-17 | Dec-16 | Dec-15 | Dec-14 | Dec-13 | Dec-12 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
ROCE (%)
|
--
|
-78.82
|
-84.12
|
-46.54
|
-41.48
|
-712.45
|
|||||
|
ROE (%)
|
--
|
-323.71
|
-142.07
|
-77.14
|
-81.03
|
-712.45
|
|||||
|
ROA (%)
|
-88.94
|
-73.02
|
-77.09
|
-57.07
|
-64.56
|
-83.97
|
|||||
|
EBIT Margin (%)
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Net Margin (%)
|
-148,791.11
|
2,937.87
|
-5,278.93
|
-2,307.36
|
-2,619.98
|
--
|
|||||
|
Cash Profit Margin (%)
|
--
|
--
|
--
|
--
|
--
|
--
|
Growth Ratios |
TTM | Dec-21 | Dec-20 | Dec-19 | Dec-18 | Dec-17 | Dec-16 | Dec-15 | Dec-14 | Dec-13 | Dec-12 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Revenue Growth (%)
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
EBIT Growth (%)
|
-15.86
|
35.48
|
-43.95
|
-66.49
|
-148.99
|
-44.11
|
|||||
|
Net Profit Growth (%)
|
-5.56
|
33.32
|
-49.76
|
-71.98
|
-148.99
|
-44.11
|
|||||
|
EPS Growth (%)
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Book Value Growth (%)
|
--
|
--
|
--
|
--
|
--
|
--
|
Valuation Ratios |
TTM | Dec-21 | Dec-20 | Dec-19 | Dec-18 | Dec-17 | Dec-16 | Dec-15 | Dec-14 | Dec-13 | Dec-12 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Price / Earnings
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Price / Book Value
|
2,323.78
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Dividend Yield (%)
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
EV/EBITDA
|
-1.14
|
-0.01
|
0.46
|
1.47
|
-0.01
|
--
|
|||||
|
Close Price ($)
|
10.48
|
9.56
|
7.05
|
37.74
|
23.58
|
--
|
|||||
|
High Price ($)
|
13.85
|
9.61
|
39.02
|
44.30
|
40.10
|
--
|
|||||
|
Low Price ($)
|
4.10
|
3.55
|
3.74
|
19.43
|
21.87
|
--
|
|||||
|
Market Cap ($ Cr)
|
6.27
|
--
|
--
|
--
|
--
|
--
|
Solvency Ratios |
TTM | Dec-21 | Dec-20 | Dec-19 | Dec-18 | Dec-17 | Dec-16 | Dec-15 | Dec-14 | Dec-13 | Dec-12 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Debt to Equity
|
-1.44
|
649.28
|
1.81
|
0.23
|
1.24
|
--
|
|||||
|
Short term debt to equity ratio
|
-0.02
|
12.55
|
0.02
|
0.00
|
--
|
--
|
|||||
|
Current Ratio
|
4.87
|
4.94
|
9.17
|
7.87
|
16.51
|
6.19
|
|||||
|
Quick Ratio
|
4.87
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Interest Coverage
|
-12.40
|
-9.03
|
-13.39
|
-29.80
|
--
|
--
|
Operating Efficiency Ratios |
TTM | Dec-21 | Dec-20 | Dec-19 | Dec-18 | Dec-17 | Dec-16 | Dec-15 | Dec-14 | Dec-13 | Dec-12 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Debtors to sales (%)
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Asset Turnover
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Receivable days
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Inventory Days
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Payable days
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Cash Conversion Cycle
|
--
|
--
|
--
|
--
|
--
|
--
|