Market cap
$70 Mln
Revenue (TTM)
$0 Mln
P/E Ratio
--
P/B Ratio
0.5
Div. Yield
0 %
Income Statement ($ Mln) |
TTM | Dec-22 | Dec-21 | Dec-20 | Dec-19 | Dec-18 | Dec-17 | Dec-16 | Dec-15 | Dec-14 | Dec-13 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Operating Revenue
|
--
|
--
|
--
|
--
|
--
|
0.09
|
|||||
|
Cost of Revenue
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Gross Profit
|
--
|
--
|
--
|
--
|
--
|
0.09
|
|||||
|
Operating Expenses
|
38.79
|
35.25
|
36.77
|
52.06
|
34.32
|
40.48
|
|||||
|
Operating Profit (EBIT)
|
-38.79
|
-35.25
|
-36.77
|
-52.06
|
-34.32
|
-40.40
|
|||||
|
Other Income
|
-0.07
|
--
|
--
|
0.48
|
-0.15
|
-0.47
|
|||||
|
Profit before Tax
|
-37.58
|
-35.04
|
-37.31
|
-51.34
|
-32.94
|
-39.91
|
|||||
|
Provision for Tax
|
-0.93
|
-0.22
|
0.29
|
-0.93
|
-1.51
|
0.49
|
|||||
|
Profit after Tax (Net Income)
|
-37.01
|
-34.82
|
-37.60
|
-50.40
|
-31.43
|
-39.91
|
|||||
|
Minority Interest
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Consolidated Profit
|
-19.45
|
--
|
-37.31
|
-51.34
|
-32.94
|
-39.91
|
Liabilities ($ Mln) |
TTM | Dec-22 | Dec-21 | Dec-20 | Dec-19 | Dec-18 | Dec-17 | Dec-16 | Dec-15 | Dec-14 | Dec-13 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Shareholder's Funds
|
29.02
|
46.23
|
70.91
|
60.14
|
75.60
|
57.60
|
|||||
|
Minority Interest
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Non-Current Liabilities
|
--
|
0.12
|
0.35
|
2.63
|
0.11
|
--
|
|||||
|
Current Liabilities
|
11.46
|
9.17
|
9.90
|
13.91
|
12.06
|
9.73
|
|||||
|
Total Liabilities
|
51.93
|
55.52
|
81.17
|
74.06
|
87.76
|
67.33
|
Assets ($ Mln) |
TTM | Dec-22 | Dec-21 | Dec-20 | Dec-19 | Dec-18 | Dec-17 | Dec-16 | Dec-15 | Dec-14 | Dec-13 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Non-Current Assets
|
1.18
|
0.75
|
0.95
|
0.69
|
0.71
|
0.37
|
|||||
|
Current Assets
|
39.29
|
54.78
|
80.22
|
73.37
|
87.06
|
66.96
|
|||||
|
Total Assets
|
51.93
|
55.52
|
81.17
|
74.06
|
87.76
|
67.33
|
|||||
|
Total Debt*
|
0.22
|
0.33
|
0.56
|
0.11
|
0.35
|
--
|
|||||
|
Net Current Assets
|
27.84
|
45.60
|
70.32
|
59.45
|
75.00
|
57.23
|
Cashflow ($ Mln) |
TTM | Dec-22 | Dec-21 | Dec-20 | Dec-19 | Dec-18 | Dec-17 | Dec-16 | Dec-15 | Dec-14 | Dec-13 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Cash From Operating Activities
|
--
|
-23.03
|
-33.46
|
-41.31
|
-34.82
|
-32.40
|
|||||
|
Cash Flow from Investing Activities
|
--
|
--
|
-0.05
|
-0.45
|
-0.13
|
-0.29
|
|||||
|
Cash from Financing Activities
|
--
|
6.01
|
42.16
|
30.85
|
45.25
|
29.94
|
|||||
|
Net Cash Inflow / Outflow
|
--
|
--
|
--
|
-10.91
|
10.30
|
-2.75
|
Financials Ratios |
TTM | Dec-22 | Dec-21 | Dec-20 | Dec-19 | Dec-18 | Dec-17 | Dec-16 | Dec-15 | Dec-14 | Dec-13 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Adjusted EPS ($)
|
-0.79
|
-0.77
|
-0.93
|
-1.72
|
-1.36
|
-2.27
|
|||||
|
Cash EPS ($)
|
--
|
-0.77
|
-0.93
|
-1.71
|
-1.35
|
-2.26
|
|||||
|
Adjusted Book Value ($)
|
--
|
1.02
|
1.76
|
2.05
|
3.26
|
3.27
|
|||||
|
Dividend per Share ($)
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Cash Flow per Share ($)
|
--
|
-0.51
|
-0.83
|
-1.41
|
-1.50
|
-1.84
|
|||||
|
Free Cash Flow per Share ($)
|
--
|
-0.51
|
-0.83
|
-1.43
|
-1.51
|
-1.86
|
Profitability Ratios |
TTM | Dec-22 | Dec-21 | Dec-20 | Dec-19 | Dec-18 | Dec-17 | Dec-16 | Dec-15 | Dec-14 | Dec-13 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
ROCE (%)
|
--
|
-59.00
|
-57.09
|
-74.01
|
-47.07
|
-67.33
|
|||||
|
ROE (%)
|
-98.36
|
-59.45
|
-57.38
|
-74.27
|
-47.20
|
-67.33
|
|||||
|
ROA (%)
|
-57.62
|
-50.95
|
-48.45
|
-62.30
|
-40.54
|
-58.53
|
|||||
|
EBIT Margin (%)
|
--
|
--
|
--
|
--
|
--
|
-46,538.06
|
|||||
|
Net Margin (%)
|
49,625.92
|
--
|
--
|
-10,463.38
|
21,542.91
|
10,268.71
|
|||||
|
Cash Profit Margin (%)
|
--
|
--
|
--
|
--
|
--
|
--
|
Growth Ratios |
TTM | Dec-22 | Dec-21 | Dec-20 | Dec-19 | Dec-18 | Dec-17 | Dec-16 | Dec-15 | Dec-14 | Dec-13 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Revenue Growth (%)
|
--
|
--
|
--
|
--
|
-1.00
|
10.86
|
|||||
|
EBIT Growth (%)
|
-5.13
|
4.13
|
29.37
|
-51.70
|
14.25
|
-20.52
|
|||||
|
Net Profit Growth (%)
|
2.64
|
7.39
|
25.40
|
-60.35
|
21.24
|
-24.67
|
|||||
|
EPS Growth (%)
|
16.03
|
0.17
|
0.46
|
-0.27
|
0.40
|
0.05
|
|||||
|
Book Value Growth (%)
|
-58.14
|
--
|
--
|
--
|
--
|
--
|
Valuation Ratios |
TTM | Dec-22 | Dec-21 | Dec-20 | Dec-19 | Dec-18 | Dec-17 | Dec-16 | Dec-15 | Dec-14 | Dec-13 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Price / Earnings
|
--
|
-0.69
|
-3.08
|
-1.92
|
-4.46
|
-1.31
|
|||||
|
Price / Book Value
|
0.54
|
0.52
|
1.63
|
1.61
|
1.85
|
0.91
|
|||||
|
Dividend Yield (%)
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
EV/EBITDA
|
0.78
|
0.76
|
-1.34
|
-0.72
|
-2.06
|
0.19
|
|||||
|
Close Price ($)
|
0.33
|
0.53
|
2.88
|
3.30
|
6.04
|
2.97
|
|||||
|
High Price ($)
|
1.39
|
3.09
|
9.00
|
7.45
|
16.47
|
14.45
|
|||||
|
Low Price ($)
|
0.30
|
0.49
|
2.84
|
2.55
|
2.93
|
2.75
|
|||||
|
Market Cap ($ Cr)
|
70.12
|
--
|
--
|
--
|
--
|
--
|
Solvency Ratios |
TTM | Dec-22 | Dec-21 | Dec-20 | Dec-19 | Dec-18 | Dec-17 | Dec-16 | Dec-15 | Dec-14 | Dec-13 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Debt to Equity
|
--
|
0.01
|
0.01
|
0.00
|
0.00
|
--
|
|||||
|
Short term debt to equity ratio
|
0.01
|
0.00
|
0.00
|
0.00
|
0.00
|
--
|
|||||
|
Current Ratio
|
3.43
|
5.97
|
8.10
|
5.27
|
7.22
|
6.88
|
|||||
|
Quick Ratio
|
3.31
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Interest Coverage
|
-25.05
|
-163.40
|
-68.27
|
--
|
--
|
--
|
Operating Efficiency Ratios |
TTM | Dec-22 | Dec-21 | Dec-20 | Dec-19 | Dec-18 | Dec-17 | Dec-16 | Dec-15 | Dec-14 | Dec-13 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Debtors to sales (%)
|
--
|
--
|
--
|
--
|
--
|
4,005.37
|
|||||
|
Asset Turnover
|
--
|
--
|
--
|
--
|
--
|
0.00
|
|||||
|
Receivable days
|
--
|
--
|
--
|
--
|
--
|
15,774.18
|
|||||
|
Inventory Days
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Payable days
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Cash Conversion Cycle
|
--
|
--
|
--
|
--
|
--
|
--
|