Market cap
$70 Mln
Revenue (TTM)
$0 Mln
P/E Ratio
--
P/B Ratio
0.7
Div. Yield
0 %
Income Statement ($ Mln) |
TTM | Dec-21 | Dec-20 | Dec-19 | Dec-18 | Dec-17 | Dec-12 | Dec-11 | Dec-10 | Dec-09 | Dec-08 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Operating Revenue
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Cost of Revenue
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Gross Profit
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Operating Expenses
|
136.06
|
90.32
|
78.89
|
39.17
|
12.12
|
10.37
|
|||||
|
Operating Profit (EBIT)
|
-69.29
|
-90.32
|
-78.89
|
-39.17
|
-12.12
|
-10.37
|
|||||
|
Other Income
|
0.07
|
0.37
|
2.04
|
2.19
|
--
|
--
|
|||||
|
Profit before Tax
|
-136.36
|
-89.95
|
-76.85
|
-36.98
|
-12.48
|
-12.24
|
|||||
|
Provision for Tax
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Profit after Tax (Net Income)
|
-136.07
|
-89.95
|
-76.85
|
-36.98
|
-12.48
|
-12.24
|
|||||
|
Minority Interest
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Consolidated Profit
|
-52.96
|
-89.95
|
-76.85
|
-36.98
|
-12.48
|
-12.24
|
Liabilities ($ Mln) |
TTM | Dec-21 | Dec-20 | Dec-19 | Dec-18 | Dec-17 | Dec-12 | Dec-11 | Dec-10 | Dec-09 | Dec-08 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Shareholder's Funds
|
104.53
|
118.59
|
172.26
|
115.48
|
71.42
|
-20.28
|
|||||
|
Minority Interest
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Non-Current Liabilities
|
0.30
|
0.42
|
0.21
|
--
|
--
|
26.24
|
|||||
|
Current Liabilities
|
4.95
|
14.22
|
17.00
|
8.89
|
1.46
|
1.76
|
|||||
|
Total Liabilities
|
114.97
|
133.23
|
189.47
|
124.37
|
72.88
|
7.72
|
Assets ($ Mln) |
TTM | Dec-21 | Dec-20 | Dec-19 | Dec-18 | Dec-17 | Dec-12 | Dec-11 | Dec-10 | Dec-09 | Dec-08 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Non-Current Assets
|
0.38
|
21.56
|
51.60
|
18.31
|
0.29
|
0.18
|
|||||
|
Current Assets
|
98.28
|
111.67
|
137.86
|
106.06
|
72.59
|
7.54
|
|||||
|
Total Assets
|
208.05
|
133.23
|
189.47
|
124.37
|
72.88
|
7.72
|
|||||
|
Total Debt*
|
--
|
--
|
0.21
|
--
|
--
|
7.17
|
|||||
|
Net Current Assets
|
--
|
97.45
|
120.87
|
97.16
|
71.13
|
5.77
|
Cashflow ($ Mln) |
TTM | Dec-21 | Dec-20 | Dec-19 | Dec-18 | Dec-17 | Dec-12 | Dec-11 | Dec-10 | Dec-09 | Dec-08 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Cash From Operating Activities
|
--
|
-62.93
|
-50.82
|
-33.28
|
-11.70
|
-9.83
|
|||||
|
Cash Flow from Investing Activities
|
--
|
58.95
|
-52.43
|
-17.75
|
-46.75
|
-0.08
|
|||||
|
Cash from Financing Activities
|
--
|
6.81
|
118.88
|
77.37
|
75.93
|
7.75
|
|||||
|
Net Cash Inflow / Outflow
|
--
|
2.83
|
15.63
|
26.34
|
--
|
--
|
Financials Ratios |
TTM | Dec-21 | Dec-20 | Dec-19 | Dec-18 | Dec-17 | Dec-12 | Dec-11 | Dec-10 | Dec-09 | Dec-08 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
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-12 | Dec-11 | Dec-10 | Dec-09 | Dec-08 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
ROCE (%)
|
--
|
-61.81
|
-53.38
|
-39.57
|
-42.79
|
--
|
|||||
|
ROE (%)
|
-129.81
|
-61.85
|
-53.42
|
-39.57
|
-48.79
|
--
|
|||||
|
ROA (%)
|
-73.63
|
-55.75
|
-48.97
|
-37.50
|
-30.96
|
--
|
|||||
|
EBIT Margin (%)
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Net Margin (%)
|
-203,091.04
|
-24,113.94
|
-3,759.74
|
-1,690.13
|
--
|
--
|
|||||
|
Cash Profit Margin (%)
|
--
|
--
|
--
|
--
|
--
|
--
|
Growth Ratios |
TTM | Dec-21 | Dec-20 | Dec-19 | Dec-18 | Dec-17 | Dec-12 | Dec-11 | Dec-10 | Dec-09 | Dec-08 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Revenue Growth (%)
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
EBIT Growth (%)
|
-40.34
|
-17.53
|
-96.20
|
-246.22
|
-9.09
|
--
|
|||||
|
Net Profit Growth (%)
|
-57.17
|
-17.04
|
-107.81
|
-196.41
|
-1.97
|
--
|
|||||
|
EPS Growth (%)
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Book Value Growth (%)
|
--
|
--
|
--
|
--
|
--
|
--
|
Valuation Ratios |
TTM | Dec-21 | Dec-20 | Dec-19 | Dec-18 | Dec-17 | Dec-12 | Dec-11 | Dec-10 | Dec-09 | Dec-08 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Price / Earnings
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Price / Book Value
|
0.66
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Dividend Yield (%)
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
EV/EBITDA
|
0.24
|
1.19
|
1.75
|
2.56
|
--
|
--
|
|||||
|
Close Price ($)
|
1.33
|
12.62
|
27.78
|
56.14
|
--
|
--
|
|||||
|
High Price ($)
|
98.50
|
121.98
|
73.84
|
72.94
|
--
|
--
|
|||||
|
Low Price ($)
|
1.20
|
10.71
|
26.66
|
19.35
|
--
|
--
|
|||||
|
Market Cap ($ Cr)
|
70.49
|
--
|
--
|
--
|
--
|
--
|
Solvency Ratios |
TTM | Dec-21 | Dec-20 | Dec-19 | Dec-18 | Dec-17 | Dec-12 | Dec-11 | Dec-10 | Dec-09 | Dec-08 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Debt to Equity
|
--
|
--
|
0.00
|
--
|
--
|
-0.35
|
|||||
|
Short term debt to equity ratio
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Current Ratio
|
19.87
|
7.85
|
8.11
|
11.93
|
49.82
|
4.28
|
|||||
|
Quick Ratio
|
19.87
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Interest Coverage
|
-1,892.82
|
--
|
--
|
--
|
-11.82
|
-6.31
|
Operating Efficiency Ratios |
TTM | Dec-21 | Dec-20 | Dec-19 | Dec-18 | Dec-17 | Dec-12 | Dec-11 | Dec-10 | Dec-09 | Dec-08 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Debtors to sales (%)
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Asset Turnover
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Receivable days
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Inventory Days
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Payable days
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Cash Conversion Cycle
|
--
|
--
|
--
|
--
|
--
|
--
|