Market cap
$3 Mln
Revenue (TTM)
$0 Mln
P/E Ratio
--
P/B Ratio
0.1
Div. Yield
0 %
Income Statement ($ Mln) |
TTM | Dec-22 | Dec-21 | Dec-20 | Dec-19 | Dec-18 | Dec-17 | Dec-16 | Dec-15 | Dec-14 | Dec-13 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Operating Revenue
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Cost of Revenue
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Gross Profit
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Operating Expenses
|
73.85
|
76.54
|
64.82
|
37.15
|
31.17
|
18.58
|
|||||
|
Operating Profit (EBIT)
|
-59.27
|
-76.54
|
-64.82
|
-37.15
|
-31.17
|
-18.58
|
|||||
|
Other Income
|
--
|
--
|
--
|
-11.15
|
--
|
--
|
|||||
|
Profit before Tax
|
-90.54
|
-77.42
|
-64.76
|
-48.30
|
-30.70
|
-18.05
|
|||||
|
Provision for Tax
|
3.73
|
0.89
|
-0.07
|
-1.52
|
-0.51
|
0.53
|
|||||
|
Profit after Tax (Net Income)
|
-94.27
|
-78.31
|
-64.70
|
-46.78
|
-30.20
|
-18.05
|
|||||
|
Minority Interest
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Consolidated Profit
|
-59.64
|
-77.42
|
-64.76
|
-56.83
|
-34.99
|
-18.14
|
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
|
31.12
|
60.53
|
130.02
|
134.66
|
-74.30
|
-40.08
|
|||||
|
Minority Interest
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Non-Current Liabilities
|
47.52
|
47.85
|
50.59
|
41.62
|
120.19
|
63.04
|
|||||
|
Current Liabilities
|
31.11
|
37.21
|
20.97
|
5.98
|
4.94
|
2.70
|
|||||
|
Total Liabilities
|
140.86
|
145.59
|
201.59
|
182.26
|
50.83
|
25.66
|
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
|
63.08
|
80.97
|
72.48
|
48.87
|
4.93
|
4.75
|
|||||
|
Current Assets
|
46.67
|
64.62
|
129.11
|
133.39
|
45.90
|
20.91
|
|||||
|
Total Assets
|
140.86
|
145.59
|
201.59
|
182.26
|
50.83
|
25.66
|
|||||
|
Total Debt*
|
69.25
|
68.42
|
52.07
|
41.62
|
--
|
--
|
|||||
|
Net Current Assets
|
15.56
|
27.41
|
108.14
|
127.41
|
40.96
|
18.21
|
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
|
--
|
-61.69
|
-49.82
|
-36.81
|
-27.20
|
-17.16
|
|||||
|
Cash Flow from Investing Activities
|
--
|
--
|
-32.73
|
-1.06
|
-0.98
|
-0.29
|
|||||
|
Cash from Financing Activities
|
--
|
19.65
|
53.56
|
125.76
|
53.39
|
24.50
|
|||||
|
Net Cash Inflow / Outflow
|
--
|
--
|
--
|
87.90
|
--
|
--
|
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 ($)
|
-3.63
|
-3.01
|
-2.59
|
-7.80
|
--
|
--
|
|||||
|
Cash EPS ($)
|
--
|
-2.87
|
-2.51
|
-7.57
|
--
|
--
|
|||||
|
Adjusted Book Value ($)
|
--
|
2.33
|
5.20
|
22.44
|
--
|
--
|
|||||
|
Dividend per Share ($)
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Cash Flow per Share ($)
|
--
|
-2.37
|
-1.99
|
-6.13
|
--
|
--
|
|||||
|
Free Cash Flow per Share ($)
|
--
|
-3.14
|
-2.37
|
-6.31
|
--
|
--
|
Profitability Ratios |
TTM | Dec-22 | Dec-21 | Dec-20 | Dec-19 | Dec-18 | Dec-17 | Dec-16 | Dec-15 | Dec-14 | Dec-13 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
ROCE (%)
|
--
|
-50.35
|
-36.11
|
-91.75
|
52.80
|
90.06
|
|||||
|
ROE (%)
|
-169.67
|
-82.19
|
-48.89
|
-155.00
|
52.80
|
45.03
|
|||||
|
ROA (%)
|
-57.20
|
-45.11
|
-33.71
|
-40.14
|
-78.96
|
-70.34
|
|||||
|
EBIT Margin (%)
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Net Margin (%)
|
--
|
--
|
--
|
419.73
|
--
|
--
|
|||||
|
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 (%)
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
EBIT Growth (%)
|
15.29
|
-18.08
|
-74.46
|
-19.21
|
-67.76
|
-11.43
|
|||||
|
Net Profit Growth (%)
|
-34.97
|
-21.04
|
-38.29
|
-54.94
|
-67.32
|
--
|
|||||
|
EPS Growth (%)
|
-33.46
|
-0.16
|
0.67
|
--
|
--
|
--
|
|||||
|
Book Value Growth (%)
|
-72.76
|
--
|
--
|
--
|
--
|
--
|
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
|
--
|
-0.08
|
-2.04
|
-4.15
|
--
|
--
|
|||||
|
Price / Book Value
|
0.11
|
0.11
|
1.01
|
1.44
|
--
|
--
|
|||||
|
Dividend Yield (%)
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
EV/EBITDA
|
-0.38
|
-0.17
|
-0.95
|
-2.94
|
--
|
--
|
|||||
|
Close Price ($)
|
0.34
|
0.25
|
5.27
|
32.33
|
--
|
--
|
|||||
|
High Price ($)
|
1.90
|
5.76
|
37.86
|
37.08
|
--
|
--
|
|||||
|
Low Price ($)
|
0.23
|
0.23
|
4.80
|
14.60
|
--
|
--
|
|||||
|
Market Cap ($ Cr)
|
3.29
|
--
|
--
|
--
|
--
|
--
|
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
|
--
|
1.13
|
0.40
|
0.31
|
--
|
--
|
|||||
|
Short term debt to equity ratio
|
0.70
|
0.34
|
0.01
|
0.01
|
--
|
--
|
|||||
|
Current Ratio
|
1.50
|
1.74
|
6.16
|
22.29
|
9.30
|
7.75
|
|||||
|
Quick Ratio
|
1.50
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Interest Coverage
|
-32.70
|
-38.15
|
-1,157.46
|
-259.81
|
--
|
--
|
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 (%)
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Asset Turnover
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Receivable days
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Inventory Days
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Payable days
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Cash Conversion Cycle
|
--
|
--
|
--
|
--
|
--
|
--
|