Market cap
$5 Mln
Revenue (TTM)
$4 Mln
P/E Ratio
0.2
P/B Ratio
0.6
Div. Yield
0 %
Income Statement ($ Mln) |
TTM | Dec-23 | Dec-22 | Dec-21 | Dec-20 | Dec-19 | Dec-18 | Dec-17 | Dec-16 | Dec-15 | Dec-14 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Operating Revenue
|
3.60
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Cost of Revenue
|
2.68
|
0.62
|
4.17
|
1.40
|
1.21
|
0.85
|
|||||
|
Gross Profit
|
0.92
|
-0.62
|
-4.17
|
-1.40
|
-1.21
|
-0.85
|
|||||
|
Operating Expenses
|
54.06
|
71.05
|
105.43
|
118.84
|
120.23
|
75.81
|
|||||
|
Operating Profit (EBIT)
|
27.83
|
-71.67
|
-105.43
|
-118.84
|
-120.23
|
-75.81
|
|||||
|
Other Income
|
--
|
--
|
-0.46
|
--
|
0.52
|
2.84
|
|||||
|
Profit before Tax
|
30.68
|
12.53
|
-105.89
|
-119.13
|
-119.71
|
-72.97
|
|||||
|
Provision for Tax
|
-2.57
|
0.38
|
0.16
|
-1.40
|
-1.21
|
-0.85
|
|||||
|
Profit after Tax (Net Income)
|
30.31
|
12.16
|
-106.05
|
-117.73
|
-118.51
|
-72.12
|
|||||
|
Minority Interest
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Consolidated Profit
|
67.48
|
--
|
-105.89
|
-119.13
|
-119.71
|
-72.97
|
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
|
88.84
|
94.74
|
75.37
|
169.48
|
254.34
|
186.01
|
|||||
|
Minority Interest
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Non-Current Liabilities
|
--
|
--
|
16.46
|
14.98
|
0.28
|
0.48
|
|||||
|
Current Liabilities
|
3.51
|
6.35
|
12.12
|
19.39
|
16.61
|
14.02
|
|||||
|
Total Liabilities
|
95.86
|
101.09
|
103.95
|
203.84
|
271.23
|
200.51
|
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
|
0.51
|
0.83
|
4.27
|
4.69
|
3.99
|
4.81
|
|||||
|
Current Assets
|
91.84
|
100.26
|
99.68
|
199.15
|
267.24
|
195.70
|
|||||
|
Total Assets
|
95.86
|
101.09
|
103.95
|
203.84
|
271.23
|
200.51
|
|||||
|
Total Debt*
|
0.22
|
0.88
|
17.46
|
14.95
|
--
|
--
|
|||||
|
Net Current Assets
|
88.33
|
93.91
|
86.84
|
179.76
|
250.63
|
181.68
|
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
|
--
|
-63.19
|
-97.21
|
-98.03
|
-98.80
|
-67.67
|
|||||
|
Cash Flow from Investing Activities
|
--
|
--
|
-0.27
|
-2.46
|
-1.18
|
-1.59
|
|||||
|
Cash from Financing Activities
|
--
|
-16.03
|
0.26
|
30.37
|
172.62
|
129.99
|
|||||
|
Net Cash Inflow / Outflow
|
--
|
--
|
-97.21
|
--
|
72.64
|
60.74
|
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 ($)
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Cash EPS ($)
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Adjusted Book Value ($)
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Dividend per Share ($)
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Cash Flow per Share ($)
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Free Cash Flow per Share ($)
|
--
|
--
|
--
|
--
|
--
|
--
|
Profitability Ratios |
TTM | Dec-23 | Dec-22 | Dec-21 | Dec-20 | Dec-19 | Dec-18 | Dec-17 | Dec-16 | Dec-15 | Dec-14 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
ROCE (%)
|
--
|
12.90
|
-76.50
|
-53.66
|
-53.82
|
-46.80
|
|||||
|
ROE (%)
|
31.62
|
14.29
|
-86.62
|
-55.56
|
-53.82
|
-46.80
|
|||||
|
ROA (%)
|
31.81
|
11.86
|
-68.91
|
-49.56
|
-50.24
|
-43.18
|
|||||
|
EBIT Margin (%)
|
-1,439.53
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Net Margin (%)
|
842.30
|
--
|
23,255.92
|
--
|
-22,966.09
|
-2,535.69
|
|||||
|
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 (%)
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
EBIT Growth (%)
|
49.17
|
32.03
|
11.28
|
1.15
|
-58.59
|
-63.94
|
|||||
|
Net Profit Growth (%)
|
170.93
|
111.46
|
9.92
|
0.66
|
-64.33
|
-55.55
|
|||||
|
EPS Growth (%)
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Book Value Growth (%)
|
--
|
--
|
--
|
--
|
--
|
--
|
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
|
0.17
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Price / Book Value
|
0.60
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Dividend Yield (%)
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
EV/EBITDA
|
0.57
|
1.37
|
0.72
|
1.49
|
2.18
|
2.50
|
|||||
|
Close Price ($)
|
15.36
|
16.32
|
8.55
|
46.20
|
167.28
|
241.56
|
|||||
|
High Price ($)
|
20.40
|
23.16
|
49.80
|
240.84
|
351.84
|
342.24
|
|||||
|
Low Price ($)
|
6.84
|
6.84
|
6.72
|
37.98
|
117.12
|
142.14
|
|||||
|
Market Cap ($ Cr)
|
5.24
|
--
|
--
|
--
|
--
|
--
|
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
|
--
|
0.01
|
0.23
|
0.09
|
--
|
--
|
|||||
|
Short term debt to equity ratio
|
0.00
|
0.01
|
0.01
|
--
|
--
|
--
|
|||||
|
Current Ratio
|
26.17
|
15.78
|
8.23
|
10.27
|
16.09
|
13.96
|
|||||
|
Quick Ratio
|
26.17
|
--
|
8.25
|
10.41
|
16.24
|
14.11
|
|||||
|
Interest Coverage
|
15.13
|
-29.61
|
-352.62
|
-530.54
|
-167.22
|
--
|
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 (%)
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Asset Turnover
|
0.04
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Receivable days
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Inventory Days
|
--
|
-159.24
|
-130.02
|
-686.51
|
-711.44
|
-791.73
|
|||||
|
Payable days
|
--
|
121.65
|
169.65
|
805.17
|
1,003.30
|
1,446.60
|
|||||
|
Cash Conversion Cycle
|
--
|
--
|
--
|
--
|
--
|
--
|