Market cap
$0 Mln
Revenue (TTM)
$2 Mln
P/E Ratio
--
P/B Ratio
0.1
Div. Yield
0 %
Income Statement ($ Mln) |
TTM | Dec-23 | Dec-22 | Dec-21 | Dec-20 | Dec-19 | Dec-18 | Dec-17 | Dec-16 | Dec-15 | Dec-14 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Operating Revenue
|
1.78
|
0.73
|
--
|
0.00
|
--
|
--
|
|||||
|
Cost of Revenue
|
0.41
|
0.50
|
0.39
|
0.11
|
--
|
--
|
|||||
|
Gross Profit
|
1.37
|
0.23
|
-0.39
|
-0.11
|
--
|
--
|
|||||
|
Operating Expenses
|
19.59
|
22.13
|
31.80
|
31.79
|
18.69
|
11.99
|
|||||
|
Operating Profit (EBIT)
|
-19.02
|
-21.89
|
-31.80
|
-31.79
|
-18.69
|
-11.99
|
|||||
|
Other Income
|
--
|
--
|
--
|
0.70
|
--
|
--
|
|||||
|
Profit before Tax
|
-18.52
|
-21.24
|
-31.77
|
-31.04
|
-18.57
|
-11.87
|
|||||
|
Provision for Tax
|
0.00
|
--
|
0.00
|
-0.05
|
-0.13
|
-0.12
|
|||||
|
Profit after Tax (Net Income)
|
-18.52
|
-21.24
|
-31.77
|
-30.99
|
-18.44
|
-11.75
|
|||||
|
Minority Interest
|
--
|
--
|
--
|
31.04
|
--
|
--
|
|||||
|
Consolidated Profit
|
--
|
--
|
--
|
-31.04
|
-18.57
|
-36.68
|
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
|
3.14
|
9.57
|
22.88
|
38.74
|
37.34
|
27.64
|
|||||
|
Minority Interest
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Non-Current Liabilities
|
--
|
0.03
|
0.11
|
0.42
|
1.32
|
1.13
|
|||||
|
Current Liabilities
|
3.94
|
2.43
|
1.13
|
1.96
|
1.32
|
0.41
|
|||||
|
Total Liabilities
|
11.02
|
12.03
|
24.12
|
40.70
|
38.66
|
29.19
|
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
|
3.57
|
4.44
|
5.10
|
1.86
|
1.10
|
--
|
|||||
|
Current Assets
|
3.51
|
7.59
|
19.03
|
38.84
|
37.56
|
29.19
|
|||||
|
Total Assets
|
11.02
|
12.03
|
24.12
|
40.70
|
38.66
|
29.19
|
|||||
|
Total Debt*
|
0.05
|
0.12
|
0.19
|
--
|
--
|
--
|
|||||
|
Net Current Assets
|
-0.43
|
5.16
|
17.89
|
36.88
|
36.24
|
28.78
|
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
|
--
|
-16.04
|
-27.34
|
-29.56
|
-16.62
|
-11.22
|
|||||
|
Cash Flow from Investing Activities
|
--
|
--
|
--
|
-0.87
|
-1.10
|
-1.10
|
|||||
|
Cash from Financing Activities
|
--
|
5.01
|
11.75
|
28.88
|
24.99
|
29.05
|
|||||
|
Net Cash Inflow / Outflow
|
--
|
--
|
--
|
-1.54
|
7.28
|
--
|
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 ($)
|
-7.25
|
-10.62
|
-31.77
|
-30.99
|
-18.44
|
--
|
|||||
|
Cash EPS ($)
|
--
|
-10.38
|
-31.38
|
-30.88
|
-18.44
|
--
|
|||||
|
Adjusted Book Value ($)
|
--
|
4.78
|
22.88
|
38.74
|
37.34
|
--
|
|||||
|
Dividend per Share ($)
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Cash Flow per Share ($)
|
--
|
-8.02
|
-27.34
|
-29.56
|
-16.62
|
--
|
|||||
|
Free Cash Flow per Share ($)
|
--
|
-8.07
|
-28.89
|
-30.43
|
-17.72
|
--
|
Profitability Ratios |
TTM | Dec-23 | Dec-22 | Dec-21 | Dec-20 | Dec-19 | Dec-18 | Dec-17 | Dec-16 | Dec-15 | Dec-14 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
ROCE (%)
|
--
|
-129.72
|
-102.80
|
-81.46
|
-56.75
|
-63.72
|
|||||
|
ROE (%)
|
-438.82
|
-130.94
|
-103.12
|
-81.46
|
-56.75
|
-63.72
|
|||||
|
ROA (%)
|
-136.96
|
-117.54
|
-98.03
|
-78.09
|
-54.36
|
-59.37
|
|||||
|
EBIT Margin (%)
|
-853.97
|
-2,894.68
|
--
|
-35,271,257.95
|
--
|
--
|
|||||
|
Net Margin (%)
|
-1,040.11
|
-2,894.68
|
--
|
-4,447.10
|
--
|
--
|
|||||
|
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 (%)
|
210.11
|
--
|
-1.00
|
--
|
--
|
--
|
|||||
|
EBIT Growth (%)
|
36.25
|
33.19
|
-2.44
|
-66.04
|
-55.94
|
-207.52
|
|||||
|
Net Profit Growth (%)
|
21.86
|
33.13
|
-2.53
|
-68.04
|
-56.90
|
-205.89
|
|||||
|
EPS Growth (%)
|
66.25
|
0.67
|
-0.03
|
-0.68
|
--
|
--
|
|||||
|
Book Value Growth (%)
|
-88.54
|
--
|
--
|
--
|
--
|
--
|
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
|
--
|
-0.66
|
-0.03
|
-0.29
|
-0.78
|
--
|
|||||
|
Price / Book Value
|
0.09
|
1.47
|
0.05
|
0.23
|
0.38
|
--
|
|||||
|
Dividend Yield (%)
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
EV/EBITDA
|
-0.50
|
-0.42
|
0.49
|
0.81
|
1.12
|
2.34
|
|||||
|
Close Price ($)
|
2.01
|
7.02
|
26.25
|
221.75
|
358.00
|
133.75
|
|||||
|
High Price ($)
|
11.00
|
28.25
|
234.75
|
528.50
|
475.00
|
138.75
|
|||||
|
Low Price ($)
|
1.35
|
5.15
|
20.25
|
159.63
|
86.00
|
113.00
|
|||||
|
Market Cap ($ Cr)
|
0.29
|
--
|
--
|
--
|
--
|
--
|
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
|
0.01
|
--
|
--
|
--
|
|||||
|
Short term debt to equity ratio
|
0.03
|
0.01
|
0.01
|
--
|
--
|
--
|
|||||
|
Current Ratio
|
0.89
|
3.13
|
16.83
|
19.81
|
28.41
|
71.08
|
|||||
|
Quick Ratio
|
0.89
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Interest Coverage
|
-116.04
|
--
|
-1,190.85
|
-41.50
|
--
|
--
|
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 (%)
|
--
|
59.12
|
--
|
2,949,260.23
|
--
|
--
|
|||||
|
Asset Turnover
|
0.13
|
0.04
|
--
|
0.00
|
--
|
--
|
|||||
|
Receivable days
|
--
|
154.38
|
--
|
10,772,172.98
|
--
|
--
|
|||||
|
Inventory Days
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Payable days
|
--
|
682.57
|
1,135.32
|
4,574.21
|
--
|
--
|
|||||
|
Cash Conversion Cycle
|
--
|
--
|
--
|
--
|
--
|
--
|