Market cap
$5 Mln
Revenue (TTM)
$-- Mln
P/E Ratio
--
P/B Ratio
0
Div. Yield
0 %
Income Statement ($ Mln) |
Dec-23 | Dec-22 | Dec-21 | Dec-20 | Dec-19 | Dec-18 | Dec-17 | Dec-16 | Dec-15 | Dec-14 | Dec-13 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Operating Revenue
|
0.89
|
--
|
2.55
|
2.55
|
--
|
--
|
|||||
|
Cost of Revenue
|
16.22
|
13.91
|
0.67
|
0.67
|
--
|
--
|
|||||
|
Gross Profit
|
-15.33
|
-13.91
|
1.88
|
1.88
|
--
|
--
|
|||||
|
Operating Expenses
|
252.49
|
506.80
|
449.90
|
201.60
|
173.66
|
--
|
|||||
|
Operating Profit (EBIT)
|
-267.82
|
-506.80
|
-449.90
|
-199.72
|
-173.66
|
--
|
|||||
|
Other Income
|
--
|
--
|
-1.42
|
5.01
|
--
|
--
|
|||||
|
Profit before Tax
|
-302.02
|
-487.69
|
-346.77
|
-89.82
|
-182.36
|
--
|
|||||
|
Provision for Tax
|
0.00
|
-21.36
|
-102.91
|
0.00
|
10.34
|
--
|
|||||
|
Profit after Tax (Net Income)
|
-302.02
|
-466.34
|
-243.86
|
-89.82
|
-192.70
|
--
|
|||||
|
Minority Interest
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Consolidated Profit
|
--
|
-487.69
|
-346.77
|
-89.82
|
-182.36
|
-76.49
|
Liabilities ($ Mln) |
Dec-23 | Dec-22 | Dec-21 | Dec-20 | Dec-19 | Dec-18 | Dec-17 | Dec-16 | Dec-15 | Dec-14 | Dec-13 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Shareholder's Funds
|
249.58
|
236.57
|
344.00
|
571.86
|
-55.87
|
--
|
|||||
|
Minority Interest
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Non-Current Liabilities
|
107.98
|
41.62
|
42.88
|
153.75
|
117.55
|
--
|
|||||
|
Current Liabilities
|
184.45
|
218.28
|
136.19
|
27.87
|
10.39
|
27.27
|
|||||
|
Total Liabilities
|
542.01
|
496.47
|
523.07
|
753.47
|
72.08
|
--
|
Assets ($ Mln) |
Dec-23 | Dec-22 | Dec-21 | Dec-20 | Dec-19 | Dec-18 | Dec-17 | Dec-16 | Dec-15 | Dec-14 | Dec-13 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Non-Current Assets
|
509.45
|
444.15
|
231.77
|
44.59
|
40.82
|
--
|
|||||
|
Current Assets
|
32.55
|
52.32
|
291.31
|
708.89
|
31.26
|
19.22
|
|||||
|
Total Assets
|
542.01
|
496.47
|
523.07
|
753.47
|
72.08
|
--
|
|||||
|
Total Debt*
|
89.99
|
73.44
|
13.83
|
20.21
|
100.13
|
--
|
|||||
|
Net Current Assets
|
--
|
-165.96
|
155.11
|
681.02
|
20.87
|
--
|
Cashflow ($ Mln) |
Dec-23 | Dec-22 | Dec-21 | Dec-20 | Dec-19 | Dec-18 | Dec-17 | Dec-16 | Dec-15 | Dec-14 | Dec-13 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Cash From Operating Activities
|
-251.13
|
-400.48
|
-300.82
|
-107.05
|
-171.45
|
-67.21
|
|||||
|
Cash Flow from Investing Activities
|
--
|
-66.83
|
-162.73
|
-7.56
|
-22.14
|
-9.49
|
|||||
|
Cash from Financing Activities
|
288.48
|
290.43
|
-11.39
|
787.53
|
205.08
|
85.02
|
|||||
|
Net Cash Inflow / Outflow
|
--
|
--
|
-474.93
|
672.92
|
--
|
--
|
Financials Ratios |
Dec-23 | Dec-22 | Dec-21 | Dec-20 | Dec-19 | Dec-18 | Dec-17 | Dec-16 | Dec-15 | Dec-14 | Dec-13 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Adjusted EPS ($)
|
-11.18
|
-32.89
|
-24.25
|
-13.04
|
-59.07
|
--
|
|||||
|
Cash EPS ($)
|
-10.69
|
-32.07
|
-23.36
|
-12.00
|
-57.62
|
--
|
|||||
|
Adjusted Book Value ($)
|
9.24
|
16.68
|
34.21
|
83.01
|
--
|
--
|
|||||
|
Dividend per Share ($)
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Cash Flow per Share ($)
|
-9.30
|
-28.24
|
-29.92
|
-15.54
|
-52.55
|
--
|
|||||
|
Free Cash Flow per Share ($)
|
-11.78
|
-35.10
|
-43.50
|
-16.64
|
-59.34
|
--
|
Profitability Ratios |
Dec-23 | Dec-22 | Dec-21 | Dec-20 | Dec-19 | Dec-18 | Dec-17 | Dec-16 | Dec-15 | Dec-14 | Dec-13 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
ROCE (%)
|
-92.99
|
-139.66
|
-51.34
|
-28.23
|
-870.84
|
--
|
|||||
|
ROE (%)
|
-124.25
|
-160.65
|
-53.25
|
-34.81
|
344.93
|
--
|
|||||
|
ROA (%)
|
-58.17
|
-91.48
|
-38.21
|
-21.76
|
-267.35
|
--
|
|||||
|
EBIT Margin (%)
|
-33,463.21
|
--
|
-13,598.75
|
-8,136.27
|
--
|
--
|
|||||
|
Net Margin (%)
|
-34,088.15
|
--
|
-21,485.29
|
-1,188.70
|
--
|
--
|
|||||
|
Cash Profit Margin (%)
|
--
|
--
|
--
|
--
|
--
|
--
|
Growth Ratios |
Dec-23 | Dec-22 | Dec-21 | Dec-20 | Dec-19 | Dec-18 | Dec-17 | Dec-16 | Dec-15 | Dec-14 | Dec-13 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Revenue Growth (%)
|
--
|
-1.00
|
--
|
--
|
--
|
--
|
|||||
|
EBIT Growth (%)
|
38.93
|
-39.99
|
-67.14
|
-19.47
|
-168.38
|
--
|
|||||
|
Net Profit Growth (%)
|
35.24
|
-91.23
|
-171.50
|
53.39
|
--
|
--
|
|||||
|
EPS Growth (%)
|
0.66
|
-0.36
|
-0.86
|
0.78
|
--
|
--
|
|||||
|
Book Value Growth (%)
|
--
|
--
|
--
|
--
|
--
|
--
|
Valuation Ratios |
Dec-23 | Dec-22 | Dec-21 | Dec-20 | Dec-19 | Dec-18 | Dec-17 | Dec-16 | Dec-15 | Dec-14 | Dec-13 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Price / Earnings
|
-0.02
|
-0.04
|
-0.32
|
-1.06
|
-0.17
|
--
|
|||||
|
Price / Book Value
|
0.03
|
0.07
|
0.23
|
0.17
|
-0.59
|
--
|
|||||
|
Dividend Yield (%)
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
EV/EBITDA
|
-0.31
|
-0.11
|
0.42
|
2.94
|
1.21
|
--
|
|||||
|
Close Price ($)
|
118.22
|
565.80
|
3,551.20
|
6,348.00
|
4,673.60
|
--
|
|||||
|
High Price ($)
|
676.20
|
3,790.40
|
9,200.00
|
11,454.00
|
4,756.40
|
--
|
|||||
|
Low Price ($)
|
101.25
|
469.20
|
2,645.00
|
4,236.60
|
4,512.60
|
--
|
|||||
|
Market Cap ($ Cr)
|
--
|
--
|
--
|
--
|
--
|
--
|
Solvency Ratios |
Dec-23 | Dec-22 | Dec-21 | Dec-20 | Dec-19 | Dec-18 | Dec-17 | Dec-16 | Dec-15 | Dec-14 | Dec-13 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Debt to Equity
|
0.36
|
0.31
|
0.04
|
0.04
|
-1.79
|
--
|
|||||
|
Short term debt to equity ratio
|
0.22
|
0.15
|
0.00
|
0.00
|
-0.01
|
--
|
|||||
|
Current Ratio
|
0.18
|
0.24
|
2.14
|
25.44
|
3.01
|
0.71
|
|||||
|
Quick Ratio
|
0.14
|
0.23
|
2.34
|
--
|
--
|
--
|
|||||
|
Interest Coverage
|
-53.55
|
-215.85
|
-33.09
|
-19.80
|
-18.24
|
--
|
Operating Efficiency Ratios |
Dec-23 | Dec-22 | Dec-21 | Dec-20 | Dec-19 | Dec-18 | Dec-17 | Dec-16 | Dec-15 | Dec-14 | Dec-13 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Debtors to sales (%)
|
--
|
--
|
1,193.73
|
48.86
|
--
|
--
|
|||||
|
Asset Turnover
|
0.00
|
--
|
0.00
|
0.01
|
--
|
--
|
|||||
|
Receivable days
|
1,412.35
|
--
|
2,269.28
|
178.47
|
--
|
--
|
|||||
|
Inventory Days
|
102.56
|
-324.51
|
-15,083.73
|
--
|
--
|
--
|
|||||
|
Payable days
|
1,897.46
|
2,041.11
|
18,946.66
|
5,316.02
|
--
|
--
|
|||||
|
Cash Conversion Cycle
|
-382.54
|
--
|
-31,761.12
|
--
|
--
|
--
|