Market cap
$0 Mln
Revenue (TTM)
$0 Mln
P/E Ratio
--
P/B Ratio
0
Div. Yield
0 %
Income Statement ($ Mln) |
TTM | Dec-22 | Dec-21 | Dec-20 | Dec-19 | Dec-18 | Dec-17 | Dec-16 | Dec-15 | Dec-14 | Dec-13 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Operating Revenue
|
--
|
--
|
1.10
|
0.98
|
--
|
--
|
|||||
|
Cost of Revenue
|
--
|
--
|
2.36
|
0.06
|
1.32
|
--
|
|||||
|
Gross Profit
|
--
|
--
|
-1.25
|
0.98
|
-1.32
|
--
|
|||||
|
Operating Expenses
|
--
|
--
|
86.41
|
79.85
|
86.66
|
60.68
|
|||||
|
Operating Profit (EBIT)
|
--
|
--
|
-87.67
|
-78.87
|
-86.66
|
-60.68
|
|||||
|
Other Income
|
--
|
--
|
--
|
0.06
|
1.31
|
--
|
|||||
|
Profit before Tax
|
--
|
--
|
-90.29
|
-81.62
|
-86.33
|
-61.74
|
|||||
|
Provision for Tax
|
--
|
--
|
2.98
|
-1.82
|
-1.32
|
-0.06
|
|||||
|
Profit after Tax (Net Income)
|
--
|
--
|
-90.29
|
-79.80
|
-85.01
|
-61.74
|
|||||
|
Minority Interest
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Consolidated Profit
|
--
|
--
|
-90.29
|
-81.62
|
-86.33
|
-61.74
|
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
|
--
|
--
|
10.61
|
20.50
|
48.88
|
58.20
|
|||||
|
Minority Interest
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Non-Current Liabilities
|
--
|
--
|
9.85
|
22.19
|
23.05
|
15.83
|
|||||
|
Current Liabilities
|
--
|
--
|
29.68
|
16.66
|
10.38
|
11.30
|
|||||
|
Total Liabilities
|
--
|
--
|
50.14
|
59.34
|
82.31
|
85.33
|
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
|
--
|
--
|
7.83
|
13.12
|
9.03
|
9.08
|
|||||
|
Current Assets
|
--
|
--
|
42.31
|
48.72
|
73.28
|
76.24
|
|||||
|
Total Assets
|
--
|
--
|
50.14
|
59.34
|
82.31
|
85.33
|
|||||
|
Total Debt*
|
--
|
--
|
21.69
|
21.01
|
20.46
|
14.92
|
|||||
|
Net Current Assets
|
--
|
--
|
12.63
|
32.06
|
62.90
|
64.94
|
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
|
--
|
--
|
-77.09
|
-61.52
|
-75.80
|
-46.32
|
|||||
|
Cash Flow from Investing Activities
|
--
|
--
|
-0.69
|
-4.02
|
-3.59
|
-3.00
|
|||||
|
Cash from Financing Activities
|
--
|
--
|
70.04
|
40.40
|
74.64
|
98.91
|
|||||
|
Net Cash Inflow / Outflow
|
--
|
--
|
--
|
-25.14
|
-4.74
|
--
|
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 ($)
|
--
|
--
|
-2.12
|
-2.22
|
-2.82
|
-2.10
|
|||||
|
Cash EPS ($)
|
--
|
--
|
-2.06
|
-2.17
|
-2.78
|
-2.07
|
|||||
|
Adjusted Book Value ($)
|
--
|
--
|
0.25
|
0.57
|
1.62
|
1.98
|
|||||
|
Dividend per Share ($)
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Cash Flow per Share ($)
|
--
|
--
|
-1.81
|
-1.71
|
-2.51
|
-1.58
|
|||||
|
Free Cash Flow per Share ($)
|
--
|
--
|
-1.84
|
-1.82
|
-2.63
|
-1.68
|
Profitability Ratios |
TTM | Dec-22 | Dec-21 | Dec-20 | Dec-19 | Dec-18 | Dec-17 | Dec-16 | Dec-15 | Dec-14 | Dec-13 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
ROCE (%)
|
--
|
--
|
-244.66
|
-143.98
|
-119.35
|
-278.43
|
|||||
|
ROE (%)
|
--
|
--
|
-580.57
|
-230.03
|
-158.79
|
-850.70
|
|||||
|
ROA (%)
|
--
|
--
|
-164.94
|
-112.67
|
-101.43
|
-106.39
|
|||||
|
EBIT Margin (%)
|
--
|
--
|
-7,940.85
|
-8,089.64
|
--
|
--
|
|||||
|
Net Margin (%)
|
--
|
--
|
-8,178.26
|
-7,739.67
|
-6,509.42
|
--
|
|||||
|
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 (%)
|
--
|
--
|
0.13
|
--
|
--
|
--
|
|||||
|
EBIT Growth (%)
|
--
|
--
|
-11.15
|
8.98
|
-44.87
|
-121.44
|
|||||
|
Net Profit Growth (%)
|
--
|
--
|
-13.15
|
6.14
|
-37.69
|
-124.04
|
|||||
|
EPS Growth (%)
|
--
|
--
|
0.04
|
0.21
|
-0.34
|
-0.71
|
|||||
|
Book Value Growth (%)
|
--
|
--
|
--
|
--
|
--
|
--
|
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
|
--
|
--
|
-1.13
|
-4.10
|
-1.78
|
--
|
|||||
|
Price / Book Value
|
0.00
|
--
|
9.60
|
15.98
|
3.10
|
--
|
|||||
|
Dividend Yield (%)
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
EV/EBITDA
|
0.20
|
--
|
-1.00
|
-3.92
|
-1.18
|
--
|
|||||
|
Close Price ($)
|
0.00
|
0.00
|
2.39
|
9.10
|
5.02
|
--
|
|||||
|
High Price ($)
|
0.03
|
2.73
|
20.50
|
11.89
|
19.00
|
--
|
|||||
|
Low Price ($)
|
--
|
0.00
|
2.37
|
2.82
|
4.61
|
--
|
|||||
|
Market Cap ($ Cr)
|
0.00
|
--
|
--
|
--
|
--
|
--
|
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
|
--
|
--
|
2.05
|
1.03
|
0.42
|
0.26
|
|||||
|
Short term debt to equity ratio
|
--
|
--
|
1.52
|
0.13
|
0.00
|
0.00
|
|||||
|
Current Ratio
|
--
|
--
|
1.43
|
2.92
|
7.06
|
6.75
|
|||||
|
Quick Ratio
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Interest Coverage
|
--
|
--
|
-30.89
|
-28.15
|
-88.70
|
-59.52
|
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 (%)
|
--
|
--
|
84.60
|
--
|
--
|
--
|
|||||
|
Asset Turnover
|
--
|
--
|
0.02
|
0.01
|
--
|
--
|
|||||
|
Receivable days
|
--
|
--
|
309.01
|
--
|
--
|
--
|
|||||
|
Inventory Days
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Payable days
|
--
|
--
|
856.51
|
24,163.13
|
756.27
|
--
|
|||||
|
Cash Conversion Cycle
|
--
|
--
|
--
|
--
|
--
|
--
|