Market cap
$186 Mln
Revenue (TTM)
$45 Mln
P/E Ratio
--
P/B Ratio
1.4
Div. Yield
0 %
Income Statement ($ Mln) |
TTM | Dec-20 | Dec-19 | Dec-18 | Dec-17 | Dec-16 | Dec-15 | Dec-14 | Dec-13 | Dec-12 | Dec-11 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Operating Revenue
|
45.15
|
-3.95
|
--
|
--
|
--
|
--
|
|||||
|
Cost of Revenue
|
0.02
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Gross Profit
|
23.74
|
3.95
|
--
|
--
|
--
|
--
|
|||||
|
Operating Expenses
|
27.89
|
3.95
|
--
|
--
|
--
|
--
|
|||||
|
Operating Profit (EBIT)
|
-8.10
|
-3.95
|
-0.95
|
--
|
--
|
--
|
|||||
|
Other Income
|
52.17
|
1.02
|
--
|
--
|
--
|
--
|
|||||
|
Profit before Tax
|
34.28
|
-2.93
|
0.92
|
--
|
--
|
--
|
|||||
|
Provision for Tax
|
6.71
|
0.27
|
0.67
|
--
|
--
|
--
|
|||||
|
Profit after Tax (Net Income)
|
27.36
|
-3.20
|
0.36
|
--
|
--
|
--
|
|||||
|
Minority Interest
|
0.21
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Consolidated Profit
|
-4.66
|
-3.76
|
0.35
|
--
|
--
|
--
|
Liabilities ($ Mln) |
TTM | Dec-20 | Dec-19 | Dec-18 | Dec-17 | Dec-16 | Dec-15 | Dec-14 | Dec-13 | Dec-12 | Dec-11 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Shareholder's Funds
|
613.09
|
166.37
|
175.43
|
--
|
--
|
--
|
|||||
|
Minority Interest
|
0.21
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Non-Current Liabilities
|
34.86
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Current Liabilities
|
115.88
|
2.56
|
0.34
|
--
|
--
|
--
|
|||||
|
Total Liabilities
|
1,035.98
|
168.93
|
175.77
|
--
|
--
|
--
|
Cashflow ($ Mln) |
TTM | Dec-20 | Dec-19 | Dec-18 | Dec-17 | Dec-16 | Dec-15 | Dec-14 | Dec-13 | Dec-12 | Dec-11 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Cash From Operating Activities
|
--
|
-2.06
|
-1.77
|
--
|
--
|
--
|
|||||
|
Cash Flow from Investing Activities
|
--
|
6.63
|
-206.55
|
--
|
--
|
--
|
|||||
|
Cash from Financing Activities
|
--
|
-5.67
|
210.21
|
--
|
--
|
--
|
|||||
|
Net Cash Inflow / Outflow
|
--
|
-1.10
|
--
|
--
|
--
|
--
|
Financials Ratios |
TTM | Dec-20 | Dec-19 | Dec-18 | Dec-17 | Dec-16 | Dec-15 | Dec-14 | Dec-13 | Dec-12 | Dec-11 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Adjusted EPS ($)
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Cash EPS ($)
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Adjusted Book Value ($)
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Dividend per Share ($)
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Cash Flow per Share ($)
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Free Cash Flow per Share ($)
|
--
|
--
|
--
|
--
|
--
|
--
|
Profitability Ratios |
TTM | Dec-20 | Dec-19 | Dec-18 | Dec-17 | Dec-16 | Dec-15 | Dec-14 | Dec-13 | Dec-12 | Dec-11 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
ROCE (%)
|
--
|
-1.87
|
--
|
--
|
--
|
--
|
|||||
|
ROE (%)
|
-9,773.82
|
-1.87
|
--
|
--
|
--
|
--
|
|||||
|
ROA (%)
|
4.58
|
-1.86
|
--
|
--
|
--
|
--
|
|||||
|
EBIT Margin (%)
|
97.68
|
74.11
|
--
|
--
|
--
|
--
|
|||||
|
Net Margin (%)
|
28.11
|
109.26
|
--
|
--
|
--
|
--
|
|||||
|
Cash Profit Margin (%)
|
0.02
|
--
|
--
|
--
|
--
|
--
|
Growth Ratios |
TTM | Dec-20 | Dec-19 | Dec-18 | Dec-17 | Dec-16 | Dec-15 | Dec-14 | Dec-13 | Dec-12 | Dec-11 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Revenue Growth (%)
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
EBIT Growth (%)
|
3,375.49
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Net Profit Growth (%)
|
5,929.40
|
-987.26
|
--
|
--
|
--
|
--
|
|||||
|
EPS Growth (%)
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Book Value Growth (%)
|
--
|
--
|
--
|
--
|
--
|
--
|
Valuation Ratios |
TTM | Dec-20 | Dec-19 | Dec-18 | Dec-17 | Dec-16 | Dec-15 | Dec-14 | Dec-13 | Dec-12 | Dec-11 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Price / Earnings
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Price / Book Value
|
1.42
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Dividend Yield (%)
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
EV/EBITDA
|
--
|
57.59
|
--
|
--
|
--
|
--
|
|||||
|
Close Price ($)
|
132.50
|
10.95
|
9.95
|
--
|
--
|
--
|
|||||
|
High Price ($)
|
182.10
|
12.12
|
10.00
|
--
|
--
|
--
|
|||||
|
Low Price ($)
|
8.65
|
9.60
|
9.68
|
--
|
--
|
--
|
|||||
|
Market Cap ($ Cr)
|
185.84
|
--
|
--
|
--
|
--
|
--
|
Solvency Ratios |
TTM | Dec-20 | Dec-19 | Dec-18 | Dec-17 | Dec-16 | Dec-15 | Dec-14 | Dec-13 | Dec-12 | Dec-11 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Debt to Equity
|
--
|
0.00
|
--
|
--
|
--
|
--
|
|||||
|
Short term debt to equity ratio
|
0.09
|
0.00
|
0.00
|
--
|
--
|
--
|
|||||
|
Current Ratio
|
1.12
|
0.21
|
5.12
|
--
|
--
|
--
|
|||||
|
Quick Ratio
|
1.09
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Interest Coverage
|
5.21
|
--
|
--
|
--
|
--
|
--
|
Operating Efficiency Ratios |
TTM | Dec-20 | Dec-19 | Dec-18 | Dec-17 | Dec-16 | Dec-15 | Dec-14 | Dec-13 | Dec-12 | Dec-11 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Debtors to sales (%)
|
112.84
|
-0.04
|
--
|
--
|
--
|
--
|
|||||
|
Asset Turnover
|
0.08
|
-0.02
|
--
|
--
|
--
|
--
|
|||||
|
Receivable days
|
--
|
-0.15
|
--
|
--
|
--
|
--
|
|||||
|
Inventory Days
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Payable days
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Cash Conversion Cycle
|
--
|
--
|
--
|
--
|
--
|
--
|