Market cap
$0 Mln
Revenue (TTM)
$0 Mln
P/E Ratio
--
P/B Ratio
2.4
Div. Yield
0 %
Income Statement ($ Mln) |
TTM | Dec-22 | Dec-21 | Dec-20 | Dec-19 | Dec-18 | Dec-17 | Dec-16 | Dec-15 | Dec-14 | Dec-13 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Operating Revenue
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Cost of Revenue
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Gross Profit
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Operating Expenses
|
8.50
|
11.71
|
27.63
|
10.16
|
2.69
|
0.69
|
|||||
|
Operating Profit (EBIT)
|
-8.50
|
-11.71
|
-27.63
|
-10.16
|
-2.69
|
-0.69
|
|||||
|
Other Income
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Profit before Tax
|
-8.50
|
-11.71
|
-26.95
|
-10.86
|
-2.69
|
-0.69
|
|||||
|
Provision for Tax
|
-0.11
|
-0.11
|
-1.46
|
0.71
|
0.00
|
--
|
|||||
|
Profit after Tax (Net Income)
|
-7.98
|
-11.61
|
-25.50
|
-11.57
|
-2.69
|
-0.69
|
|||||
|
Minority Interest
|
0.54
|
0.11
|
--
|
--
|
--
|
--
|
|||||
|
Consolidated Profit
|
-8.86
|
-11.61
|
-26.95
|
-10.86
|
-2.69
|
-0.69
|
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
|
-9.45
|
-7.06
|
4.02
|
-1.83
|
-0.08
|
-0.01
|
|||||
|
Minority Interest
|
0.54
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Non-Current Liabilities
|
--
|
--
|
--
|
2.28
|
--
|
--
|
|||||
|
Current Liabilities
|
11.00
|
7.45
|
4.17
|
3.81
|
0.85
|
0.14
|
|||||
|
Total Liabilities
|
11.00
|
0.39
|
8.19
|
1.97
|
0.77
|
0.13
|
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
|
0.00
|
0.00
|
0.00
|
0.00
|
0.00
|
--
|
|||||
|
Current Assets
|
0.50
|
0.39
|
8.18
|
1.97
|
0.77
|
0.13
|
|||||
|
Total Assets
|
11.50
|
0.39
|
8.19
|
1.97
|
0.77
|
0.13
|
|||||
|
Total Debt*
|
--
|
--
|
--
|
2.28
|
--
|
--
|
|||||
|
Net Current Assets
|
-10.51
|
-7.06
|
4.01
|
-1.83
|
-0.09
|
-0.01
|
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
|
--
|
-8.13
|
-11.42
|
-2.53
|
-2.12
|
-0.75
|
|||||
|
Cash Flow from Investing Activities
|
--
|
0.00
|
0.00
|
0.00
|
0.00
|
0.00
|
|||||
|
Cash from Financing Activities
|
--
|
0.24
|
17.56
|
4.35
|
2.18
|
0.60
|
|||||
|
Net Cash Inflow / Outflow
|
--
|
--
|
--
|
--
|
--
|
--
|
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 ($)
|
--
|
-0.55
|
-1.21
|
-0.77
|
-0.18
|
-0.05
|
|||||
|
Cash EPS ($)
|
--
|
-0.55
|
-1.21
|
-0.77
|
-0.18
|
-0.05
|
|||||
|
Adjusted Book Value ($)
|
--
|
--
|
0.19
|
--
|
--
|
--
|
|||||
|
Dividend per Share ($)
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Cash Flow per Share ($)
|
--
|
-0.39
|
-0.54
|
-0.17
|
-0.14
|
-0.05
|
|||||
|
Free Cash Flow per Share ($)
|
--
|
-0.39
|
-0.54
|
-0.17
|
-0.14
|
-0.05
|
Profitability Ratios |
TTM | Dec-22 | Dec-21 | Dec-20 | Dec-19 | Dec-18 | Dec-17 | Dec-16 | Dec-15 | Dec-14 | Dec-13 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
ROCE (%)
|
--
|
762.62
|
-1,140.84
|
-6,259.39
|
6,100.70
|
-1,425.20
|
|||||
|
ROE (%)
|
--
|
762.62
|
-2,332.57
|
1,208.80
|
6,100.70
|
-1,425.20
|
|||||
|
ROA (%)
|
-86.03
|
-270.63
|
-501.83
|
-842.67
|
-594.91
|
-397.08
|
|||||
|
EBIT Margin (%)
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Net Margin (%)
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
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 (%)
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
EBIT Growth (%)
|
51.84
|
57.61
|
-172.11
|
-277.55
|
-292.14
|
-73.53
|
|||||
|
Net Profit Growth (%)
|
58.13
|
54.47
|
-120.40
|
-330.07
|
-292.14
|
--
|
|||||
|
EPS Growth (%)
|
--
|
0.54
|
-0.56
|
-3.30
|
-2.92
|
--
|
|||||
|
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
|
--
|
-0.18
|
-1.35
|
-19.21
|
--
|
--
|
|||||
|
Price / Book Value
|
2.42
|
-0.29
|
8.58
|
-121.36
|
--
|
--
|
|||||
|
Dividend Yield (%)
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
EV/EBITDA
|
0.12
|
-0.17
|
-0.96
|
-21.93
|
--
|
--
|
|||||
|
Close Price ($)
|
0.05
|
0.10
|
1.64
|
14.84
|
--
|
--
|
|||||
|
High Price ($)
|
0.58
|
1.79
|
19.95
|
47.86
|
--
|
--
|
|||||
|
Low Price ($)
|
0.04
|
0.06
|
1.58
|
5.34
|
--
|
--
|
|||||
|
Market Cap ($ Cr)
|
0.02
|
--
|
--
|
--
|
--
|
--
|
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
|
--
|
--
|
--
|
-1.25
|
--
|
--
|
|||||
|
Short term debt to equity ratio
|
--
|
--
|
--
|
-1.25
|
--
|
--
|
|||||
|
Current Ratio
|
0.05
|
0.05
|
1.96
|
0.52
|
0.90
|
0.96
|
|||||
|
Quick Ratio
|
0.05
|
--
|
--
|
--
|
0.04
|
--
|
|||||
|
Interest Coverage
|
--
|
--
|
-35.67
|
-14.38
|
--
|
--
|
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 (%)
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Asset Turnover
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Receivable days
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Inventory Days
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Payable days
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Cash Conversion Cycle
|
--
|
--
|
--
|
--
|
--
|
--
|