Market cap
$4 Mln
Revenue (TTM)
$0 Mln
P/E Ratio
0.1
P/B Ratio
0.8
Div. Yield
0 %
Income Statement ($ Mln) |
TTM | Dec-23 | Dec-22 | Dec-21 | Dec-20 | Dec-19 | Dec-18 | Dec-17 | Dec-13 | Dec-12 | Dec-11 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Operating Revenue
|
0.25
|
0.26
|
0.39
|
0.44
|
0.23
|
0.18
|
|||||
|
Cost of Revenue
|
0.01
|
0.06
|
0.16
|
0.14
|
0.04
|
0.14
|
|||||
|
Gross Profit
|
0.24
|
0.21
|
0.24
|
0.30
|
0.19
|
0.03
|
|||||
|
Operating Expenses
|
8.13
|
7.75
|
6.06
|
5.01
|
1.54
|
1.96
|
|||||
|
Operating Profit (EBIT)
|
-7.93
|
-7.58
|
-5.82
|
-4.70
|
-1.35
|
-1.93
|
|||||
|
Other Income
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Profit before Tax
|
-7.33
|
-7.26
|
-5.78
|
-4.87
|
-1.61
|
-1.99
|
|||||
|
Provision for Tax
|
-108.32
|
-0.03
|
-0.09
|
-0.04
|
0.19
|
0.02
|
|||||
|
Profit after Tax (Net Income)
|
-6.54
|
-6.52
|
-5.68
|
-4.83
|
-1.79
|
-2.01
|
|||||
|
Minority Interest
|
0.73
|
0.74
|
0.04
|
0.04
|
-0.03
|
-0.02
|
|||||
|
Consolidated Profit
|
--
|
--
|
-5.74
|
-4.82
|
-1.59
|
-1.97
|
Liabilities ($ Mln) |
TTM | Dec-23 | Dec-22 | Dec-21 | Dec-20 | Dec-19 | Dec-18 | Dec-17 | Dec-13 | Dec-12 | Dec-11 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Shareholder's Funds
|
6.48
|
6.48
|
5.85
|
6.48
|
-0.44
|
-0.38
|
|||||
|
Minority Interest
|
0.73
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Non-Current Liabilities
|
0.01
|
0.01
|
0.04
|
0.25
|
0.37
|
0.44
|
|||||
|
Current Liabilities
|
0.78
|
0.78
|
0.71
|
0.93
|
0.79
|
0.62
|
|||||
|
Total Liabilities
|
8.02
|
7.24
|
6.49
|
7.60
|
0.69
|
0.66
|
Assets ($ Mln) |
TTM | Dec-23 | Dec-22 | Dec-21 | Dec-20 | Dec-19 | Dec-18 | Dec-17 | Dec-13 | Dec-12 | Dec-11 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Non-Current Assets
|
1.78
|
1.78
|
0.22
|
0.37
|
0.19
|
0.24
|
|||||
|
Current Assets
|
5.47
|
5.47
|
6.27
|
7.23
|
0.50
|
0.42
|
|||||
|
Total Assets
|
12.71
|
7.24
|
6.49
|
7.60
|
0.69
|
0.66
|
|||||
|
Total Debt*
|
0.05
|
0.05
|
0.11
|
0.14
|
0.29
|
0.36
|
|||||
|
Net Current Assets
|
--
|
4.69
|
5.56
|
6.30
|
-0.29
|
-0.20
|
Cashflow ($ Mln) |
TTM | Dec-23 | Dec-22 | Dec-21 | Dec-20 | Dec-19 | Dec-18 | Dec-17 | Dec-13 | Dec-12 | Dec-11 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Cash From Operating Activities
|
--
|
-3.23
|
-5.10
|
-4.10
|
-0.80
|
-1.24
|
|||||
|
Cash Flow from Investing Activities
|
--
|
--
|
-0.05
|
-0.08
|
0.01
|
-0.08
|
|||||
|
Cash from Financing Activities
|
--
|
3.47
|
4.09
|
10.73
|
0.74
|
1.18
|
|||||
|
Net Cash Inflow / Outflow
|
--
|
--
|
--
|
--
|
--
|
--
|
Financials Ratios |
TTM | Dec-23 | Dec-22 | Dec-21 | Dec-20 | Dec-19 | Dec-18 | Dec-17 | 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-23 | Dec-22 | Dec-21 | Dec-20 | Dec-19 | Dec-18 | Dec-17 | Dec-13 | Dec-12 | Dec-11 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
ROCE (%)
|
--
|
-104.52
|
-90.42
|
-149.16
|
2,137.88
|
-1,559.30
|
|||||
|
ROE (%)
|
-105.06
|
-105.83
|
-92.22
|
-159.71
|
438.92
|
2,474.62
|
|||||
|
ROA (%)
|
-69.40
|
-94.97
|
-80.70
|
-116.57
|
-265.25
|
-264.43
|
|||||
|
EBIT Margin (%)
|
-1,977.27
|
-2,569.53
|
-1,477.05
|
-1,073.54
|
-580.93
|
-1,098.44
|
|||||
|
Net Margin (%)
|
-2,635.26
|
-2,475.81
|
-1,442.86
|
-1,102.14
|
-772.16
|
-1,145.94
|
|||||
|
Cash Profit Margin (%)
|
-0.31
|
--
|
--
|
--
|
--
|
--
|
Growth Ratios |
TTM | Dec-23 | Dec-22 | Dec-21 | Dec-20 | Dec-19 | Dec-18 | Dec-17 | Dec-13 | Dec-12 | Dec-11 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Revenue Growth (%)
|
-41.91
|
-0.33
|
-0.10
|
0.89
|
0.32
|
-0.59
|
|||||
|
EBIT Growth (%)
|
21.05
|
-16.32
|
-23.73
|
-248.59
|
30.13
|
-272.37
|
|||||
|
Net Profit Growth (%)
|
94.92
|
-14.73
|
-17.73
|
-169.24
|
10.98
|
-464.55
|
|||||
|
EPS Growth (%)
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Book Value Growth (%)
|
--
|
--
|
--
|
--
|
--
|
--
|
Valuation Ratios |
TTM | Dec-23 | Dec-22 | Dec-21 | Dec-20 | Dec-19 | Dec-18 | Dec-17 | Dec-13 | Dec-12 | Dec-11 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Price / Earnings
|
0.07
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Price / Book Value
|
0.79
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Dividend Yield (%)
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
EV/EBITDA
|
-0.25
|
0.65
|
0.97
|
1.38
|
-0.03
|
-0.04
|
|||||
|
Close Price ($)
|
1.29
|
2.00
|
5.29
|
28.07
|
60.27
|
58.80
|
|||||
|
High Price ($)
|
16.52
|
16.52
|
56.00
|
210.70
|
171.50
|
147.00
|
|||||
|
Low Price ($)
|
1.15
|
1.66
|
4.87
|
25.69
|
12.25
|
6.86
|
|||||
|
Market Cap ($ Cr)
|
4.17
|
--
|
--
|
--
|
--
|
--
|
Solvency Ratios |
TTM | Dec-23 | Dec-22 | Dec-21 | Dec-20 | Dec-19 | Dec-18 | Dec-17 | Dec-13 | Dec-12 | Dec-11 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Debt to Equity
|
--
|
0.01
|
0.02
|
0.02
|
-0.66
|
-0.95
|
|||||
|
Short term debt to equity ratio
|
0.01
|
0.01
|
0.01
|
0.01
|
-0.18
|
-0.16
|
|||||
|
Current Ratio
|
7.02
|
7.02
|
8.77
|
7.76
|
0.63
|
0.68
|
|||||
|
Quick Ratio
|
6.86
|
6.86
|
8.66
|
7.74
|
0.61
|
0.65
|
|||||
|
Interest Coverage
|
0.93
|
--
|
-146.22
|
-564.05
|
-6.65
|
-44.49
|
Operating Efficiency Ratios |
TTM | Dec-23 | Dec-22 | Dec-21 | Dec-20 | Dec-19 | Dec-18 | Dec-17 | Dec-13 | Dec-12 | Dec-11 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Debtors to sales (%)
|
43.63
|
41.12
|
48.88
|
39.40
|
64.86
|
36.40
|
|||||
|
Asset Turnover
|
0.03
|
0.04
|
0.06
|
0.11
|
0.34
|
0.23
|
|||||
|
Receivable days
|
--
|
208.60
|
169.29
|
134.75
|
168.77
|
207.01
|
|||||
|
Inventory Days
|
--
|
672.60
|
120.33
|
52.34
|
137.41
|
68.71
|
|||||
|
Payable days
|
--
|
1,533.58
|
1,106.47
|
997.72
|
1,847.86
|
546.32
|
|||||
|
Cash Conversion Cycle
|
--
|
-652.38
|
-816.86
|
-810.63
|
-1,541.69
|
-270.60
|