Market cap
$55 Mln
Revenue (TTM)
$0 Mln
P/E Ratio
--
P/B Ratio
1.2
Div. Yield
0 %
Income Statement ($ Mln) |
TTM | Dec-21 | Dec-20 | Dec-19 | Dec-18 | Dec-17 | Dec-16 | Dec-15 | Dec-14 | Dec-13 | Dec-12 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Operating Revenue
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Cost of Revenue
|
--
|
--
|
0.80
|
--
|
--
|
--
|
|||||
|
Gross Profit
|
--
|
--
|
-0.80
|
--
|
--
|
--
|
|||||
|
Operating Expenses
|
44.09
|
18.63
|
0.80
|
0.00
|
--
|
--
|
|||||
|
Operating Profit (EBIT)
|
-38.08
|
-18.63
|
-3.23
|
0.00
|
--
|
--
|
|||||
|
Other Income
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Profit before Tax
|
-18.59
|
-14.10
|
-0.78
|
0.00
|
--
|
--
|
|||||
|
Provision for Tax
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Profit after Tax (Net Income)
|
-18.59
|
-14.10
|
-0.78
|
0.00
|
--
|
--
|
|||||
|
Minority Interest
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Consolidated Profit
|
-13.19
|
-14.10
|
-0.78
|
-1.66
|
--
|
--
|
Liabilities ($ Mln) |
TTM | Dec-21 | Dec-20 | Dec-19 | Dec-18 | Dec-17 | Dec-16 | Dec-15 | Dec-14 | Dec-13 | Dec-12 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Shareholder's Funds
|
42.71
|
0.05
|
86.11
|
0.02
|
0.00
|
--
|
|||||
|
Minority Interest
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Non-Current Liabilities
|
6.60
|
0.02
|
0.50
|
--
|
--
|
--
|
|||||
|
Current Liabilities
|
8.43
|
0.00
|
0.86
|
0.00
|
0.00
|
--
|
|||||
|
Total Liabilities
|
66.18
|
0.08
|
86.97
|
0.02
|
--
|
--
|
Cashflow ($ Mln) |
TTM | Dec-21 | Dec-20 | Dec-19 | Dec-18 | Dec-17 | Dec-16 | Dec-15 | Dec-14 | Dec-13 | Dec-12 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Cash From Operating Activities
|
--
|
-15.56
|
-0.47
|
0.00
|
--
|
--
|
|||||
|
Cash Flow from Investing Activities
|
--
|
-0.02
|
-86.23
|
-0.02
|
--
|
--
|
|||||
|
Cash from Financing Activities
|
--
|
88.99
|
87.36
|
0.03
|
--
|
--
|
|||||
|
Net Cash Inflow / Outflow
|
--
|
--
|
0.66
|
--
|
--
|
--
|
Financials Ratios |
TTM | Dec-21 | Dec-20 | Dec-19 | Dec-18 | Dec-17 | Dec-16 | Dec-15 | Dec-14 | Dec-13 | Dec-12 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Adjusted EPS ($)
|
--
|
-1.36
|
-1.41
|
-0.20
|
--
|
--
|
|||||
|
Cash EPS ($)
|
--
|
--
|
-1.41
|
-0.19
|
--
|
--
|
|||||
|
Adjusted Book Value ($)
|
--
|
--
|
0.01
|
21.53
|
--
|
--
|
|||||
|
Dividend per Share ($)
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Cash Flow per Share ($)
|
--
|
--
|
-1.56
|
-0.12
|
--
|
--
|
|||||
|
Free Cash Flow per Share ($)
|
--
|
--
|
-1.56
|
-0.12
|
--
|
--
|
Profitability Ratios |
TTM | Dec-21 | Dec-20 | Dec-19 | Dec-18 | Dec-17 | Dec-16 | Dec-15 | Dec-14 | Dec-13 | Dec-12 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
ROCE (%)
|
--
|
--
|
-32.54
|
-1.80
|
-5.05
|
--
|
|||||
|
ROE (%)
|
--
|
-35.94
|
-32.73
|
-1.81
|
-5.05
|
--
|
|||||
|
ROA (%)
|
--
|
-23.55
|
-32.40
|
-1.80
|
-2.09
|
--
|
|||||
|
EBIT Margin (%)
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Net Margin (%)
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Cash Profit Margin (%)
|
--
|
--
|
--
|
--
|
--
|
--
|
Growth Ratios |
TTM | Dec-21 | Dec-20 | Dec-19 | Dec-18 | Dec-17 | Dec-16 | Dec-15 | Dec-14 | Dec-13 | Dec-12 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Revenue Growth (%)
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
EBIT Growth (%)
|
--
|
-143.77
|
-1,676.52
|
-154,123.27
|
--
|
--
|
|||||
|
Net Profit Growth (%)
|
--
|
-74.25
|
-1,706.04
|
-150,048.08
|
--
|
--
|
|||||
|
EPS Growth (%)
|
--
|
-4.45
|
-6.22
|
--
|
--
|
--
|
|||||
|
Book Value Growth (%)
|
--
|
-52.97
|
--
|
--
|
--
|
--
|
Valuation Ratios |
TTM | Dec-21 | Dec-20 | Dec-19 | Dec-18 | Dec-17 | Dec-16 | Dec-15 | Dec-14 | Dec-13 | Dec-12 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Price / Earnings
|
--
|
--
|
-5.46
|
-52.26
|
--
|
--
|
|||||
|
Price / Book Value
|
--
|
1.23
|
1,438.07
|
0.47
|
--
|
--
|
|||||
|
Dividend Yield (%)
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
EV/EBITDA
|
--
|
-0.18
|
-5.45
|
58.45
|
--
|
--
|
|||||
|
Close Price ($)
|
--
|
2.52
|
7.70
|
10.20
|
--
|
--
|
|||||
|
High Price ($)
|
--
|
9.74
|
11.12
|
11.37
|
--
|
--
|
|||||
|
Low Price ($)
|
--
|
1.34
|
6.85
|
9.58
|
--
|
--
|
|||||
|
Market Cap ($ Cr)
|
--
|
55.26
|
--
|
--
|
--
|
--
|
Solvency Ratios |
TTM | Dec-21 | Dec-20 | Dec-19 | Dec-18 | Dec-17 | Dec-16 | Dec-15 | Dec-14 | Dec-13 | Dec-12 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Debt to Equity
|
--
|
--
|
--
|
0.01
|
--
|
--
|
|||||
|
Short term debt to equity ratio
|
--
|
0.01
|
--
|
0.01
|
--
|
--
|
|||||
|
Current Ratio
|
--
|
6.60
|
19.97
|
0.83
|
10.39
|
--
|
|||||
|
Quick Ratio
|
--
|
6.60
|
--
|
--
|
--
|
--
|
|||||
|
Interest Coverage
|
--
|
-60.76
|
-97.58
|
--
|
--
|
--
|
Operating Efficiency Ratios |
TTM | Dec-21 | Dec-20 | Dec-19 | Dec-18 | Dec-17 | Dec-16 | Dec-15 | Dec-14 | Dec-13 | Dec-12 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Debtors to sales (%)
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Asset Turnover
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Receivable days
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Inventory Days
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Payable days
|
--
|
--
|
--
|
162.77
|
--
|
--
|
|||||
|
Cash Conversion Cycle
|
--
|
--
|
--
|
--
|
--
|
--
|