Market cap
$137 Mln
Revenue (TTM)
$132 Mln
P/E Ratio
--
P/B Ratio
0.9
Div. Yield
0 %
Income Statement ($ Mln) |
TTM | Dec-21 | Dec-20 | Dec-19 | Dec-18 | Dec-17 | Dec-16 | Dec-15 | Dec-14 | Dec-13 | Dec-12 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Operating Revenue
|
131.86
|
102.30
|
-34.23
|
--
|
--
|
--
|
|||||
|
Cost of Revenue
|
102.99
|
102.99
|
--
|
--
|
--
|
--
|
|||||
|
Gross Profit
|
-11.59
|
1.91
|
--
|
--
|
--
|
--
|
|||||
|
Operating Expenses
|
132.72
|
119.02
|
0.57
|
0.00
|
--
|
--
|
|||||
|
Operating Profit (EBIT)
|
-232.16
|
-197.71
|
-578,277.00
|
--
|
--
|
--
|
|||||
|
Other Income
|
17.95
|
--
|
15.06
|
--
|
--
|
--
|
|||||
|
Profit before Tax
|
-147.15
|
-216.46
|
-0.57
|
0.00
|
--
|
--
|
|||||
|
Provision for Tax
|
--
|
--
|
-0.08
|
0.04
|
-0.13
|
--
|
|||||
|
Profit after Tax (Net Income)
|
-147.15
|
-216.46
|
-0.57
|
0.00
|
--
|
--
|
|||||
|
Minority Interest
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Consolidated Profit
|
-147.15
|
-216.46
|
-120.10
|
-57.23
|
-49.37
|
--
|
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
|
157.64
|
186.39
|
220.62
|
0.00
|
--
|
--
|
|||||
|
Minority Interest
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Non-Current Liabilities
|
129.45
|
0.12
|
37.64
|
--
|
--
|
--
|
|||||
|
Current Liabilities
|
8.42
|
0.01
|
--
|
57.95
|
42.57
|
--
|
|||||
|
Total Liabilities
|
303.93
|
313.42
|
230.54
|
0.01
|
--
|
--
|
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
|
--
|
-95.12
|
-0.66
|
-30.74
|
-28.21
|
--
|
|||||
|
Cash Flow from Investing Activities
|
--
|
-64.77
|
1.81
|
-63.29
|
-3.76
|
--
|
|||||
|
Cash from Financing Activities
|
--
|
273.52
|
230.99
|
24.11
|
87.79
|
--
|
|||||
|
Net Cash Inflow / Outflow
|
--
|
--
|
0.33
|
--
|
--
|
--
|
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 ($)
|
-1.19
|
-1.88
|
-0.06
|
--
|
--
|
--
|
|||||
|
Cash EPS ($)
|
--
|
-1.73
|
1.83
|
--
|
--
|
--
|
|||||
|
Adjusted Book Value ($)
|
--
|
1.62
|
24.51
|
--
|
--
|
--
|
|||||
|
Dividend per Share ($)
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Cash Flow per Share ($)
|
--
|
-0.83
|
-0.07
|
--
|
--
|
--
|
|||||
|
Free Cash Flow per Share ($)
|
--
|
-1.06
|
-0.07
|
--
|
--
|
--
|
Profitability Ratios |
TTM | Dec-21 | Dec-20 | Dec-19 | Dec-18 | Dec-17 | Dec-16 | Dec-15 | Dec-14 | Dec-13 | Dec-12 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
ROCE (%)
|
--
|
-106.37
|
-0.52
|
173.67
|
--
|
--
|
|||||
|
ROE (%)
|
-78.54
|
-106.37
|
-0.52
|
86.83
|
--
|
--
|
|||||
|
ROA (%)
|
-34.41
|
-79.59
|
-0.50
|
-9.46
|
--
|
--
|
|||||
|
EBIT Margin (%)
|
-111.52
|
-195.98
|
1,689,386.50
|
--
|
--
|
--
|
|||||
|
Net Margin (%)
|
-98.22
|
-211.59
|
2.98
|
--
|
--
|
--
|
|||||
|
Cash Profit Margin (%)
|
0.00
|
--
|
--
|
--
|
--
|
--
|
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 (%)
|
356.19
|
3.99
|
--
|
--
|
--
|
--
|
|||||
|
EBIT Growth (%)
|
-34.29
|
99.97
|
-59,249,692,522.95
|
100.00
|
--
|
--
|
|||||
|
Net Profit Growth (%)
|
78.80
|
-37,802.58
|
-58,413.63
|
--
|
--
|
--
|
|||||
|
EPS Growth (%)
|
98.22
|
-28.66
|
--
|
--
|
--
|
--
|
|||||
|
Book Value Growth (%)
|
-65.33
|
--
|
--
|
--
|
--
|
--
|
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
|
--
|
-1.16
|
-245.06
|
--
|
--
|
--
|
|||||
|
Price / Book Value
|
0.87
|
1.35
|
0.63
|
--
|
--
|
--
|
|||||
|
Dividend Yield (%)
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
EV/EBITDA
|
--
|
-0.71
|
--
|
--
|
--
|
--
|
|||||
|
Close Price ($)
|
1.32
|
2.19
|
15.55
|
--
|
--
|
--
|
|||||
|
High Price ($)
|
12.74
|
20.39
|
16.39
|
--
|
--
|
--
|
|||||
|
Low Price ($)
|
0.85
|
2.02
|
9.75
|
--
|
--
|
--
|
|||||
|
Market Cap ($ Cr)
|
136.94
|
--
|
--
|
--
|
--
|
--
|
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
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Short term debt to equity ratio
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Current Ratio
|
17.99
|
32.77
|
--
|
3.01
|
4.13
|
--
|
|||||
|
Quick Ratio
|
17.99
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Interest Coverage
|
-1,500.54
|
-12.55
|
-95,315.15
|
--
|
--
|
--
|
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 (%)
|
21.33
|
16.46
|
-62.31
|
--
|
--
|
--
|
|||||
|
Asset Turnover
|
0.31
|
0.38
|
-0.30
|
--
|
--
|
--
|
|||||
|
Receivable days
|
--
|
68.13
|
-233.39
|
--
|
--
|
--
|
|||||
|
Inventory Days
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Payable days
|
--
|
20.01
|
--
|
--
|
--
|
--
|
|||||
|
Cash Conversion Cycle
|
--
|
--
|
--
|
--
|
--
|
--
|