Market cap
$35 Mln
Revenue (TTM)
$60 Mln
P/E Ratio
--
P/B Ratio
0.7
Div. Yield
0 %
Income Statement ($ Mln) |
TTM | Dec-22 | Dec-21 | Dec-20 | Dec-19 | Dec-18 | Dec-17 | Dec-16 | Dec-15 | Dec-14 | Dec-13 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Operating Revenue
|
60.26
|
70.15
|
23.70
|
23.70
|
--
|
--
|
|||||
|
Cost of Revenue
|
42.34
|
54.28
|
22.60
|
22.60
|
--
|
--
|
|||||
|
Gross Profit
|
17.92
|
15.87
|
1.11
|
1.11
|
--
|
--
|
|||||
|
Operating Expenses
|
78.14
|
121.20
|
32.80
|
32.80
|
--
|
--
|
|||||
|
Operating Profit (EBIT)
|
-29.25
|
-105.33
|
-31.69
|
-31.69
|
--
|
--
|
|||||
|
Other Income
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Profit before Tax
|
-124.74
|
-51.08
|
-31.67
|
-31.67
|
0.00
|
--
|
|||||
|
Provision for Tax
|
7.03
|
-0.09
|
0.70
|
0.70
|
--
|
--
|
|||||
|
Profit after Tax (Net Income)
|
-123.53
|
-50.99
|
-32.37
|
-32.37
|
0.00
|
--
|
|||||
|
Minority Interest
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Consolidated Profit
|
-105.68
|
-50.99
|
-94.33
|
-31.67
|
-18.47
|
--
|
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
|
51.74
|
97.39
|
-106.14
|
-106.14
|
0.02
|
--
|
|||||
|
Minority Interest
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Non-Current Liabilities
|
5.88
|
5.89
|
144.87
|
144.87
|
0.00
|
--
|
|||||
|
Current Liabilities
|
18.10
|
23.18
|
18.30
|
18.30
|
0.03
|
--
|
|||||
|
Total Liabilities
|
93.83
|
126.45
|
57.03
|
57.03
|
0.05
|
--
|
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
|
0.19
|
0.24
|
10.98
|
10.98
|
0.03
|
--
|
|||||
|
Current Assets
|
75.54
|
126.20
|
46.05
|
46.05
|
0.03
|
--
|
|||||
|
Total Assets
|
93.83
|
126.45
|
57.03
|
57.03
|
0.05
|
--
|
|||||
|
Total Debt*
|
0.58
|
1.32
|
2.48
|
2.48
|
--
|
--
|
|||||
|
Net Current Assets
|
57.44
|
103.03
|
197.68
|
0.41
|
0.00
|
--
|
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
|
--
|
-75.44
|
-25.48
|
-25.48
|
-15.60
|
--
|
|||||
|
Cash Flow from Investing Activities
|
--
|
-31.87
|
-20.58
|
-6.17
|
-3.99
|
--
|
|||||
|
Cash from Financing Activities
|
--
|
0.61
|
36.32
|
36.32
|
0.03
|
--
|
|||||
|
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 ($)
|
-20.59
|
-8.50
|
-16.18
|
--
|
--
|
--
|
|||||
|
Cash EPS ($)
|
--
|
-5.51
|
-12.29
|
--
|
--
|
--
|
|||||
|
Adjusted Book Value ($)
|
--
|
16.23
|
--
|
--
|
--
|
--
|
|||||
|
Dividend per Share ($)
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Cash Flow per Share ($)
|
--
|
-12.57
|
-12.74
|
--
|
--
|
--
|
|||||
|
Free Cash Flow per Share ($)
|
--
|
-17.89
|
-15.82
|
--
|
--
|
--
|
Profitability Ratios |
TTM | Dec-22 | Dec-21 | Dec-20 | Dec-19 | Dec-18 | Dec-17 | Dec-16 | Dec-15 | Dec-14 | Dec-13 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
ROCE (%)
|
--
|
2,061.79
|
31.23
|
62.47
|
--
|
--
|
|||||
|
ROE (%)
|
-190.26
|
1,165.57
|
30.50
|
61.01
|
--
|
--
|
|||||
|
ROA (%)
|
-80.65
|
-55.58
|
-56.76
|
-113.41
|
--
|
--
|
|||||
|
EBIT Margin (%)
|
-0.06
|
-150.15
|
-133.69
|
-133.69
|
--
|
--
|
|||||
|
Net Margin (%)
|
-205.00
|
-72.69
|
-136.56
|
-136.56
|
--
|
--
|
|||||
|
Cash Profit Margin (%)
|
0.00
|
--
|
--
|
--
|
--
|
--
|
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 (%)
|
-19.21
|
1.96
|
--
|
--
|
--
|
--
|
|||||
|
EBIT Growth (%)
|
99.96
|
-232.36
|
--
|
-65.68
|
--
|
--
|
|||||
|
Net Profit Growth (%)
|
-3,043.31
|
-57.52
|
--
|
-3,236,800.00
|
--
|
--
|
|||||
|
EPS Growth (%)
|
7.90
|
0.47
|
--
|
--
|
--
|
--
|
|||||
|
Book Value Growth (%)
|
-67.38
|
--
|
--
|
--
|
--
|
--
|
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
|
--
|
-0.05
|
-0.77
|
--
|
--
|
--
|
|||||
|
Price / Book Value
|
0.67
|
0.03
|
-0.23
|
--
|
--
|
--
|
|||||
|
Dividend Yield (%)
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
EV/EBITDA
|
0.39
|
0.75
|
0.19
|
1.13
|
--
|
--
|
|||||
|
Close Price ($)
|
8.00
|
8.30
|
249.40
|
213.40
|
--
|
--
|
|||||
|
High Price ($)
|
39.80
|
269.20
|
302.06
|
223.21
|
--
|
--
|
|||||
|
Low Price ($)
|
3.80
|
6.42
|
168.33
|
199.20
|
--
|
--
|
|||||
|
Market Cap ($ Cr)
|
34.66
|
--
|
--
|
--
|
--
|
--
|
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
|
--
|
0.01
|
-0.02
|
-0.02
|
--
|
--
|
|||||
|
Short term debt to equity ratio
|
0.01
|
0.01
|
-0.01
|
-0.01
|
--
|
--
|
|||||
|
Current Ratio
|
4.17
|
5.45
|
2.52
|
2.52
|
0.86
|
--
|
|||||
|
Quick Ratio
|
3.83
|
--
|
2.39
|
2.39
|
--
|
--
|
|||||
|
Interest Coverage
|
-0.37
|
-0.99
|
-0.51
|
-411.57
|
--
|
--
|
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 (%)
|
20.89
|
15.67
|
47.25
|
47.25
|
--
|
--
|
|||||
|
Asset Turnover
|
0.39
|
0.76
|
0.42
|
0.83
|
--
|
--
|
|||||
|
Receivable days
|
--
|
57.78
|
172.58
|
172.58
|
--
|
--
|
|||||
|
Inventory Days
|
--
|
15.40
|
37.00
|
37.00
|
--
|
--
|
|||||
|
Payable days
|
--
|
39.06
|
71.15
|
35.58
|
--
|
--
|
|||||
|
Cash Conversion Cycle
|
--
|
34.12
|
138.42
|
173.99
|
--
|
--
|