Market cap
$183 Mln
Revenue (TTM)
$0 Mln
P/E Ratio
--
P/B Ratio
5.4
Div. Yield
0 %
Income Statement ($ Mln) |
TTM | Dec-23 | Dec-22 | Dec-21 | Dec-20 | Dec-19 | Dec-18 | Dec-17 | Dec-16 | Dec-15 | Dec-14 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Operating Revenue
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Cost of Revenue
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Gross Profit
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Operating Expenses
|
1.97
|
1.18
|
0.89
|
0.56
|
0.16
|
--
|
|||||
|
Operating Profit (EBIT)
|
-1.97
|
-1.18
|
-0.89
|
-0.56
|
-0.16
|
--
|
|||||
|
Other Income
|
-0.58
|
--
|
26.30
|
19.93
|
--
|
--
|
|||||
|
Profit before Tax
|
-2.36
|
-5.93
|
25.41
|
19.37
|
2.12
|
--
|
|||||
|
Provision for Tax
|
0.05
|
0.07
|
1.21
|
0.02
|
0.00
|
--
|
|||||
|
Profit after Tax (Net Income)
|
-2.42
|
-5.99
|
24.19
|
19.36
|
2.12
|
--
|
|||||
|
Minority Interest
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Consolidated Profit
|
-0.92
|
--
|
24.19
|
19.36
|
6.35
|
--
|
Liabilities ($ Mln) |
TTM | Dec-23 | Dec-22 | Dec-21 | Dec-20 | Dec-19 | Dec-18 | Dec-17 | Dec-16 | Dec-15 | Dec-14 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Shareholder's Funds
|
-15.69
|
-18.06
|
52.49
|
698.21
|
724.58
|
--
|
|||||
|
Minority Interest
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Non-Current Liabilities
|
32.87
|
36.06
|
31.04
|
52.40
|
26.53
|
--
|
|||||
|
Current Liabilities
|
5.36
|
3.99
|
2.14
|
0.30
|
0.14
|
--
|
|||||
|
Total Liabilities
|
27.89
|
21.98
|
85.66
|
750.90
|
751.24
|
--
|
Assets ($ Mln) |
TTM | Dec-23 | Dec-22 | Dec-21 | Dec-20 | Dec-19 | Dec-18 | Dec-17 | Dec-16 | Dec-15 | Dec-14 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Non-Current Assets
|
22.22
|
21.97
|
84.24
|
750.08
|
750.01
|
--
|
|||||
|
Current Assets
|
0.32
|
0.02
|
1.42
|
0.82
|
1.24
|
--
|
|||||
|
Total Assets
|
27.89
|
21.98
|
85.66
|
750.90
|
751.24
|
--
|
|||||
|
Total Debt*
|
2.61
|
2.11
|
0.33
|
--
|
--
|
--
|
|||||
|
Net Current Assets
|
-5.04
|
-3.97
|
-0.72
|
0.53
|
1.10
|
--
|
Cashflow ($ Mln) |
TTM | Dec-23 | Dec-22 | Dec-21 | Dec-20 | Dec-19 | Dec-18 | Dec-17 | Dec-16 | Dec-15 | Dec-14 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Cash From Operating Activities
|
--
|
-1.79
|
-0.55
|
-0.46
|
-0.12
|
--
|
|||||
|
Cash Flow from Investing Activities
|
--
|
--
|
670.77
|
670.77
|
-2,250.00
|
--
|
|||||
|
Cash from Financing Activities
|
--
|
-62.14
|
-669.58
|
-669.58
|
751.33
|
--
|
|||||
|
Net Cash Inflow / Outflow
|
--
|
--
|
0.65
|
-0.46
|
--
|
--
|
Financials Ratios |
TTM | Dec-23 | Dec-22 | Dec-21 | Dec-20 | Dec-19 | Dec-18 | Dec-17 | Dec-16 | Dec-15 | Dec-14 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
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-16 | Dec-15 | Dec-14 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
ROCE (%)
|
--
|
-32.52
|
6.44
|
2.72
|
--
|
--
|
|||||
|
ROE (%)
|
--
|
-34.83
|
6.45
|
2.72
|
--
|
--
|
|||||
|
ROA (%)
|
-4.17
|
-11.14
|
5.78
|
2.58
|
--
|
--
|
|||||
|
EBIT Margin (%)
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Net Margin (%)
|
416.64
|
--
|
92.01
|
97.12
|
--
|
--
|
|||||
|
Cash Profit Margin (%)
|
--
|
--
|
--
|
--
|
--
|
--
|
Growth Ratios |
TTM | Dec-23 | Dec-22 | Dec-21 | Dec-20 | Dec-19 | Dec-18 | Dec-17 | Dec-16 | Dec-15 | Dec-14 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Revenue Growth (%)
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
EBIT Growth (%)
|
-534.50
|
94.01
|
-8.86
|
-5,500.31
|
--
|
--
|
|||||
|
Net Profit Growth (%)
|
-123.77
|
-124.78
|
25.00
|
814.10
|
--
|
--
|
|||||
|
EPS Growth (%)
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Book Value Growth (%)
|
--
|
--
|
--
|
--
|
--
|
--
|
Valuation Ratios |
TTM | Dec-23 | Dec-22 | Dec-21 | Dec-20 | Dec-19 | Dec-18 | Dec-17 | Dec-16 | Dec-15 | Dec-14 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Price / Earnings
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Price / Book Value
|
5.41
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Dividend Yield (%)
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
EV/EBITDA
|
-188.97
|
-1.78
|
3.83
|
0.04
|
4,626.29
|
--
|
|||||
|
Close Price ($)
|
10.60
|
10.70
|
9.96
|
9.82
|
10.23
|
--
|
|||||
|
High Price ($)
|
11.35
|
11.35
|
10.20
|
11.09
|
10.50
|
--
|
|||||
|
Low Price ($)
|
10.07
|
9.96
|
9.78
|
9.70
|
9.91
|
--
|
|||||
|
Market Cap ($ Cr)
|
183.45
|
--
|
--
|
--
|
--
|
--
|
Solvency Ratios |
TTM | Dec-23 | Dec-22 | Dec-21 | Dec-20 | Dec-19 | Dec-18 | Dec-17 | Dec-16 | Dec-15 | Dec-14 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Debt to Equity
|
--
|
-0.12
|
0.01
|
--
|
--
|
--
|
|||||
|
Short term debt to equity ratio
|
-0.17
|
-0.12
|
0.01
|
--
|
--
|
--
|
|||||
|
Current Ratio
|
0.06
|
0.00
|
0.66
|
2.76
|
8.93
|
--
|
|||||
|
Quick Ratio
|
0.06
|
--
|
--
|
2.77
|
--
|
--
|
|||||
|
Interest Coverage
|
--
|
--
|
-4.55
|
-1.04
|
-69.00
|
--
|
Operating Efficiency Ratios |
TTM | Dec-23 | Dec-22 | Dec-21 | Dec-20 | Dec-19 | Dec-18 | Dec-17 | Dec-16 | Dec-15 | Dec-14 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Debtors to sales (%)
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Asset Turnover
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Receivable days
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Inventory Days
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Payable days
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Cash Conversion Cycle
|
--
|
--
|
--
|
--
|
--
|
--
|