Market cap
$0 Mln
Revenue (TTM)
$0 Mln
P/E Ratio
--
P/B Ratio
0
Div. Yield
0 %
Income Statement ($ Mln) |
TTM | Dec-23 | Dec-22 | Dec-21 | Dec-20 | Dec-19 | Dec-18 | Dec-17 | Dec-16 | Dec-15 | Dec-14 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Operating Revenue
|
0.16
|
--
|
3.55
|
1.43
|
42.00
|
--
|
|||||
|
Cost of Revenue
|
0.11
|
0.11
|
0.05
|
0.02
|
0.16
|
0.31
|
|||||
|
Gross Profit
|
0.05
|
-0.11
|
3.50
|
1.43
|
42.00
|
-0.31
|
|||||
|
Operating Expenses
|
32.67
|
33.84
|
32.40
|
31.90
|
26.18
|
28.30
|
|||||
|
Operating Profit (EBIT)
|
-33.15
|
-33.84
|
-32.40
|
-31.90
|
15.82
|
-28.61
|
|||||
|
Other Income
|
--
|
--
|
--
|
49.46
|
--
|
--
|
|||||
|
Profit before Tax
|
-34.63
|
-35.81
|
-22.67
|
15.80
|
14.56
|
-29.74
|
|||||
|
Provision for Tax
|
-0.02
|
--
|
-9.74
|
-0.02
|
0.35
|
0.14
|
|||||
|
Profit after Tax (Net Income)
|
-34.63
|
-35.81
|
-12.93
|
15.80
|
14.21
|
-29.74
|
|||||
|
Minority Interest
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Consolidated Profit
|
-8.36
|
--
|
-22.67
|
15.80
|
0.17
|
-14.21
|
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
|
0.83
|
-5.80
|
3.90
|
17.28
|
0.98
|
-13.84
|
|||||
|
Minority Interest
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Non-Current Liabilities
|
0.74
|
0.54
|
0.11
|
32.79
|
140.17
|
--
|
|||||
|
Current Liabilities
|
25.57
|
25.80
|
25.08
|
3.98
|
8.78
|
18.93
|
|||||
|
Total Liabilities
|
52.70
|
20.54
|
29.08
|
54.06
|
16.70
|
5.10
|
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
|
0.88
|
0.71
|
1.06
|
1.16
|
0.13
|
0.82
|
|||||
|
Current Assets
|
26.25
|
19.84
|
28.01
|
52.90
|
16.58
|
4.27
|
|||||
|
Total Assets
|
52.70
|
20.54
|
29.08
|
54.06
|
16.70
|
5.10
|
|||||
|
Total Debt*
|
20.25
|
20.55
|
20.28
|
20.03
|
12.96
|
15.25
|
|||||
|
Net Current Assets
|
0.68
|
-5.96
|
2.94
|
48.92
|
7.80
|
--
|
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
|
--
|
-29.55
|
-25.90
|
-24.89
|
13.84
|
-27.60
|
|||||
|
Cash Flow from Investing Activities
|
--
|
14.48
|
-17.86
|
0.57
|
-0.15
|
0.08
|
|||||
|
Cash from Financing Activities
|
--
|
21.23
|
2.77
|
58.81
|
-1.89
|
20.24
|
|||||
|
Net Cash Inflow / Outflow
|
--
|
--
|
--
|
34.49
|
--
|
--
|
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 ($)
|
-14.46
|
-13.41
|
-7.77
|
9.78
|
23.74
|
--
|
|||||
|
Cash EPS ($)
|
--
|
-13.37
|
-7.74
|
9.79
|
24.01
|
--
|
|||||
|
Adjusted Book Value ($)
|
--
|
--
|
2.34
|
10.70
|
1.64
|
--
|
|||||
|
Dividend per Share ($)
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Cash Flow per Share ($)
|
--
|
-11.07
|
-15.57
|
-15.40
|
23.11
|
--
|
|||||
|
Free Cash Flow per Share ($)
|
--
|
-11.10
|
-15.69
|
-15.43
|
22.85
|
--
|
Profitability Ratios |
TTM | Dec-23 | Dec-22 | Dec-21 | Dec-20 | Dec-19 | Dec-18 | Dec-17 | Dec-16 | Dec-15 | Dec-14 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
ROCE (%)
|
--
|
-183.99
|
-42.05
|
61.65
|
185.21
|
--
|
|||||
|
ROE (%)
|
--
|
3,771.56
|
-122.07
|
173.01
|
-221.01
|
--
|
|||||
|
ROA (%)
|
-68.38
|
-144.34
|
-31.10
|
44.65
|
130.38
|
--
|
|||||
|
EBIT Margin (%)
|
-19,724.69
|
--
|
-911.99
|
-2,230.56
|
37.85
|
--
|
|||||
|
Net Margin (%)
|
-21,376.54
|
--
|
-363.83
|
31.04
|
33.84
|
--
|
|||||
|
Cash Profit Margin (%)
|
-0.19
|
--
|
--
|
--
|
--
|
--
|
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 (%)
|
-95.44
|
-1.00
|
1.48
|
-0.97
|
--
|
--
|
|||||
|
EBIT Growth (%)
|
4.00
|
-1.51
|
-1.59
|
-300.67
|
156.05
|
--
|
|||||
|
Net Profit Growth (%)
|
3.13
|
-177.02
|
-181.83
|
11.17
|
147.79
|
--
|
|||||
|
EPS Growth (%)
|
32.86
|
-0.73
|
-1.79
|
-0.59
|
--
|
--
|
|||||
|
Book Value Growth (%)
|
110.81
|
--
|
--
|
--
|
--
|
--
|
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
|
--
|
-0.03
|
-0.06
|
0.85
|
--
|
--
|
|||||
|
Price / Book Value
|
0.00
|
-0.22
|
0.18
|
0.77
|
--
|
--
|
|||||
|
Dividend Yield (%)
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
EV/EBITDA
|
-0.41
|
-0.10
|
0.16
|
0.51
|
--
|
--
|
|||||
|
Close Price ($)
|
14.39
|
11.68
|
10.69
|
207.00
|
--
|
--
|
|||||
|
High Price ($)
|
275.00
|
37.00
|
224.75
|
1,010.50
|
--
|
--
|
|||||
|
Low Price ($)
|
8.45
|
8.45
|
9.00
|
137.50
|
--
|
--
|
|||||
|
Market Cap ($ Cr)
|
0.00
|
--
|
--
|
--
|
--
|
--
|
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
|
--
|
-3.55
|
5.21
|
1.16
|
13.24
|
-1.10
|
|||||
|
Short term debt to equity ratio
|
24.27
|
-3.55
|
5.19
|
0.00
|
6.14
|
-1.10
|
|||||
|
Current Ratio
|
1.03
|
0.77
|
1.12
|
13.30
|
1.89
|
0.23
|
|||||
|
Quick Ratio
|
1.03
|
--
|
1.12
|
13.32
|
--
|
--
|
|||||
|
Interest Coverage
|
-10.62
|
-11.27
|
-14.39
|
-18.08
|
11.92
|
-20.53
|
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 (%)
|
10.49
|
--
|
0.76
|
6.99
|
--
|
--
|
|||||
|
Asset Turnover
|
0.00
|
--
|
0.09
|
0.04
|
3.85
|
--
|
|||||
|
Receivable days
|
--
|
--
|
6.53
|
25.54
|
--
|
--
|
|||||
|
Inventory Days
|
--
|
-88.84
|
-437.61
|
-1,521.88
|
--
|
--
|
|||||
|
Payable days
|
--
|
6,278.35
|
6,898.40
|
6,566.89
|
1,078.63
|
711.46
|
|||||
|
Cash Conversion Cycle
|
--
|
--
|
-7,329.48
|
-8,063.22
|
--
|
--
|