Market cap
$-- Mln
Revenue (TTM)
$8 Mln
P/E Ratio
--
P/B Ratio
0
Div. Yield
0 %
Income Statement ($ Mln) |
TTM | Dec-23 | Dec-22 | Dec-21 | Dec-20 | Dec-19 | Dec-18 | Dec-17 | Dec-16 | Dec-15 | Dec-14 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Operating Revenue
|
8.20
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Cost of Revenue
|
7.04
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Gross Profit
|
1.16
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Operating Expenses
|
2.10
|
4.27
|
1.81
|
1.18
|
--
|
--
|
|||||
|
Operating Profit (EBIT)
|
-4.13
|
-4.27
|
-1.81
|
-1.18
|
--
|
--
|
|||||
|
Other Income
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Profit before Tax
|
16.69
|
17.96
|
5.40
|
-1.05
|
--
|
--
|
|||||
|
Provision for Tax
|
-0.80
|
6.09
|
1.47
|
0.00
|
--
|
--
|
|||||
|
Profit after Tax (Net Income)
|
17.49
|
11.87
|
3.93
|
-1.06
|
--
|
--
|
|||||
|
Minority Interest
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Consolidated Profit
|
--
|
--
|
--
|
--
|
--
|
--
|
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
|
296.56
|
295.04
|
490.74
|
486.82
|
--
|
--
|
|||||
|
Minority Interest
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Non-Current Liabilities
|
7.09
|
7.09
|
17.91
|
17.50
|
--
|
--
|
|||||
|
Current Liabilities
|
4.56
|
3.49
|
1.48
|
0.40
|
--
|
--
|
|||||
|
Total Liabilities
|
312.77
|
305.62
|
510.14
|
504.72
|
--
|
--
|
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
|
307.51
|
303.56
|
506.14
|
500.54
|
--
|
--
|
|||||
|
Current Assets
|
0.70
|
2.06
|
4.00
|
4.18
|
--
|
--
|
|||||
|
Total Assets
|
308.92
|
305.62
|
510.14
|
504.72
|
--
|
--
|
|||||
|
Total Debt*
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Net Current Assets
|
--
|
-1.43
|
2.51
|
3.87
|
--
|
--
|
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
|
--
|
-10.84
|
-0.95
|
-1.88
|
--
|
--
|
|||||
|
Cash Flow from Investing Activities
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Cash from Financing Activities
|
--
|
-215.91
|
--
|
505.22
|
--
|
--
|
|||||
|
Net Cash Inflow / Outflow
|
--
|
--
|
--
|
--
|
--
|
--
|
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 ($)
|
0.31
|
0.19
|
0.06
|
-0.02
|
--
|
--
|
|||||
|
Cash EPS ($)
|
--
|
0.19
|
0.06
|
-0.02
|
--
|
--
|
|||||
|
Adjusted Book Value ($)
|
--
|
4.78
|
7.67
|
8.45
|
--
|
--
|
|||||
|
Dividend per Share ($)
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Cash Flow per Share ($)
|
--
|
-0.18
|
-0.01
|
-0.03
|
--
|
--
|
|||||
|
Free Cash Flow per Share ($)
|
--
|
-0.18
|
-0.01
|
-0.03
|
--
|
--
|
Profitability Ratios |
TTM | Dec-23 | Dec-22 | Dec-21 | Dec-20 | Dec-19 | Dec-18 | Dec-17 | Dec-16 | Dec-15 | Dec-14 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
ROCE (%)
|
--
|
3.02
|
0.80
|
--
|
--
|
--
|
|||||
|
ROE (%)
|
4.39
|
3.02
|
0.80
|
--
|
--
|
--
|
|||||
|
ROA (%)
|
4.23
|
2.91
|
0.77
|
--
|
--
|
--
|
|||||
|
EBIT Margin (%)
|
-38.00
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Net Margin (%)
|
213.30
|
--
|
--
|
--
|
--
|
--
|
|||||
|
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 (%)
|
-27.81
|
-372.04
|
-53.21
|
--
|
--
|
--
|
|||||
|
Net Profit Growth (%)
|
146.12
|
202.32
|
471.51
|
--
|
--
|
--
|
|||||
|
EPS Growth (%)
|
165.86
|
2.14
|
4.35
|
--
|
--
|
--
|
|||||
|
Book Value Growth (%)
|
-10.89
|
--
|
--
|
--
|
--
|
--
|
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
|
--
|
54.86
|
161.59
|
-536.72
|
--
|
--
|
|||||
|
Price / Book Value
|
--
|
2.21
|
1.29
|
1.17
|
--
|
--
|
|||||
|
Dividend Yield (%)
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
EV/EBITDA
|
--
|
-152.08
|
-362.23
|
-477.92
|
--
|
--
|
|||||
|
Close Price ($)
|
11.42
|
10.56
|
9.92
|
9.85
|
--
|
--
|
|||||
|
High Price ($)
|
11.46
|
10.80
|
9.93
|
10.16
|
--
|
--
|
|||||
|
Low Price ($)
|
10.10
|
9.91
|
9.60
|
9.50
|
--
|
--
|
|||||
|
Market Cap ($ Cr)
|
--
|
--
|
--
|
--
|
--
|
--
|
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
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Short term debt to equity ratio
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Current Ratio
|
0.15
|
0.59
|
2.70
|
10.37
|
--
|
--
|
|||||
|
Quick Ratio
|
0.15
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Interest Coverage
|
6.33
|
--
|
-0.25
|
--
|
--
|
--
|
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
|
0.02
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Receivable days
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Inventory Days
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Payable days
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Cash Conversion Cycle
|
--
|
--
|
--
|
--
|
--
|
--
|