Market cap
$201 Mln
Revenue (TTM)
$0 Mln
P/E Ratio
--
P/B Ratio
0
Div. Yield
0 %
Income Statement ($ Mln) |
TTM | Dec-21 | Dec-20 | Dec-19 | Dec-18 | Dec-17 | Dec-16 | Dec-15 | Dec-14 | Dec-13 | Dec-12 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Operating Revenue
|
0.20
|
0.03
|
--
|
--
|
--
|
--
|
|||||
|
Cost of Revenue
|
1,786,630.47
|
--
|
0.33
|
--
|
--
|
--
|
|||||
|
Gross Profit
|
-1,723,327.34
|
0.03
|
-0.33
|
--
|
--
|
--
|
|||||
|
Operating Expenses
|
22,182.03
|
22,166.00
|
3.65
|
0.02
|
--
|
--
|
|||||
|
Operating Profit (EBIT)
|
-22.66
|
-18.19
|
-3.65
|
-0.02
|
0.00
|
--
|
|||||
|
Other Income
|
0.05
|
0.16
|
--
|
--
|
--
|
--
|
|||||
|
Profit before Tax
|
66,717.52
|
66,735.00
|
-3.56
|
0.07
|
0.00
|
--
|
|||||
|
Provision for Tax
|
66,740.55
|
66,735.00
|
--
|
--
|
--
|
--
|
|||||
|
Profit after Tax (Net Income)
|
-28.33
|
-18.94
|
-3.56
|
0.07
|
0.00
|
--
|
|||||
|
Minority Interest
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Consolidated Profit
|
-10.63
|
-18.94
|
-3.56
|
0.07
|
0.00
|
--
|
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
|
-0.55
|
9,010,248.00
|
1.03
|
2.56
|
1.50
|
--
|
|||||
|
Minority Interest
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Non-Current Liabilities
|
--
|
--
|
--
|
0.76
|
--
|
--
|
|||||
|
Current Liabilities
|
5.20
|
2,362,757.00
|
6.42
|
0.79
|
0.01
|
--
|
|||||
|
Total Liabilities
|
9.86
|
11,373,005.00
|
7.45
|
3.36
|
1.51
|
--
|
Assets ($ Mln) |
TTM | Dec-21 | Dec-20 | Dec-19 | Dec-18 | Dec-17 | Dec-16 | Dec-15 | Dec-14 | Dec-13 | Dec-12 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Non-Current Assets
|
3.18
|
6,049,441.00
|
5.61
|
3.31
|
--
|
--
|
|||||
|
Current Assets
|
1.48
|
5,323,564.00
|
1.84
|
0.04
|
0.39
|
--
|
|||||
|
Total Assets
|
9.86
|
11,373,005.00
|
--
|
--
|
--
|
--
|
|||||
|
Total Debt*
|
0.07
|
98,175.00
|
--
|
--
|
--
|
--
|
|||||
|
Net Current Assets
|
-3.72
|
2.96
|
-4.58
|
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
|
--
|
-16,066,188.00
|
-3.17
|
0.21
|
-0.09
|
--
|
|||||
|
Cash Flow from Investing Activities
|
--
|
-5.60
|
-1.66
|
-2.22
|
-1.12
|
--
|
|||||
|
Cash from Financing Activities
|
--
|
26,053,470.00
|
4.80
|
1.76
|
1.50
|
--
|
|||||
|
Net Cash Inflow / Outflow
|
--
|
4.38
|
--
|
--
|
--
|
--
|
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 ($)
|
-1.76
|
-1.18
|
--
|
--
|
--
|
--
|
|||||
|
Cash EPS ($)
|
--
|
-1.10
|
--
|
--
|
--
|
--
|
|||||
|
Adjusted Book Value ($)
|
--
|
560,711.92
|
--
|
--
|
--
|
--
|
|||||
|
Dividend per Share ($)
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Cash Flow per Share ($)
|
--
|
-999,806.34
|
--
|
--
|
--
|
--
|
|||||
|
Free Cash Flow per Share ($)
|
--
|
-1,279,866.14
|
--
|
--
|
--
|
--
|
Profitability Ratios |
TTM | Dec-21 | Dec-20 | Dec-19 | Dec-18 | Dec-17 | Dec-16 | Dec-15 | Dec-14 | Dec-13 | Dec-12 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
ROCE (%)
|
--
|
0.00
|
-197.96
|
3.29
|
--
|
--
|
|||||
|
ROE (%)
|
--
|
0.00
|
-197.96
|
3.29
|
--
|
--
|
|||||
|
ROA (%)
|
-148.54
|
0.00
|
-65.85
|
2.74
|
--
|
--
|
|||||
|
EBIT Margin (%)
|
-2,618.89
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Net Margin (%)
|
-11,233.97
|
-10,123.36
|
--
|
--
|
--
|
--
|
|||||
|
Cash Profit Margin (%)
|
-0.01
|
--
|
--
|
--
|
--
|
--
|
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 (%)
|
991.50
|
--
|
--
|
--
|
--
|
--
|
|||||
|
EBIT Growth (%)
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Net Profit Growth (%)
|
-147.93
|
-432.30
|
-5,432.57
|
3,147.49
|
--
|
--
|
|||||
|
EPS Growth (%)
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Book Value Growth (%)
|
-102.08
|
--
|
--
|
--
|
--
|
--
|
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
|
--
|
-0.58
|
--
|
--
|
--
|
--
|
|||||
|
Price / Book Value
|
--
|
0.00
|
--
|
--
|
--
|
--
|
|||||
|
Dividend Yield (%)
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
EV/EBITDA
|
--
|
-3.57
|
--
|
--
|
--
|
--
|
|||||
|
Close Price ($)
|
0.40
|
0.68
|
--
|
--
|
--
|
--
|
|||||
|
High Price ($)
|
13.00
|
16.34
|
--
|
--
|
--
|
--
|
|||||
|
Low Price ($)
|
0.26
|
0.35
|
--
|
--
|
--
|
--
|
|||||
|
Market Cap ($ Cr)
|
201.27
|
--
|
--
|
--
|
--
|
--
|
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
|
--
|
0.01
|
--
|
--
|
--
|
--
|
|||||
|
Short term debt to equity ratio
|
-0.13
|
0.01
|
--
|
--
|
--
|
--
|
|||||
|
Current Ratio
|
0.28
|
2.25
|
0.29
|
0.05
|
37.04
|
--
|
|||||
|
Quick Ratio
|
0.28
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Interest Coverage
|
8.87
|
--
|
--
|
--
|
--
|
--
|
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 (%)
|
59.38
|
21,076,894.01
|
--
|
--
|
--
|
--
|
|||||
|
Asset Turnover
|
0.01
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Receivable days
|
--
|
38,504,305.83
|
--
|
--
|
--
|
--
|
|||||
|
Inventory Days
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Payable days
|
--
|
--
|
298.14
|
--
|
--
|
--
|
|||||
|
Cash Conversion Cycle
|
--
|
--
|
--
|
--
|
--
|
--
|