Market cap
$11 Mln
Revenue (TTM)
$5 Mln
P/E Ratio
--
P/B Ratio
0.8
Div. Yield
0 %
Income Statement ($ Mln) |
TTM | Dec-21 | Dec-20 | Dec-19 | Dec-18 | Dec-17 | Dec-16 | Dec-15 | Dec-14 | Dec-13 | Dec-12 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Operating Revenue
|
4.97
|
20.01
|
13.97
|
8.40
|
--
|
--
|
|||||
|
Cost of Revenue
|
25.24
|
20.30
|
12.04
|
8.21
|
--
|
--
|
|||||
|
Gross Profit
|
1.80
|
-0.29
|
1.93
|
0.19
|
--
|
--
|
|||||
|
Operating Expenses
|
-0.95
|
4.98
|
23.33
|
18.50
|
--
|
--
|
|||||
|
Operating Profit (EBIT)
|
-13.92
|
-5.15
|
-21.40
|
-18.31
|
--
|
--
|
|||||
|
Other Income
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Profit before Tax
|
10.06
|
5.95
|
-21.67
|
-18.32
|
--
|
--
|
|||||
|
Provision for Tax
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Profit after Tax (Net Income)
|
10.06
|
5.95
|
-21.67
|
-18.32
|
--
|
--
|
|||||
|
Minority Interest
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Consolidated Profit
|
-114.33
|
-67.88
|
-21.67
|
-18.32
|
--
|
--
|
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
|
-5.44
|
-26.00
|
-51.88
|
-31.41
|
--
|
--
|
|||||
|
Minority Interest
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Non-Current Liabilities
|
0.54
|
22.75
|
74.60
|
68.30
|
--
|
--
|
|||||
|
Current Liabilities
|
52.65
|
4.17
|
5.00
|
5.40
|
--
|
--
|
|||||
|
Total Liabilities
|
100.40
|
345.92
|
27.72
|
42.29
|
--
|
--
|
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
|
14.17
|
345.11
|
3.00
|
2.72
|
--
|
--
|
|||||
|
Current Assets
|
33.58
|
0.81
|
24.72
|
39.57
|
--
|
--
|
|||||
|
Total Assets
|
100.40
|
0.92
|
27.72
|
42.29
|
--
|
--
|
|||||
|
Total Debt*
|
26.75
|
--
|
0.73
|
3.33
|
--
|
--
|
|||||
|
Net Current Assets
|
-19.06
|
-16.12
|
19.72
|
34.16
|
--
|
--
|
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
|
--
|
-2.29
|
-20.90
|
-16.88
|
--
|
--
|
|||||
|
Cash Flow from Investing Activities
|
--
|
-8.62
|
-0.71
|
-1.48
|
--
|
--
|
|||||
|
Cash from Financing Activities
|
--
|
347.35
|
5.29
|
48.20
|
--
|
--
|
|||||
|
Net Cash Inflow / Outflow
|
--
|
--
|
--
|
--
|
--
|
--
|
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 ($)
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Cash EPS ($)
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Adjusted Book Value ($)
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Dividend per Share ($)
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Cash Flow per Share ($)
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Free Cash Flow per Share ($)
|
--
|
--
|
--
|
--
|
--
|
--
|
Profitability Ratios |
TTM | Dec-21 | Dec-20 | Dec-19 | Dec-18 | Dec-17 | Dec-16 | Dec-15 | Dec-14 | Dec-13 | Dec-12 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
ROCE (%)
|
--
|
-15.43
|
54.70
|
--
|
--
|
--
|
|||||
|
ROE (%)
|
--
|
-15.29
|
52.03
|
--
|
--
|
--
|
|||||
|
ROA (%)
|
12.03
|
3.19
|
-61.91
|
--
|
--
|
--
|
|||||
|
EBIT Margin (%)
|
-1,213.20
|
29.75
|
-152.96
|
-210.45
|
--
|
--
|
|||||
|
Net Margin (%)
|
202.52
|
29.75
|
-155.17
|
-218.03
|
--
|
--
|
|||||
|
Cash Profit Margin (%)
|
0.00
|
--
|
--
|
--
|
--
|
--
|
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 (%)
|
-72.13
|
0.43
|
0.66
|
--
|
--
|
--
|
|||||
|
EBIT Growth (%)
|
-25.08
|
127.87
|
-20.84
|
--
|
--
|
--
|
|||||
|
Net Profit Growth (%)
|
120.12
|
127.47
|
-18.32
|
--
|
--
|
--
|
|||||
|
EPS Growth (%)
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Book Value Growth (%)
|
--
|
--
|
--
|
--
|
--
|
--
|
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
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Price / Book Value
|
0.75
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Dividend Yield (%)
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
EV/EBITDA
|
-0.38
|
-0.01
|
--
|
--
|
--
|
--
|
|||||
|
Close Price ($)
|
0.40
|
9.86
|
--
|
--
|
--
|
--
|
|||||
|
High Price ($)
|
10.01
|
16.00
|
--
|
--
|
--
|
--
|
|||||
|
Low Price ($)
|
0.36
|
9.60
|
--
|
--
|
--
|
--
|
|||||
|
Market Cap ($ Cr)
|
10.59
|
--
|
--
|
--
|
--
|
--
|
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
|
-0.11
|
--
|
--
|
|||||
|
Short term debt to equity ratio
|
-4.92
|
--
|
-0.01
|
-0.04
|
--
|
--
|
|||||
|
Current Ratio
|
0.64
|
0.19
|
4.94
|
7.32
|
--
|
--
|
|||||
|
Quick Ratio
|
0.63
|
0.09
|
4.89
|
7.27
|
--
|
--
|
|||||
|
Interest Coverage
|
4.10
|
1.22
|
-69.30
|
-27.75
|
--
|
--
|
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 (%)
|
144.11
|
35.05
|
36.13
|
46.63
|
--
|
--
|
|||||
|
Asset Turnover
|
0.06
|
0.11
|
0.40
|
--
|
--
|
--
|
|||||
|
Receivable days
|
--
|
110.07
|
117.21
|
170.30
|
--
|
--
|
|||||
|
Inventory Days
|
--
|
6.51
|
8.13
|
11.64
|
--
|
--
|
|||||
|
Payable days
|
--
|
14.48
|
46.72
|
68.99
|
--
|
--
|
|||||
|
Cash Conversion Cycle
|
--
|
102.09
|
78.62
|
112.95
|
--
|
--
|