Market cap
$1 Mln
Revenue (TTM)
$6 Mln
P/E Ratio
--
P/B Ratio
0.1
Div. Yield
0 %
Income Statement ($ Mln) |
TTM | Dec-21 | Dec-20 | Dec-19 | Dec-18 | Dec-17 | Dec-16 | Dec-15 | Dec-14 | Dec-13 | Dec-12 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Operating Revenue
|
5.58
|
3.02
|
3.02
|
6.36
|
--
|
--
|
|||||
|
Cost of Revenue
|
7.42
|
2.59
|
2.59
|
6.66
|
--
|
--
|
|||||
|
Gross Profit
|
-1.83
|
0.43
|
0.43
|
-0.30
|
--
|
--
|
|||||
|
Operating Expenses
|
101.41
|
31.33
|
31.33
|
37.62
|
--
|
--
|
|||||
|
Operating Profit (EBIT)
|
-107.63
|
-30.90
|
-30.90
|
-39.31
|
--
|
--
|
|||||
|
Other Income
|
3.53
|
23.30
|
--
|
--
|
--
|
--
|
|||||
|
Profit before Tax
|
-130.43
|
-35.83
|
-35.83
|
-42.46
|
--
|
--
|
|||||
|
Provision for Tax
|
0.01
|
0.01
|
0.01
|
-0.04
|
--
|
--
|
|||||
|
Profit after Tax (Net Income)
|
-130.44
|
-35.84
|
-35.84
|
-42.42
|
--
|
--
|
|||||
|
Minority Interest
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Consolidated Profit
|
-38.56
|
35.14
|
-35.84
|
-42.42
|
--
|
--
|
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
|
11.48
|
-188.80
|
-188.80
|
-165.67
|
--
|
--
|
|||||
|
Minority Interest
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Non-Current Liabilities
|
9.58
|
198.64
|
198.64
|
182.86
|
--
|
--
|
|||||
|
Current Liabilities
|
19.32
|
6.70
|
6.70
|
5.21
|
--
|
--
|
|||||
|
Total Liabilities
|
62.46
|
16.53
|
16.53
|
22.40
|
--
|
--
|
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
|
14.24
|
2.99
|
2.99
|
4.35
|
--
|
--
|
|||||
|
Current Assets
|
26.14
|
13.54
|
13.54
|
18.05
|
--
|
--
|
|||||
|
Total Assets
|
59.70
|
16.53
|
16.53
|
22.40
|
--
|
--
|
|||||
|
Total Debt*
|
--
|
39.40
|
39.40
|
27.63
|
--
|
--
|
|||||
|
Net Current Assets
|
6.81
|
-11.16
|
6.84
|
12.84
|
--
|
--
|
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
|
--
|
-21.82
|
-21.82
|
-32.43
|
--
|
--
|
|||||
|
Cash Flow from Investing Activities
|
--
|
-0.05
|
0.23
|
5.70
|
--
|
--
|
|||||
|
Cash from Financing Activities
|
--
|
18.30
|
18.30
|
0.12
|
--
|
--
|
|||||
|
Net Cash Inflow / Outflow
|
--
|
275.05
|
--
|
--
|
--
|
--
|
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 (%)
|
--
|
23.99
|
24.93
|
--
|
--
|
--
|
|||||
|
ROE (%)
|
-694.94
|
18.98
|
20.22
|
--
|
--
|
--
|
|||||
|
ROA (%)
|
-181.19
|
-216.80
|
-184.09
|
--
|
--
|
--
|
|||||
|
EBIT Margin (%)
|
-2,102.56
|
-977.84
|
-977.84
|
-623.28
|
--
|
--
|
|||||
|
Net Margin (%)
|
-1,430.55
|
-136.16
|
-1,188.56
|
-666.86
|
--
|
--
|
|||||
|
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 (%)
|
78.46
|
--
|
-0.53
|
--
|
--
|
--
|
|||||
|
EBIT Growth (%)
|
-205.10
|
--
|
25.64
|
--
|
--
|
--
|
|||||
|
Net Profit Growth (%)
|
-97.58
|
--
|
15.52
|
--
|
--
|
--
|
|||||
|
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
|
0.10
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Dividend Yield (%)
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
EV/EBITDA
|
0.12
|
-1.12
|
-1.12
|
--
|
--
|
--
|
|||||
|
Close Price ($)
|
4.14
|
200.20
|
209.60
|
--
|
--
|
--
|
|||||
|
High Price ($)
|
202.00
|
244.10
|
221.80
|
--
|
--
|
--
|
|||||
|
Low Price ($)
|
4.00
|
196.20
|
190.20
|
--
|
--
|
--
|
|||||
|
Market Cap ($ Cr)
|
1.20
|
--
|
--
|
--
|
--
|
--
|
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
|
--
|
-0.21
|
-0.21
|
-0.17
|
--
|
--
|
|||||
|
Short term debt to equity ratio
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Current Ratio
|
1.35
|
2.02
|
2.02
|
3.46
|
--
|
--
|
|||||
|
Quick Ratio
|
1.06
|
1.30
|
1.30
|
2.38
|
--
|
--
|
|||||
|
Interest Coverage
|
-2.07
|
-4.65
|
-4.65
|
-14.10
|
--
|
--
|
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 (%)
|
48.35
|
24.05
|
24.05
|
12.03
|
--
|
--
|
|||||
|
Asset Turnover
|
0.08
|
0.18
|
0.15
|
--
|
--
|
--
|
|||||
|
Receivable days
|
--
|
87.83
|
90.25
|
43.93
|
--
|
--
|
|||||
|
Inventory Days
|
--
|
680.36
|
740.53
|
311.04
|
--
|
--
|
|||||
|
Payable days
|
--
|
218.92
|
248.58
|
108.09
|
--
|
--
|
|||||
|
Cash Conversion Cycle
|
--
|
549.26
|
582.20
|
246.88
|
--
|
--
|