Market cap
$6 Mln
Revenue (TTM)
$0 Mln
P/E Ratio
--
P/B Ratio
1.9
Div. Yield
0 %
Income Statement ($ Mln) |
TTM | Dec-23 | Dec-22 | Dec-21 | Dec-20 | Dec-19 | Dec-18 | Dec-17 | Dec-16 | Dec-15 | Dec-14 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Operating Revenue
|
0.14
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Cost of Revenue
|
0.07
|
0.03
|
0.11
|
0.54
|
0.57
|
0.98
|
|||||
|
Gross Profit
|
0.07
|
-0.03
|
-0.11
|
-0.54
|
-0.57
|
-0.98
|
|||||
|
Operating Expenses
|
20.91
|
15.74
|
12.68
|
56.70
|
26.43
|
14.74
|
|||||
|
Operating Profit (EBIT)
|
-20.93
|
-15.77
|
-12.68
|
-56.70
|
-26.43
|
-14.74
|
|||||
|
Other Income
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Profit before Tax
|
-21.02
|
-15.79
|
-14.63
|
-58.54
|
-32.67
|
-15.18
|
|||||
|
Provision for Tax
|
-14.86
|
0.00
|
1.95
|
-0.52
|
6.05
|
0.43
|
|||||
|
Profit after Tax (Net Income)
|
-6.16
|
-15.79
|
-16.58
|
-58.54
|
-38.72
|
-15.61
|
|||||
|
Minority Interest
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Consolidated Profit
|
--
|
--
|
-14.97
|
-84.52
|
-41.73
|
-15.18
|
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
|
77.86
|
3.60
|
2.74
|
-7.82
|
-2.64
|
4.62
|
|||||
|
Minority Interest
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Non-Current Liabilities
|
7.10
|
0.15
|
0.21
|
7.31
|
0.02
|
3.82
|
|||||
|
Current Liabilities
|
6.17
|
3.13
|
2.48
|
12.30
|
15.55
|
4.29
|
|||||
|
Total Liabilities
|
97.31
|
6.88
|
5.44
|
11.79
|
12.92
|
8.90
|
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
|
83.64
|
1.93
|
2.03
|
2.37
|
5.05
|
5.49
|
|||||
|
Current Assets
|
7.49
|
4.96
|
3.41
|
9.42
|
7.87
|
3.41
|
|||||
|
Total Assets
|
97.31
|
6.88
|
5.44
|
11.79
|
12.92
|
8.90
|
|||||
|
Total Debt*
|
6.98
|
0.83
|
0.88
|
1.03
|
0.63
|
1.60
|
|||||
|
Net Current Assets
|
1.32
|
1.82
|
0.93
|
-2.88
|
-7.68
|
-0.88
|
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
|
--
|
-12.38
|
-22.34
|
-32.29
|
-11.22
|
-14.03
|
|||||
|
Cash Flow from Investing Activities
|
--
|
--
|
--
|
-10.32
|
0.09
|
-0.02
|
|||||
|
Cash from Financing Activities
|
--
|
15.23
|
15.74
|
44.76
|
17.05
|
13.14
|
|||||
|
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 ($)
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Cash EPS ($)
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Adjusted Book Value ($)
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Dividend per Share ($)
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Cash Flow per Share ($)
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Free Cash Flow per Share ($)
|
--
|
--
|
--
|
--
|
--
|
--
|
Profitability Ratios |
TTM | Dec-23 | Dec-22 | Dec-21 | Dec-20 | Dec-19 | Dec-18 | Dec-17 | Dec-16 | Dec-15 | Dec-14 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
ROCE (%)
|
--
|
--
|
-392.15
|
1,047.68
|
1,329.96
|
-1,839.58
|
|||||
|
ROE (%)
|
--
|
-15.18
|
-497.87
|
652.88
|
1,119.03
|
-3,918.29
|
|||||
|
ROA (%)
|
--
|
-11.68
|
-256.35
|
-192.47
|
-473.73
|
-354.83
|
|||||
|
EBIT Margin (%)
|
--
|
-15,087.22
|
--
|
--
|
--
|
--
|
|||||
|
Net Margin (%)
|
--
|
-4,436.70
|
--
|
--
|
--
|
--
|
|||||
|
Cash Profit Margin (%)
|
--
|
-0.13
|
--
|
--
|
--
|
--
|
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 (%)
|
--
|
-184.52
|
-24.39
|
77.64
|
-114.53
|
-79.28
|
|||||
|
Net Profit Growth (%)
|
--
|
42.99
|
4.74
|
71.67
|
-51.17
|
-148.04
|
|||||
|
EPS Growth (%)
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Book Value Growth (%)
|
--
|
--
|
--
|
--
|
--
|
--
|
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
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Price / Book Value
|
--
|
1.87
|
--
|
--
|
--
|
--
|
|||||
|
Dividend Yield (%)
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
EV/EBITDA
|
--
|
-0.24
|
0.18
|
0.04
|
0.12
|
0.21
|
|||||
|
Close Price ($)
|
--
|
4.38
|
4.20
|
122.58
|
6,068.81
|
40,741.26
|
|||||
|
High Price ($)
|
--
|
110.00
|
179.20
|
7,033.43
|
110,458.74
|
81,406.99
|
|||||
|
Low Price ($)
|
--
|
2.77
|
2.77
|
60.24
|
5,334.13
|
15,574.83
|
|||||
|
Market Cap ($ Cr)
|
--
|
5.99
|
--
|
--
|
--
|
--
|
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
|
--
|
0.08
|
0.23
|
0.32
|
-0.13
|
-0.24
|
|||||
|
Short term debt to equity ratio
|
0.40
|
0.01
|
0.19
|
0.24
|
-0.09
|
-0.23
|
|||||
|
Current Ratio
|
--
|
1.21
|
1.58
|
1.37
|
0.77
|
0.51
|
|||||
|
Quick Ratio
|
--
|
1.21
|
--
|
--
|
--
|
--
|
|||||
|
Interest Coverage
|
--
|
-262.77
|
-702.08
|
-798.42
|
-0.01
|
-4.53
|
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 (%)
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Asset Turnover
|
--
|
0.00
|
--
|
--
|
--
|
--
|
|||||
|
Receivable days
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Inventory Days
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Payable days
|
--
|
--
|
7,949.79
|
5,849.73
|
1,441.05
|
1,207.23
|
|||||
|
Cash Conversion Cycle
|
--
|
--
|
--
|
--
|
--
|
--
|