Market cap
$36 Mln
Revenue (TTM)
$16 Mln
P/E Ratio
--
P/B Ratio
0
Div. Yield
0 %
Income Statement ($ Mln) |
TTM | Dec-22 | Dec-21 | Dec-20 | Dec-19 | Dec-18 | Dec-17 | Dec-16 | Dec-15 | Dec-14 | Dec-13 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Operating Revenue
|
16.15
|
15.54
|
12.83
|
4.42
|
--
|
--
|
|||||
|
Cost of Revenue
|
41.35
|
41.63
|
33.85
|
7.87
|
--
|
--
|
|||||
|
Gross Profit
|
-25.21
|
-26.09
|
-21.01
|
-3.45
|
--
|
--
|
|||||
|
Operating Expenses
|
35.62
|
37.02
|
38.11
|
16.49
|
0.11
|
--
|
|||||
|
Operating Profit (EBIT)
|
-71.22
|
-73.50
|
-59.12
|
-19.94
|
-0.11
|
--
|
|||||
|
Other Income
|
-2.18
|
--
|
--
|
0.34
|
--
|
--
|
|||||
|
Profit before Tax
|
-82.21
|
-82.05
|
-72.12
|
-24.56
|
-0.02
|
--
|
|||||
|
Provision for Tax
|
0.02
|
0.02
|
-0.15
|
0.01
|
0.00
|
--
|
|||||
|
Profit after Tax (Net Income)
|
-82.23
|
-82.07
|
-71.97
|
-24.57
|
-0.01
|
--
|
|||||
|
Minority Interest
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Consolidated Profit
|
-63.86
|
--
|
-72.46
|
-0.51
|
-7.95
|
--
|
Liabilities ($ Mln) |
TTM | Dec-22 | Dec-21 | Dec-20 | Dec-19 | Dec-18 | Dec-17 | Dec-16 | Dec-15 | Dec-14 | Dec-13 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Shareholder's Funds
|
-38.76
|
-39.85
|
-7.85
|
-15.35
|
58.02
|
--
|
|||||
|
Minority Interest
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Non-Current Liabilities
|
9.48
|
10.27
|
18.48
|
8.22
|
--
|
--
|
|||||
|
Current Liabilities
|
66.16
|
70.73
|
43.00
|
13.49
|
0.09
|
--
|
|||||
|
Total Liabilities
|
103.03
|
41.15
|
53.62
|
6.36
|
58.10
|
--
|
Assets ($ Mln) |
TTM | Dec-22 | Dec-21 | Dec-20 | Dec-19 | Dec-18 | Dec-17 | Dec-16 | Dec-15 | Dec-14 | Dec-13 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Non-Current Assets
|
28.98
|
29.91
|
21.60
|
4.34
|
57.60
|
--
|
|||||
|
Current Assets
|
7.90
|
11.25
|
32.03
|
2.02
|
0.51
|
--
|
|||||
|
Total Assets
|
103.03
|
41.15
|
53.62
|
6.36
|
58.10
|
--
|
|||||
|
Total Debt*
|
10.24
|
5.26
|
18.06
|
4.03
|
--
|
--
|
|||||
|
Net Current Assets
|
-58.26
|
-59.49
|
-10.97
|
-11.47
|
--
|
--
|
Cashflow ($ Mln) |
TTM | Dec-22 | Dec-21 | Dec-20 | Dec-19 | Dec-18 | Dec-17 | Dec-16 | Dec-15 | Dec-14 | Dec-13 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Cash From Operating Activities
|
--
|
-43.10
|
-42.99
|
-11.41
|
-0.06
|
--
|
|||||
|
Cash Flow from Investing Activities
|
--
|
--
|
-11.70
|
-0.46
|
-3.29
|
--
|
|||||
|
Cash from Financing Activities
|
--
|
29.60
|
75.95
|
13.61
|
58.03
|
--
|
|||||
|
Net Cash Inflow / Outflow
|
--
|
--
|
--
|
-0.47
|
--
|
--
|
Financials Ratios |
TTM | Dec-22 | Dec-21 | Dec-20 | Dec-19 | Dec-18 | Dec-17 | Dec-16 | Dec-15 | Dec-14 | Dec-13 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Adjusted EPS ($)
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Cash EPS ($)
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Adjusted Book Value ($)
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Dividend per Share ($)
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Cash Flow per Share ($)
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Free Cash Flow per Share ($)
|
--
|
--
|
--
|
--
|
--
|
--
|
Profitability Ratios |
TTM | Dec-22 | Dec-21 | Dec-20 | Dec-19 | Dec-18 | Dec-17 | Dec-16 | Dec-15 | Dec-14 | Dec-13 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
ROCE (%)
|
--
|
673.10
|
12,967.75
|
-105.24
|
--
|
--
|
|||||
|
ROE (%)
|
--
|
344.13
|
620.57
|
-115.18
|
--
|
--
|
|||||
|
ROA (%)
|
-124.34
|
-173.19
|
-239.97
|
-76.24
|
--
|
--
|
|||||
|
EBIT Margin (%)
|
-441.08
|
-473.03
|
-460.68
|
-451.31
|
--
|
--
|
|||||
|
Net Margin (%)
|
-588.56
|
-528.21
|
-560.78
|
-515.97
|
--
|
--
|
|||||
|
Cash Profit Margin (%)
|
0.00
|
--
|
--
|
--
|
--
|
--
|
Growth Ratios |
TTM | Dec-22 | Dec-21 | Dec-20 | Dec-19 | Dec-18 | Dec-17 | Dec-16 | Dec-15 | Dec-14 | Dec-13 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Revenue Growth (%)
|
126.34
|
0.21
|
1.90
|
--
|
--
|
--
|
|||||
|
EBIT Growth (%)
|
-205.29
|
-24.31
|
-196.52
|
-170.14
|
--
|
--
|
|||||
|
Net Profit Growth (%)
|
-273.02
|
-14.04
|
-192.89
|
-190,684.16
|
--
|
--
|
|||||
|
EPS Growth (%)
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Book Value Growth (%)
|
--
|
--
|
--
|
--
|
--
|
--
|
Valuation Ratios |
TTM | Dec-22 | Dec-21 | Dec-20 | Dec-19 | Dec-18 | Dec-17 | Dec-16 | Dec-15 | Dec-14 | Dec-13 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Price / Earnings
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Price / Book Value
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Dividend Yield (%)
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
EV/EBITDA
|
-0.49
|
-0.09
|
0.06
|
-0.18
|
-6.26
|
--
|
|||||
|
Close Price ($)
|
3.66
|
6.53
|
274.50
|
0.01
|
0.01
|
--
|
|||||
|
High Price ($)
|
345.00
|
320.00
|
2,094.00
|
0.01
|
0.01
|
--
|
|||||
|
Low Price ($)
|
3.23
|
5.53
|
0.01
|
0.01
|
0.01
|
--
|
|||||
|
Market Cap ($ Cr)
|
36.30
|
--
|
--
|
--
|
--
|
--
|
Solvency Ratios |
TTM | Dec-22 | Dec-21 | Dec-20 | Dec-19 | Dec-18 | Dec-17 | Dec-16 | Dec-15 | Dec-14 | Dec-13 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Debt to Equity
|
-0.18
|
-0.13
|
-2.30
|
-0.26
|
--
|
--
|
|||||
|
Short term debt to equity ratio
|
-0.09
|
-0.09
|
-0.48
|
-0.07
|
--
|
--
|
|||||
|
Current Ratio
|
0.12
|
0.16
|
0.74
|
0.15
|
5.91
|
--
|
|||||
|
Quick Ratio
|
0.10
|
0.13
|
0.64
|
0.10
|
--
|
--
|
|||||
|
Interest Coverage
|
-10.98
|
-10.29
|
-13.78
|
-8.93
|
-80.54
|
--
|
Operating Efficiency Ratios |
TTM | Dec-22 | Dec-21 | Dec-20 | Dec-19 | Dec-18 | Dec-17 | Dec-16 | Dec-15 | Dec-14 | Dec-13 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Debtors to sales (%)
|
15.02
|
28.31
|
48.32
|
6.00
|
--
|
--
|
|||||
|
Asset Turnover
|
0.24
|
0.33
|
0.43
|
0.14
|
--
|
--
|
|||||
|
Receivable days
|
--
|
124.59
|
92.01
|
85.03
|
--
|
--
|
|||||
|
Inventory Days
|
--
|
30.48
|
28.34
|
31.14
|
--
|
--
|
|||||
|
Payable days
|
--
|
143.15
|
72.88
|
98.27
|
--
|
--
|
|||||
|
Cash Conversion Cycle
|
--
|
11.92
|
47.47
|
17.90
|
--
|
--
|