Market cap
$100 Mln
Revenue (TTM)
$0 Mln
P/E Ratio
--
P/B Ratio
3.2
Div. Yield
0 %
Income Statement ($ Mln) |
TTM | Dec-23 | Dec-22 | Dec-21 | Dec-20 | Dec-19 | Dec-18 | Dec-17 | Dec-16 | Dec-15 | Dec-14 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Operating Revenue
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Cost of Revenue
|
3.68
|
2.86
|
1.12
|
--
|
--
|
--
|
|||||
|
Gross Profit
|
-3.68
|
-2.86
|
-1.12
|
--
|
--
|
--
|
|||||
|
Operating Expenses
|
2.66
|
3.01
|
1.33
|
0.92
|
0.00
|
--
|
|||||
|
Operating Profit (EBIT)
|
-2.66
|
-3.01
|
-1.33
|
-0.92
|
0.00
|
--
|
|||||
|
Other Income
|
0.79
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Profit before Tax
|
0.33
|
-0.49
|
1.47
|
-0.80
|
0.00
|
--
|
|||||
|
Provision for Tax
|
0.59
|
0.50
|
0.48
|
-0.01
|
--
|
--
|
|||||
|
Profit after Tax (Net Income)
|
-0.26
|
-0.99
|
0.99
|
-0.79
|
0.00
|
--
|
|||||
|
Minority Interest
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Consolidated Profit
|
-0.56
|
--
|
--
|
-0.80
|
0.00
|
--
|
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
|
21.21
|
26.85
|
29.11
|
199.86
|
0.02
|
--
|
|||||
|
Minority Interest
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Non-Current Liabilities
|
0.45
|
0.37
|
0.07
|
0.15
|
0.07
|
--
|
|||||
|
Current Liabilities
|
3.94
|
3.71
|
1.25
|
0.51
|
0.19
|
--
|
|||||
|
Total Liabilities
|
29.55
|
30.92
|
30.42
|
200.51
|
0.21
|
--
|
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
|
25.50
|
30.88
|
30.29
|
200.01
|
0.18
|
--
|
|||||
|
Current Assets
|
0.11
|
0.05
|
0.13
|
0.50
|
0.03
|
--
|
|||||
|
Total Assets
|
29.51
|
30.92
|
30.42
|
200.51
|
0.21
|
--
|
|||||
|
Total Debt*
|
1.00
|
0.92
|
0.33
|
--
|
0.07
|
--
|
|||||
|
Net Current Assets
|
-3.79
|
-3.62
|
-1.12
|
-0.01
|
-0.15
|
--
|
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
|
--
|
-1.34
|
-0.98
|
-0.94
|
0.00
|
--
|
|||||
|
Cash Flow from Investing Activities
|
--
|
--
|
--
|
-200.00
|
-200.00
|
--
|
|||||
|
Cash from Financing Activities
|
--
|
0.75
|
-171.17
|
201.00
|
0.03
|
--
|
|||||
|
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 (%)
|
--
|
-3.45
|
0.87
|
-0.79
|
--
|
--
|
|||||
|
ROE (%)
|
-1.10
|
-3.53
|
0.87
|
-0.79
|
--
|
--
|
|||||
|
ROA (%)
|
-0.84
|
-3.22
|
0.86
|
-0.78
|
--
|
--
|
|||||
|
EBIT Margin (%)
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Net Margin (%)
|
-33.52
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Cash Profit Margin (%)
|
--
|
--
|
--
|
--
|
--
|
--
|
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 (%)
|
-25.92
|
--
|
-44.64
|
--
|
--
|
--
|
|||||
|
Net Profit Growth (%)
|
92.78
|
-199.61
|
226.03
|
-98,026.18
|
--
|
--
|
|||||
|
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
|
3.22
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Dividend Yield (%)
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
EV/EBITDA
|
-29.04
|
-0.31
|
-0.06
|
0.09
|
--
|
--
|
|||||
|
Close Price ($)
|
10.73
|
10.59
|
10.07
|
9.70
|
--
|
--
|
|||||
|
High Price ($)
|
11.35
|
11.35
|
10.72
|
9.96
|
--
|
--
|
|||||
|
Low Price ($)
|
10.17
|
10.01
|
9.64
|
9.55
|
--
|
--
|
|||||
|
Market Cap ($ Cr)
|
99.99
|
--
|
--
|
--
|
--
|
--
|
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
|
--
|
0.03
|
0.01
|
--
|
2.69
|
--
|
|||||
|
Short term debt to equity ratio
|
0.05
|
0.03
|
0.01
|
--
|
2.69
|
--
|
|||||
|
Current Ratio
|
0.03
|
0.01
|
0.10
|
0.99
|
0.18
|
--
|
|||||
|
Quick Ratio
|
0.03
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Interest Coverage
|
2.55
|
--
|
-0.48
|
-7.58
|
--
|
--
|
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
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Receivable days
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Inventory Days
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Payable days
|
--
|
162.03
|
85.92
|
--
|
--
|
--
|
|||||
|
Cash Conversion Cycle
|
--
|
--
|
--
|
--
|
--
|
--
|