Market cap
$-- Mln
Revenue (TTM)
$0 Mln
P/E Ratio
--
P/B Ratio
0
Div. Yield
0 %
Income Statement ($ Mln) |
TTM | Dec-23 | Dec-22 | Dec-21 | Dec-20 | Dec-19 | Dec-18 | Dec-17 | Dec-16 | Dec-15 | Dec-14 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Operating Revenue
|
0.09
|
0.40
|
0.20
|
--
|
--
|
--
|
|||||
|
Cost of Revenue
|
0.29
|
0.64
|
0.70
|
0.75
|
0.84
|
0.53
|
|||||
|
Gross Profit
|
-0.20
|
-0.24
|
-0.50
|
-0.75
|
-0.84
|
-0.53
|
|||||
|
Operating Expenses
|
5.85
|
8.25
|
27.31
|
2.49
|
2.95
|
0.34
|
|||||
|
Operating Profit (EBIT)
|
-5.99
|
-8.89
|
-27.31
|
-2.49
|
-2.85
|
-0.87
|
|||||
|
Other Income
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Profit before Tax
|
-8.99
|
-12.91
|
-27.53
|
-2.49
|
-3.05
|
-0.87
|
|||||
|
Provision for Tax
|
0.00
|
0.22
|
0.56
|
0.00
|
0.10
|
0.00
|
|||||
|
Profit after Tax (Net Income)
|
-9.03
|
-13.13
|
-28.09
|
-2.49
|
-3.16
|
-0.87
|
|||||
|
Minority Interest
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Consolidated Profit
|
--
|
--
|
-27.66
|
-2.49
|
-3.05
|
-1.31
|
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
|
8.92
|
10.96
|
11.58
|
8.22
|
7.22
|
8.49
|
|||||
|
Minority Interest
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Non-Current Liabilities
|
--
|
0.20
|
3.69
|
0.39
|
0.38
|
--
|
|||||
|
Current Liabilities
|
7.04
|
6.24
|
7.52
|
0.17
|
0.30
|
0.17
|
|||||
|
Total Liabilities
|
23.01
|
17.40
|
22.79
|
8.78
|
7.90
|
8.66
|
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
|
15.91
|
17.13
|
22.30
|
7.33
|
7.78
|
8.60
|
|||||
|
Current Assets
|
0.05
|
0.27
|
0.49
|
1.45
|
0.12
|
0.06
|
|||||
|
Total Assets
|
16.02
|
17.40
|
22.79
|
8.78
|
7.90
|
8.66
|
|||||
|
Total Debt*
|
--
|
1.85
|
5.73
|
0.39
|
0.38
|
--
|
|||||
|
Net Current Assets
|
--
|
-5.97
|
-7.03
|
1.28
|
-0.18
|
--
|
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
|
--
|
-2.46
|
-2.27
|
-1.66
|
-0.51
|
-0.20
|
|||||
|
Cash Flow from Investing Activities
|
--
|
--
|
-14.37
|
-0.30
|
-0.30
|
-0.30
|
|||||
|
Cash from Financing Activities
|
--
|
4.58
|
15.77
|
3.14
|
0.62
|
0.20
|
|||||
|
Net Cash Inflow / Outflow
|
--
|
--
|
-0.87
|
--
|
--
|
--
|
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 ($)
|
-0.05
|
-0.07
|
-0.17
|
-0.02
|
--
|
--
|
|||||
|
Cash EPS ($)
|
--
|
-0.07
|
-0.16
|
-0.01
|
--
|
--
|
|||||
|
Adjusted Book Value ($)
|
--
|
0.06
|
0.07
|
0.05
|
--
|
--
|
|||||
|
Dividend per Share ($)
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Cash Flow per Share ($)
|
--
|
-0.01
|
-0.01
|
-0.01
|
--
|
--
|
|||||
|
Free Cash Flow per Share ($)
|
--
|
-0.03
|
-0.08
|
-0.01
|
--
|
--
|
Profitability Ratios |
TTM | Dec-23 | Dec-22 | Dec-21 | Dec-20 | Dec-19 | Dec-18 | Dec-17 | Dec-16 | Dec-15 | Dec-14 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
ROCE (%)
|
--
|
-87.16
|
-216.73
|
-30.72
|
-39.24
|
--
|
|||||
|
ROE (%)
|
-90.12
|
-116.46
|
-283.73
|
-32.26
|
-40.19
|
--
|
|||||
|
ROA (%)
|
-36.79
|
-65.33
|
-177.95
|
-29.86
|
-38.13
|
--
|
|||||
|
EBIT Margin (%)
|
-3,662.64
|
-2,847.01
|
-13,313.87
|
--
|
--
|
--
|
|||||
|
Net Margin (%)
|
-9,720.68
|
-3,269.72
|
-13,798.83
|
--
|
--
|
--
|
|||||
|
Cash Profit Margin (%)
|
-0.02
|
--
|
--
|
--
|
--
|
--
|
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 (%)
|
-73.62
|
0.97
|
--
|
--
|
--
|
--
|
|||||
|
EBIT Growth (%)
|
57.77
|
57.82
|
-988.17
|
12.46
|
-226.85
|
--
|
|||||
|
Net Profit Growth (%)
|
1.35
|
53.26
|
-1,027.81
|
21.10
|
-262.64
|
--
|
|||||
|
EPS Growth (%)
|
7.55
|
0.57
|
-9.55
|
--
|
--
|
--
|
|||||
|
Book Value Growth (%)
|
-45.97
|
--
|
--
|
--
|
--
|
--
|
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
|
--
|
-4.64
|
-2.83
|
--
|
--
|
--
|
|||||
|
Price / Book Value
|
--
|
5.56
|
6.87
|
--
|
--
|
--
|
|||||
|
Dividend Yield (%)
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
EV/EBITDA
|
--
|
-5.82
|
-3.21
|
--
|
--
|
--
|
|||||
|
Close Price ($)
|
0.04
|
0.33
|
0.47
|
--
|
--
|
--
|
|||||
|
High Price ($)
|
0.54
|
1.88
|
58.00
|
--
|
--
|
--
|
|||||
|
Low Price ($)
|
0.03
|
0.22
|
0.35
|
--
|
--
|
--
|
|||||
|
Market Cap ($ Cr)
|
--
|
--
|
--
|
--
|
--
|
--
|
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
|
--
|
0.17
|
0.49
|
0.05
|
0.05
|
--
|
|||||
|
Short term debt to equity ratio
|
--
|
0.15
|
0.18
|
--
|
--
|
--
|
|||||
|
Current Ratio
|
0.01
|
0.04
|
0.07
|
8.64
|
0.41
|
0.34
|
|||||
|
Quick Ratio
|
0.01
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Interest Coverage
|
-105.55
|
--
|
-127.23
|
--
|
--
|
--
|
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
|
0.02
|
0.01
|
--
|
--
|
--
|
|||||
|
Receivable days
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Inventory Days
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Payable days
|
--
|
2,633.96
|
1,343.42
|
80.23
|
57.34
|
57.22
|
|||||
|
Cash Conversion Cycle
|
--
|
--
|
--
|
--
|
--
|
--
|