Market cap
$4 Mln
Revenue (TTM)
$44 Mln
P/E Ratio
--
P/B Ratio
1.4
Div. Yield
0 %
Income Statement ($ Mln) |
TTM | Dec-22 | Dec-21 | Dec-20 | Dec-19 | Dec-18 | Dec-17 | Dec-16 | Dec-15 | Dec-14 | Dec-13 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Operating Revenue
|
44.15
|
31.82
|
7.87
|
6.72
|
--
|
--
|
|||||
|
Cost of Revenue
|
42.08
|
29.63
|
5.68
|
4.69
|
--
|
--
|
|||||
|
Gross Profit
|
2.08
|
2.19
|
2.19
|
2.03
|
--
|
--
|
|||||
|
Operating Expenses
|
36.10
|
16.40
|
3.39
|
2.32
|
--
|
--
|
|||||
|
Operating Profit (EBIT)
|
8.08
|
12.41
|
-1.20
|
-0.29
|
--
|
--
|
|||||
|
Other Income
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Profit before Tax
|
-54.29
|
-47.62
|
-1.21
|
-0.40
|
--
|
--
|
|||||
|
Provision for Tax
|
0.19
|
-0.17
|
0.01
|
0.07
|
-0.05
|
--
|
|||||
|
Profit after Tax (Net Income)
|
-54.48
|
-47.45
|
-1.21
|
-0.40
|
--
|
--
|
|||||
|
Minority Interest
|
0.06
|
0.19
|
0.13
|
--
|
--
|
--
|
|||||
|
Consolidated Profit
|
-38.25
|
--
|
0.54
|
0.19
|
-0.04
|
--
|
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
|
6.13
|
6.13
|
-0.51
|
--
|
--
|
--
|
|||||
|
Minority Interest
|
0.06
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Non-Current Liabilities
|
38.87
|
38.87
|
4.62
|
--
|
--
|
--
|
|||||
|
Current Liabilities
|
13.92
|
13.92
|
7.13
|
0.54
|
0.60
|
--
|
|||||
|
Total Liabilities
|
72.52
|
58.60
|
11.10
|
--
|
--
|
--
|
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
|
44.52
|
44.52
|
4.00
|
--
|
--
|
--
|
|||||
|
Current Assets
|
14.08
|
14.08
|
7.10
|
1.13
|
0.87
|
--
|
|||||
|
Total Assets
|
72.08
|
58.60
|
11.10
|
--
|
--
|
--
|
|||||
|
Total Debt*
|
34.58
|
34.58
|
4.62
|
--
|
--
|
--
|
|||||
|
Net Current Assets
|
0.60
|
0.16
|
39.06
|
--
|
--
|
--
|
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
|
--
|
-16.72
|
-0.55
|
0.19
|
0.12
|
--
|
|||||
|
Cash Flow from Investing Activities
|
--
|
--
|
0.29
|
-0.28
|
-0.05
|
--
|
|||||
|
Cash from Financing Activities
|
--
|
20.92
|
4.62
|
0.18
|
-0.98
|
--
|
|||||
|
Net Cash Inflow / Outflow
|
--
|
--
|
--
|
--
|
--
|
--
|
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 (%)
|
--
|
-211.76
|
-59.13
|
--
|
--
|
--
|
|||||
|
ROE (%)
|
-873.73
|
-1,690.47
|
235.78
|
--
|
--
|
--
|
|||||
|
ROA (%)
|
-114.88
|
-136.14
|
-10.93
|
--
|
--
|
--
|
|||||
|
EBIT Margin (%)
|
30.90
|
39.00
|
-15.26
|
-4.33
|
--
|
--
|
|||||
|
Net Margin (%)
|
-123.39
|
-149.10
|
-15.40
|
-6.00
|
--
|
--
|
|||||
|
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 (%)
|
348.89
|
3.04
|
0.17
|
--
|
--
|
--
|
|||||
|
EBIT Growth (%)
|
2,064.65
|
1,133.14
|
-313.28
|
-138.06
|
--
|
--
|
|||||
|
Net Profit Growth (%)
|
-7,093.07
|
-3,812.13
|
-200.96
|
--
|
--
|
--
|
|||||
|
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
|
1.36
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Dividend Yield (%)
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
EV/EBITDA
|
-0.27
|
2.19
|
--
|
--
|
--
|
--
|
|||||
|
Close Price ($)
|
4.16
|
9.59
|
--
|
--
|
--
|
--
|
|||||
|
High Price ($)
|
907.50
|
907.50
|
--
|
--
|
--
|
--
|
|||||
|
Low Price ($)
|
3.91
|
8.65
|
--
|
--
|
--
|
--
|
|||||
|
Market Cap ($ Cr)
|
3.80
|
--
|
--
|
--
|
--
|
--
|
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
|
4.34
|
5.64
|
-8.98
|
--
|
--
|
--
|
|||||
|
Short term debt to equity ratio
|
0.31
|
0.31
|
-0.03
|
--
|
--
|
--
|
|||||
|
Current Ratio
|
1.01
|
1.01
|
1.00
|
2.09
|
1.45
|
--
|
|||||
|
Quick Ratio
|
0.64
|
0.64
|
0.98
|
1.88
|
1.30
|
--
|
|||||
|
Interest Coverage
|
-1.92
|
1.78
|
-105.18
|
-2.59
|
--
|
--
|
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 (%)
|
2.86
|
3.97
|
0.42
|
12.44
|
--
|
--
|
|||||
|
Asset Turnover
|
0.93
|
0.91
|
0.71
|
--
|
--
|
--
|
|||||
|
Receivable days
|
--
|
7.44
|
20.17
|
41.64
|
--
|
--
|
|||||
|
Inventory Days
|
--
|
32.75
|
7.23
|
7.92
|
--
|
--
|
|||||
|
Payable days
|
--
|
14.18
|
5.31
|
2.64
|
--
|
--
|
|||||
|
Cash Conversion Cycle
|
--
|
26.01
|
22.09
|
46.92
|
--
|
--
|