Market cap
$6 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
|
0.00
|
0.18
|
--
|
--
|
--
|
--
|
|||||
|
Cost of Revenue
|
0.00
|
0.19
|
--
|
--
|
--
|
--
|
|||||
|
Gross Profit
|
0.00
|
-0.02
|
--
|
--
|
--
|
--
|
|||||
|
Operating Expenses
|
8.79
|
16.62
|
1.69
|
0.21
|
0.01
|
0.01
|
|||||
|
Operating Profit (EBIT)
|
-8.79
|
-16.63
|
-1.69
|
-0.21
|
-0.01
|
-0.01
|
|||||
|
Other Income
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Profit before Tax
|
-5.78
|
-34.69
|
2.25
|
-0.21
|
-0.01
|
-0.01
|
|||||
|
Provision for Tax
|
0.00
|
-1.04
|
0.78
|
0.43
|
--
|
--
|
|||||
|
Profit after Tax (Net Income)
|
-5.78
|
-33.66
|
2.25
|
-0.21
|
-0.01
|
-0.01
|
|||||
|
Minority Interest
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Consolidated Profit
|
--
|
--
|
--
|
--
|
--
|
--
|
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
|
-67.49
|
-67.49
|
251.67
|
249.42
|
0.00
|
0.00
|
|||||
|
Minority Interest
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Non-Current Liabilities
|
12.89
|
12.89
|
12.89
|
12.89
|
0.00
|
--
|
|||||
|
Current Liabilities
|
30.95
|
30.95
|
0.89
|
0.09
|
0.00
|
0.00
|
|||||
|
Total Liabilities
|
34.43
|
32.35
|
265.46
|
262.40
|
0.00
|
0.00
|
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
|
32.18
|
32.18
|
264.97
|
261.03
|
0.00
|
0.00
|
|||||
|
Current Assets
|
1.58
|
1.58
|
0.48
|
1.37
|
0.00
|
0.00
|
|||||
|
Total Assets
|
33.93
|
3.49
|
265.46
|
262.40
|
0.00
|
0.00
|
|||||
|
Total Debt*
|
11.58
|
11.58
|
9.11
|
--
|
0.00
|
--
|
|||||
|
Net Current Assets
|
--
|
-29.37
|
-39.44
|
-27.12
|
--
|
--
|
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
|
--
|
-14.96
|
-0.61
|
-0.58
|
-0.01
|
-0.01
|
|||||
|
Cash Flow from Investing Activities
|
--
|
235.02
|
-0.28
|
-258.06
|
0.00
|
0.00
|
|||||
|
Cash from Financing Activities
|
--
|
14.44
|
9.83
|
259.52
|
0.01
|
0.01
|
|||||
|
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 ($)
|
-0.43
|
-2.69
|
0.06
|
-0.01
|
--
|
--
|
|||||
|
Cash EPS ($)
|
--
|
-2.68
|
0.08
|
0.00
|
--
|
--
|
|||||
|
Adjusted Book Value ($)
|
--
|
--
|
7.22
|
7.16
|
--
|
--
|
|||||
|
Dividend per Share ($)
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Cash Flow per Share ($)
|
--
|
-1.20
|
-0.02
|
-0.02
|
--
|
--
|
|||||
|
Free Cash Flow per Share ($)
|
--
|
-1.20
|
-0.02
|
-0.02
|
--
|
--
|
Profitability Ratios |
TTM | Dec-23 | Dec-22 | Dec-21 | Dec-20 | Dec-19 | Dec-18 | Dec-17 | Dec-16 | Dec-15 | Dec-14 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
ROCE (%)
|
--
|
-32.86
|
0.88
|
-0.17
|
-1,167.60
|
--
|
|||||
|
ROE (%)
|
--
|
-36.55
|
0.90
|
-0.17
|
5,157.80
|
--
|
|||||
|
ROA (%)
|
-3.83
|
-22.60
|
0.85
|
-0.16
|
-384.74
|
--
|
|||||
|
EBIT Margin (%)
|
-17,176.00
|
-5,031.26
|
--
|
--
|
--
|
--
|
|||||
|
Net Margin (%)
|
-23,128,520.00
|
-19,122.16
|
--
|
--
|
--
|
--
|
|||||
|
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 (%)
|
--
|
-305.33
|
92.07
|
-244,409.49
|
1.29
|
--
|
|||||
|
Net Profit Growth (%)
|
-218.84
|
-1,595.42
|
1,160.40
|
-1,787.54
|
2.23
|
--
|
|||||
|
EPS Growth (%)
|
-407.20
|
-42.71
|
11.60
|
--
|
--
|
--
|
|||||
|
Book Value Growth (%)
|
-174.14
|
--
|
--
|
--
|
--
|
--
|
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
|
--
|
-4.00
|
158.67
|
--
|
--
|
--
|
|||||
|
Price / Book Value
|
--
|
-1.99
|
1.42
|
--
|
--
|
--
|
|||||
|
Dividend Yield (%)
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
EV/EBITDA
|
--
|
-16.83
|
-216.58
|
--
|
--
|
--
|
|||||
|
Close Price ($)
|
9.89
|
10.77
|
10.25
|
--
|
--
|
--
|
|||||
|
High Price ($)
|
12.15
|
11.66
|
10.71
|
--
|
--
|
--
|
|||||
|
Low Price ($)
|
8.73
|
9.41
|
9.72
|
--
|
--
|
--
|
|||||
|
Market Cap ($ Cr)
|
5.65
|
--
|
--
|
--
|
--
|
--
|
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
|
0.04
|
--
|
-1.94
|
--
|
|||||
|
Short term debt to equity ratio
|
-0.16
|
-0.16
|
0.04
|
--
|
--
|
--
|
|||||
|
Current Ratio
|
0.05
|
0.05
|
0.54
|
14.72
|
0.94
|
0.87
|
|||||
|
Quick Ratio
|
0.05
|
0.05
|
-0.06
|
9.15
|
0.83
|
--
|
|||||
|
Interest Coverage
|
--
|
-201.25
|
-31.66
|
-48.79
|
--
|
--
|
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 (%)
|
160,000.00
|
22.73
|
--
|
--
|
--
|
--
|
|||||
|
Asset Turnover
|
--
|
0.00
|
--
|
--
|
--
|
--
|
|||||
|
Receivable days
|
--
|
631.72
|
--
|
--
|
--
|
--
|
|||||
|
Inventory Days
|
--
|
530.66
|
--
|
--
|
--
|
--
|
|||||
|
Payable days
|
--
|
1,848.24
|
--
|
--
|
--
|
--
|
|||||
|
Cash Conversion Cycle
|
--
|
-685.86
|
--
|
--
|
--
|
--
|