Market cap
$927 Mln
Revenue (TTM)
$172 Mln
P/E Ratio
--
P/B Ratio
0
Div. Yield
0 %
Income Statement ($ Mln) |
TTM | Dec-20 | Dec-19 | Dec-18 | Dec-17 | Dec-16 | Dec-15 | Dec-14 | Dec-13 | Dec-12 | Dec-11 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Operating Revenue
|
171.71
|
64.89
|
--
|
--
|
--
|
--
|
|||||
|
Cost of Revenue
|
52.53
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Gross Profit
|
119.19
|
64.89
|
--
|
--
|
--
|
--
|
|||||
|
Operating Expenses
|
181.15
|
0.91
|
0.99
|
--
|
--
|
--
|
|||||
|
Operating Profit (EBIT)
|
-129.14
|
-0.91
|
-0.74
|
--
|
--
|
--
|
|||||
|
Other Income
|
1.10
|
2.46
|
--
|
--
|
--
|
--
|
|||||
|
Profit before Tax
|
-95.26
|
1.61
|
5.94
|
--
|
--
|
--
|
|||||
|
Provision for Tax
|
-5.22
|
0.49
|
1.66
|
--
|
--
|
--
|
|||||
|
Profit after Tax (Net Income)
|
-89.90
|
1.12
|
4.69
|
--
|
--
|
--
|
|||||
|
Minority Interest
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Consolidated Profit
|
-49.65
|
-72.46
|
-19.58
|
--
|
--
|
--
|
Liabilities ($ Mln) |
TTM | Dec-20 | Dec-19 | Dec-18 | Dec-17 | Dec-16 | Dec-15 | Dec-14 | Dec-13 | Dec-12 | Dec-11 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Shareholder's Funds
|
315.89
|
677.32
|
676.20
|
--
|
--
|
--
|
|||||
|
Minority Interest
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Non-Current Liabilities
|
78.92
|
21.37
|
21.38
|
--
|
--
|
--
|
|||||
|
Current Liabilities
|
60.03
|
2.23
|
0.26
|
--
|
--
|
--
|
|||||
|
Total Liabilities
|
536.30
|
700.93
|
697.84
|
--
|
--
|
--
|
Cashflow ($ Mln) |
TTM | Dec-20 | Dec-19 | Dec-18 | Dec-17 | Dec-16 | Dec-15 | Dec-14 | Dec-13 | Dec-12 | Dec-11 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Cash From Operating Activities
|
--
|
-0.72
|
-2.70
|
--
|
--
|
--
|
|||||
|
Cash Flow from Investing Activities
|
--
|
0.86
|
-918.15
|
--
|
--
|
--
|
|||||
|
Cash from Financing Activities
|
--
|
1.50
|
923.83
|
--
|
--
|
--
|
|||||
|
Net Cash Inflow / Outflow
|
--
|
-6.88
|
--
|
--
|
--
|
--
|
Financials Ratios |
TTM | Dec-20 | Dec-19 | Dec-18 | Dec-17 | Dec-16 | Dec-15 | Dec-14 | Dec-13 | Dec-12 | Dec-11 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Adjusted EPS ($)
|
-2.67
|
0.02
|
--
|
--
|
--
|
--
|
|||||
|
Cash EPS ($)
|
--
|
0.02
|
--
|
--
|
--
|
--
|
|||||
|
Adjusted Book Value ($)
|
--
|
9.75
|
--
|
--
|
--
|
--
|
|||||
|
Dividend per Share ($)
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Cash Flow per Share ($)
|
--
|
-0.01
|
--
|
--
|
--
|
--
|
|||||
|
Free Cash Flow per Share ($)
|
--
|
-0.01
|
--
|
--
|
--
|
--
|
Profitability Ratios |
TTM | Dec-20 | Dec-19 | Dec-18 | Dec-17 | Dec-16 | Dec-15 | Dec-14 | Dec-13 | Dec-12 | Dec-11 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
ROCE (%)
|
--
|
0.16
|
--
|
--
|
--
|
--
|
|||||
|
ROE (%)
|
-18.10
|
0.17
|
--
|
--
|
--
|
--
|
|||||
|
ROA (%)
|
-12.42
|
0.16
|
--
|
--
|
--
|
--
|
|||||
|
EBIT Margin (%)
|
-76.73
|
-1.40
|
--
|
--
|
--
|
--
|
|||||
|
Net Margin (%)
|
-52.02
|
1.67
|
--
|
--
|
--
|
--
|
|||||
|
Cash Profit Margin (%)
|
0.00
|
--
|
--
|
--
|
--
|
--
|
Growth Ratios |
TTM | Dec-20 | Dec-19 | Dec-18 | Dec-17 | Dec-16 | Dec-15 | Dec-14 | Dec-13 | Dec-12 | Dec-11 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Revenue Growth (%)
|
46.97
|
--
|
--
|
--
|
--
|
--
|
|||||
|
EBIT Growth (%)
|
-11,421.32
|
8.68
|
--
|
--
|
--
|
--
|
|||||
|
Net Profit Growth (%)
|
-33.45
|
-76.04
|
--
|
--
|
--
|
--
|
|||||
|
EPS Growth (%)
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Book Value Growth (%)
|
-86.89
|
--
|
--
|
--
|
--
|
--
|
Valuation Ratios |
TTM | Dec-20 | Dec-19 | Dec-18 | Dec-17 | Dec-16 | Dec-15 | Dec-14 | Dec-13 | Dec-12 | Dec-11 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Price / Earnings
|
--
|
639.32
|
--
|
--
|
--
|
--
|
|||||
|
Price / Book Value
|
--
|
1.06
|
--
|
--
|
--
|
--
|
|||||
|
Dividend Yield (%)
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
EV/EBITDA
|
--
|
-406.26
|
--
|
--
|
--
|
--
|
|||||
|
Close Price ($)
|
6.50
|
10.35
|
10.33
|
--
|
--
|
--
|
|||||
|
High Price ($)
|
11.75
|
11.99
|
10.49
|
--
|
--
|
--
|
|||||
|
Low Price ($)
|
4.87
|
9.25
|
9.81
|
--
|
--
|
--
|
|||||
|
Market Cap ($ Cr)
|
927.19
|
--
|
--
|
--
|
--
|
--
|
Solvency Ratios |
TTM | Dec-20 | Dec-19 | Dec-18 | Dec-17 | Dec-16 | Dec-15 | Dec-14 | Dec-13 | Dec-12 | Dec-11 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Debt to Equity
|
0.18
|
0.09
|
--
|
--
|
--
|
--
|
|||||
|
Short term debt to equity ratio
|
0.04
|
0.00
|
--
|
--
|
--
|
--
|
|||||
|
Current Ratio
|
4.89
|
1.78
|
9.87
|
--
|
--
|
--
|
|||||
|
Quick Ratio
|
4.89
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Interest Coverage
|
-3.20
|
--
|
--
|
--
|
--
|
--
|
Operating Efficiency Ratios |
TTM | Dec-20 | Dec-19 | Dec-18 | Dec-17 | Dec-16 | Dec-15 | Dec-14 | Dec-13 | Dec-12 | Dec-11 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Debtors to sales (%)
|
11.68
|
143.00
|
--
|
--
|
--
|
--
|
|||||
|
Asset Turnover
|
0.24
|
0.09
|
--
|
--
|
--
|
--
|
|||||
|
Receivable days
|
--
|
522.30
|
--
|
--
|
--
|
--
|
|||||
|
Inventory Days
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Payable days
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Cash Conversion Cycle
|
--
|
--
|
--
|
--
|
--
|
--
|