Market cap
$0 Mln
Revenue (TTM)
$126 Mln
P/E Ratio
--
P/B Ratio
0.9
Div. Yield
0 %
Income Statement ($ Mln) |
TTM | Feb-23 | Feb-22 | Feb-21 | Feb-20 | Feb-19 | Feb-18 | Feb-17 | Feb-16 | Feb-15 | Feb-14 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Operating Revenue
|
125.89
|
128.23
|
143.71
|
158.35
|
325.94
|
418.19
|
|||||
|
Cost of Revenue
|
100.77
|
103.84
|
110.94
|
142.04
|
229.84
|
289.66
|
|||||
|
Gross Profit
|
25.12
|
24.39
|
32.77
|
16.30
|
96.10
|
128.53
|
|||||
|
Operating Expenses
|
93.68
|
39.81
|
42.39
|
22.03
|
129.29
|
161.40
|
|||||
|
Operating Profit (EBIT)
|
-8.61
|
-15.42
|
-9.62
|
-5.73
|
-33.19
|
-96.35
|
|||||
|
Other Income
|
--
|
--
|
--
|
--
|
-0.36
|
0.23
|
|||||
|
Profit before Tax
|
-11.67
|
-19.00
|
-8.00
|
-7.43
|
-58.42
|
-96.84
|
|||||
|
Provision for Tax
|
0.28
|
0.04
|
0.03
|
-3.54
|
0.32
|
0.08
|
|||||
|
Profit after Tax (Net Income)
|
-10.97
|
-19.04
|
-8.03
|
-3.89
|
-58.74
|
-96.92
|
|||||
|
Minority Interest
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Consolidated Profit
|
-2.32
|
-19.04
|
-8.03
|
-3.89
|
-58.74
|
-97.38
|
Liabilities ($ Mln) |
TTM | Feb-23 | Feb-22 | Feb-21 | Feb-20 | Feb-19 | Feb-18 | Feb-17 | Feb-16 | Feb-15 | Feb-14 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Shareholder's Funds
|
-6.00
|
-1.10
|
7.29
|
1.49
|
4.52
|
63.73
|
|||||
|
Minority Interest
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Non-Current Liabilities
|
11.75
|
22.41
|
20.15
|
23.78
|
35.35
|
24.87
|
|||||
|
Current Liabilities
|
30.17
|
19.43
|
19.25
|
20.03
|
57.94
|
49.42
|
|||||
|
Total Liabilities
|
66.09
|
40.74
|
46.68
|
45.29
|
97.81
|
138.01
|
Assets ($ Mln) |
TTM | Feb-23 | Feb-22 | Feb-21 | Feb-20 | Feb-19 | Feb-18 | Feb-17 | Feb-16 | Feb-15 | Feb-14 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Non-Current Assets
|
8.32
|
8.78
|
12.05
|
14.74
|
17.74
|
22.65
|
|||||
|
Current Assets
|
27.60
|
31.96
|
34.64
|
30.56
|
80.07
|
115.36
|
|||||
|
Total Assets
|
63.52
|
40.74
|
46.68
|
45.29
|
97.81
|
138.01
|
|||||
|
Total Debt*
|
21.86
|
20.32
|
16.58
|
16.21
|
35.92
|
--
|
|||||
|
Net Current Assets
|
--
|
12.53
|
15.39
|
10.53
|
22.13
|
65.95
|
Cashflow ($ Mln) |
TTM | Feb-23 | Feb-22 | Feb-21 | Feb-20 | Feb-19 | Feb-18 | Feb-17 | Feb-16 | Feb-15 | Feb-14 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Cash From Operating Activities
|
--
|
-11.28
|
-14.53
|
-13.39
|
-15.83
|
-25.52
|
|||||
|
Cash Flow from Investing Activities
|
--
|
-0.90
|
-1.43
|
10.59
|
-2.70
|
-2.34
|
|||||
|
Cash from Financing Activities
|
--
|
10.98
|
14.23
|
0.51
|
13.15
|
-1.42
|
|||||
|
Net Cash Inflow / Outflow
|
--
|
--
|
--
|
--
|
-5.37
|
-29.28
|
Financials Ratios |
TTM | Feb-23 | Feb-22 | Feb-21 | Feb-20 | Feb-19 | Feb-18 | Feb-17 | Feb-16 | Feb-15 | Feb-14 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Adjusted EPS ($)
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Cash EPS ($)
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Adjusted Book Value ($)
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Dividend per Share ($)
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Cash Flow per Share ($)
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Free Cash Flow per Share ($)
|
--
|
--
|
--
|
--
|
--
|
--
|
Profitability Ratios |
TTM | Feb-23 | Feb-22 | Feb-21 | Feb-20 | Feb-19 | Feb-18 | Feb-17 | Feb-16 | Feb-15 | Feb-14 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
ROCE (%)
|
--
|
-88.41
|
-38.64
|
-13.39
|
-112.79
|
-87.34
|
|||||
|
ROE (%)
|
--
|
-615.91
|
-183.06
|
-129.65
|
-172.16
|
-87.34
|
|||||
|
ROA (%)
|
-15.01
|
-43.57
|
-17.46
|
-5.44
|
-49.82
|
-50.23
|
|||||
|
EBIT Margin (%)
|
-6.21
|
-12.03
|
-6.69
|
-3.62
|
-10.18
|
-7.81
|
|||||
|
Net Margin (%)
|
-8.72
|
-14.85
|
-5.59
|
-2.46
|
-18.04
|
-23.16
|
|||||
|
Cash Profit Margin (%)
|
0.00
|
--
|
--
|
--
|
--
|
--
|
Growth Ratios |
TTM | Feb-23 | Feb-22 | Feb-21 | Feb-20 | Feb-19 | Feb-18 | Feb-17 | Feb-16 | Feb-15 | Feb-14 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Revenue Growth (%)
|
-3.81
|
-0.11
|
-0.09
|
-0.51
|
-0.22
|
-0.06
|
|||||
|
EBIT Growth (%)
|
51.55
|
-60.37
|
-68.00
|
82.75
|
-1.69
|
-173.57
|
|||||
|
Net Profit Growth (%)
|
42.55
|
-137.13
|
-106.35
|
93.37
|
39.39
|
-127.77
|
|||||
|
EPS Growth (%)
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Book Value Growth (%)
|
--
|
--
|
--
|
--
|
--
|
--
|
Valuation Ratios |
TTM | Feb-23 | Feb-22 | Feb-21 | Feb-20 | Feb-19 | Feb-18 | Feb-17 | Feb-16 | Feb-15 | Feb-14 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Price / Earnings
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Price / Book Value
|
0.87
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Dividend Yield (%)
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
EV/EBITDA
|
-1.72
|
-1.42
|
-3.80
|
-4.77
|
-1.49
|
0.19
|
|||||
|
Close Price ($)
|
0.13
|
0.64
|
7.70
|
31.90
|
3.77
|
9.40
|
|||||
|
High Price ($)
|
1.20
|
10.92
|
47.44
|
63.10
|
20.00
|
36.00
|
|||||
|
Low Price ($)
|
0.12
|
0.45
|
6.79
|
2.17
|
1.68
|
9.40
|
|||||
|
Market Cap ($ Cr)
|
0.00
|
--
|
--
|
--
|
--
|
--
|
Solvency Ratios |
TTM | Feb-23 | Feb-22 | Feb-21 | Feb-20 | Feb-19 | Feb-18 | Feb-17 | Feb-16 | Feb-15 | Feb-14 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Debt to Equity
|
--
|
-18.45
|
2.28
|
10.89
|
7.96
|
--
|
|||||
|
Short term debt to equity ratio
|
-1.59
|
-8.63
|
1.46
|
5.79
|
5.02
|
--
|
|||||
|
Current Ratio
|
0.91
|
1.65
|
1.80
|
1.53
|
1.38
|
2.33
|
|||||
|
Quick Ratio
|
0.12
|
0.27
|
0.28
|
0.30
|
0.21
|
0.42
|
|||||
|
Interest Coverage
|
-2.03
|
-4.31
|
-5.15
|
-5.73
|
-37.55
|
-45.15
|
Operating Efficiency Ratios |
TTM | Feb-23 | Feb-22 | Feb-21 | Feb-20 | Feb-19 | Feb-18 | Feb-17 | Feb-16 | Feb-15 | Feb-14 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Debtors to sales (%)
|
1.25
|
0.91
|
1.62
|
1.72
|
1.29
|
1.29
|
|||||
|
Asset Turnover
|
1.72
|
2.93
|
3.13
|
2.21
|
2.76
|
2.17
|
|||||
|
Receivable days
|
--
|
4.99
|
6.42
|
7.98
|
5.37
|
4.30
|
|||||
|
Inventory Days
|
--
|
98.46
|
88.55
|
118.89
|
129.36
|
128.59
|
|||||
|
Payable days
|
--
|
23.42
|
24.96
|
42.45
|
46.44
|
47.99
|
|||||
|
Cash Conversion Cycle
|
--
|
80.03
|
70.01
|
84.43
|
88.29
|
84.91
|