Market cap
$0 Mln
Revenue (TTM)
$64 Mln
P/E Ratio
--
P/B Ratio
4
Div. Yield
0 %
Income Statement ($ Mln) |
TTM | Dec-22 | Dec-21 | Dec-20 | Dec-19 | Dec-18 | Dec-17 | Dec-16 | Dec-15 | Dec-14 | Dec-13 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Operating Revenue
|
64.27
|
62.84
|
52.90
|
39.99
|
31.43
|
21.19
|
|||||
|
Cost of Revenue
|
35.63
|
33.45
|
13.03
|
9.94
|
12.24
|
7.06
|
|||||
|
Gross Profit
|
28.64
|
29.39
|
39.87
|
30.05
|
19.20
|
14.13
|
|||||
|
Operating Expenses
|
384.16
|
407.89
|
407.92
|
231.57
|
214.38
|
143.61
|
|||||
|
Operating Profit (EBIT)
|
-373.49
|
-378.50
|
-368.05
|
-201.53
|
-195.18
|
-150.43
|
|||||
|
Other Income
|
-74.17
|
-67.28
|
-22.98
|
-51.73
|
-67.75
|
-10.60
|
|||||
|
Profit before Tax
|
-552.86
|
-561.75
|
-462.53
|
-310.58
|
-359.58
|
-213.78
|
|||||
|
Provision for Tax
|
9.31
|
-2.42
|
-33.52
|
-2.01
|
-0.47
|
-6.27
|
|||||
|
Profit after Tax (Net Income)
|
-534.20
|
-559.33
|
-429.01
|
-308.57
|
-359.10
|
-203.54
|
|||||
|
Minority Interest
|
-6.16
|
-4.91
|
-0.81
|
-15.95
|
-70.94
|
-8.99
|
|||||
|
Consolidated Profit
|
-452.89
|
-572.84
|
-428.33
|
-298.46
|
-292.07
|
-203.54
|
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
|
-205.11
|
-21.67
|
78.13
|
140.73
|
32.76
|
207.50
|
|||||
|
Minority Interest
|
-6.16
|
-3.06
|
-0.62
|
-24.42
|
-45.83
|
-1.97
|
|||||
|
Non-Current Liabilities
|
389.70
|
166.59
|
477.24
|
298.61
|
409.67
|
354.97
|
|||||
|
Current Liabilities
|
264.95
|
327.92
|
139.45
|
96.48
|
115.21
|
61.62
|
|||||
|
Total Liabilities
|
721.64
|
472.84
|
694.82
|
535.82
|
557.63
|
624.09
|
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
|
323.58
|
376.47
|
521.83
|
449.59
|
490.04
|
444.52
|
|||||
|
Current Assets
|
133.11
|
96.37
|
172.99
|
86.23
|
67.59
|
179.56
|
|||||
|
Total Assets
|
721.64
|
472.84
|
694.82
|
535.82
|
557.63
|
624.09
|
|||||
|
Total Debt*
|
207.60
|
134.50
|
237.58
|
169.39
|
290.78
|
233.29
|
|||||
|
Net Current Assets
|
-131.84
|
-231.55
|
33.54
|
-10.25
|
-47.62
|
117.94
|
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
|
--
|
-293.86
|
-281.82
|
-159.54
|
-173.00
|
-111.77
|
|||||
|
Cash Flow from Investing Activities
|
--
|
-28.52
|
79.85
|
-39.92
|
-38.17
|
-21.20
|
|||||
|
Cash from Financing Activities
|
--
|
311.72
|
181.33
|
174.24
|
78.89
|
326.00
|
|||||
|
Net Cash Inflow / Outflow
|
--
|
-10.66
|
-20.64
|
-25.22
|
-132.28
|
193.04
|
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 ($)
|
-1.13
|
-1.33
|
-1.43
|
-1.23
|
-1.97
|
-1.66
|
|||||
|
Cash EPS ($)
|
--
|
-1.30
|
-1.39
|
-1.18
|
-1.91
|
-1.59
|
|||||
|
Adjusted Book Value ($)
|
--
|
--
|
0.26
|
0.56
|
0.18
|
1.70
|
|||||
|
Dividend per Share ($)
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Cash Flow per Share ($)
|
--
|
-0.70
|
-0.94
|
-0.64
|
-0.95
|
-0.91
|
|||||
|
Free Cash Flow per Share ($)
|
--
|
-0.73
|
-0.97
|
-0.78
|
-1.01
|
-1.01
|
Profitability Ratios |
TTM | Dec-22 | Dec-21 | Dec-20 | Dec-19 | Dec-18 | Dec-17 | Dec-16 | Dec-15 | Dec-14 | Dec-13 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
ROCE (%)
|
--
|
-261.04
|
-137.10
|
-97.39
|
-93.97
|
-62.38
|
|||||
|
ROE (%)
|
--
|
-1,981.34
|
-392.04
|
-355.72
|
-298.93
|
-98.30
|
|||||
|
ROA (%)
|
-71.27
|
-95.80
|
-69.72
|
-56.44
|
-60.78
|
-38.56
|
|||||
|
EBIT Margin (%)
|
-566.33
|
-607.89
|
-755.66
|
-516.64
|
-630.39
|
-718.08
|
|||||
|
Net Margin (%)
|
5,396.50
|
12,583.37
|
-1,433.62
|
2,628.55
|
988.77
|
-1,921.46
|
|||||
|
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 (%)
|
16.89
|
0.19
|
0.32
|
0.27
|
0.48
|
-0.86
|
|||||
|
EBIT Growth (%)
|
24.11
|
4.45
|
-93.52
|
-4.26
|
-30.20
|
-594.08
|
|||||
|
Net Profit Growth (%)
|
-7.08
|
-30.38
|
-39.03
|
14.07
|
-76.43
|
-2,328.87
|
|||||
|
EPS Growth (%)
|
27.20
|
0.07
|
-0.17
|
0.38
|
-0.18
|
-16.48
|
|||||
|
Book Value Growth (%)
|
-213.52
|
--
|
--
|
--
|
--
|
--
|
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
|
--
|
-0.67
|
-3.24
|
-5.56
|
-1.72
|
-1.44
|
|||||
|
Price / Book Value
|
4.01
|
-17.22
|
17.81
|
12.18
|
18.84
|
1.41
|
|||||
|
Dividend Yield (%)
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
EV/EBITDA
|
-0.25
|
-1.26
|
-3.92
|
-8.19
|
-4.84
|
-2.57
|
|||||
|
Close Price ($)
|
--
|
0.89
|
4.65
|
6.83
|
3.38
|
2.40
|
|||||
|
High Price ($)
|
--
|
4.99
|
17.25
|
19.39
|
6.50
|
10.65
|
|||||
|
Low Price ($)
|
--
|
0.74
|
4.65
|
1.55
|
1.39
|
1.95
|
|||||
|
Market Cap ($ Cr)
|
0.33
|
--
|
--
|
--
|
--
|
--
|
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
|
-0.11
|
-6.21
|
3.04
|
1.20
|
8.88
|
1.12
|
|||||
|
Short term debt to equity ratio
|
-0.65
|
-1.39
|
0.56
|
0.19
|
1.21
|
0.05
|
|||||
|
Current Ratio
|
0.50
|
0.29
|
1.24
|
0.89
|
0.59
|
2.91
|
|||||
|
Quick Ratio
|
0.47
|
0.26
|
1.18
|
0.87
|
0.56
|
2.87
|
|||||
|
Interest Coverage
|
-80.17
|
-44.55
|
-39.10
|
-10.24
|
-5.48
|
-2.64
|
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 (%)
|
50.92
|
38.94
|
35.38
|
38.78
|
46.17
|
20.57
|
|||||
|
Asset Turnover
|
0.09
|
0.11
|
0.09
|
0.07
|
0.05
|
0.04
|
|||||
|
Receivable days
|
--
|
125.50
|
118.13
|
137.10
|
109.65
|
71.39
|
|||||
|
Inventory Days
|
--
|
98.72
|
139.26
|
95.41
|
93.42
|
74.96
|
|||||
|
Payable days
|
--
|
409.06
|
730.44
|
961.56
|
618.56
|
613.79
|
|||||
|
Cash Conversion Cycle
|
--
|
-184.84
|
-473.05
|
-729.04
|
-415.48
|
-467.43
|