Market cap
$45 Mln
Revenue (TTM)
$19 Mln
P/E Ratio
--
P/B Ratio
1.1
Div. Yield
0 %
Income Statement ($ Mln) |
TTM | Dec-22 | Dec-21 | Dec-20 | Dec-19 | Dec-18 | Dec-17 | Dec-16 | Dec-15 | Dec-14 | Dec-13 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Operating Revenue
|
18.74
|
22.37
|
49.25
|
41.75
|
48.92
|
52.79
|
|||||
|
Cost of Revenue
|
7.92
|
9.53
|
24.16
|
20.78
|
26.63
|
28.62
|
|||||
|
Gross Profit
|
10.83
|
12.83
|
25.09
|
20.97
|
22.29
|
24.17
|
|||||
|
Operating Expenses
|
13.96
|
15.48
|
24.59
|
23.25
|
23.77
|
22.81
|
|||||
|
Operating Profit (EBIT)
|
-3.45
|
-2.64
|
0.57
|
-2.10
|
-1.48
|
0.78
|
|||||
|
Other Income
|
0.10
|
--
|
--
|
0.19
|
0.00
|
-0.12
|
|||||
|
Profit before Tax
|
-2.58
|
-3.19
|
0.83
|
-8.90
|
-1.79
|
0.08
|
|||||
|
Provision for Tax
|
-0.13
|
-0.73
|
-0.67
|
-0.81
|
-1.37
|
0.05
|
|||||
|
Profit after Tax (Net Income)
|
1.15
|
-2.46
|
1.50
|
-8.09
|
-0.41
|
0.04
|
|||||
|
Minority Interest
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Consolidated Profit
|
4.81
|
14.59
|
1.50
|
-8.09
|
-0.41
|
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
|
26.90
|
41.04
|
28.62
|
25.85
|
32.69
|
31.98
|
|||||
|
Minority Interest
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Non-Current Liabilities
|
0.60
|
0.39
|
4.49
|
10.55
|
1.60
|
0.73
|
|||||
|
Current Liabilities
|
5.20
|
3.55
|
11.24
|
11.51
|
8.06
|
11.45
|
|||||
|
Total Liabilities
|
37.90
|
44.97
|
44.35
|
47.92
|
42.35
|
44.17
|
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
|
4.80
|
12.73
|
23.83
|
26.52
|
22.76
|
21.94
|
|||||
|
Current Assets
|
27.90
|
32.24
|
20.53
|
21.40
|
19.59
|
22.23
|
|||||
|
Total Assets
|
60.60
|
44.97
|
44.35
|
47.92
|
42.35
|
44.17
|
|||||
|
Total Debt*
|
--
|
0.62
|
4.92
|
11.14
|
4.15
|
2.02
|
|||||
|
Net Current Assets
|
--
|
28.69
|
9.28
|
9.89
|
11.53
|
10.77
|
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
|
--
|
-9.65
|
4.56
|
2.98
|
0.08
|
3.99
|
|||||
|
Cash Flow from Investing Activities
|
--
|
34.30
|
-0.72
|
-8.61
|
-0.82
|
-1.66
|
|||||
|
Cash from Financing Activities
|
--
|
-8.22
|
-4.21
|
6.31
|
-0.21
|
0.48
|
|||||
|
Net Cash Inflow / Outflow
|
--
|
--
|
--
|
0.68
|
-0.95
|
2.56
|
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 ($)
|
0.09
|
-0.11
|
0.06
|
-0.37
|
-0.02
|
0.00
|
|||||
|
Cash EPS ($)
|
--
|
-0.05
|
0.15
|
-0.27
|
0.08
|
0.11
|
|||||
|
Adjusted Book Value ($)
|
--
|
1.86
|
1.15
|
1.19
|
1.51
|
1.52
|
|||||
|
Dividend per Share ($)
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Cash Flow per Share ($)
|
--
|
-0.44
|
0.18
|
0.14
|
0.00
|
0.19
|
|||||
|
Free Cash Flow per Share ($)
|
--
|
-0.47
|
0.16
|
0.12
|
-0.01
|
0.15
|
Profitability Ratios |
TTM | Dec-22 | Dec-21 | Dec-20 | Dec-19 | Dec-18 | Dec-17 | Dec-16 | Dec-15 | Dec-14 | Dec-13 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
ROCE (%)
|
--
|
-6.54
|
4.25
|
-21.91
|
-1.17
|
0.10
|
|||||
|
ROE (%)
|
3.38
|
-7.06
|
5.51
|
-27.63
|
-1.28
|
0.10
|
|||||
|
ROA (%)
|
2.07
|
-5.51
|
3.25
|
-17.92
|
-0.96
|
0.08
|
|||||
|
EBIT Margin (%)
|
1.89
|
-11.81
|
1.16
|
-5.02
|
-3.03
|
2.34
|
|||||
|
Net Margin (%)
|
6.09
|
-10.99
|
3.05
|
-19.29
|
-0.85
|
0.07
|
|||||
|
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 (%)
|
-52.62
|
-0.55
|
0.18
|
-0.15
|
-0.07
|
0.15
|
|||||
|
EBIT Growth (%)
|
110.84
|
-564.32
|
127.13
|
-41.59
|
-219.82
|
138.59
|
|||||
|
Net Profit Growth (%)
|
143.51
|
-263.93
|
118.55
|
-1,853.62
|
-1,282.86
|
100.78
|
|||||
|
EPS Growth (%)
|
179.21
|
-2.85
|
1.16
|
-18.44
|
-12.47
|
1.01
|
|||||
|
Book Value Growth (%)
|
-5.95
|
--
|
--
|
--
|
--
|
--
|
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
|
--
|
-16.05
|
36.46
|
-4.76
|
-74.71
|
1,060.63
|
|||||
|
Price / Book Value
|
1.07
|
0.96
|
1.91
|
1.49
|
0.95
|
1.16
|
|||||
|
Dividend Yield (%)
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
EV/EBITDA
|
-15.50
|
-22.25
|
20.26
|
317.02
|
46.03
|
9.64
|
|||||
|
Close Price ($)
|
2.10
|
1.79
|
2.20
|
1.77
|
1.43
|
1.77
|
|||||
|
High Price ($)
|
2.10
|
2.40
|
4.20
|
2.58
|
1.98
|
2.64
|
|||||
|
Low Price ($)
|
1.11
|
1.11
|
1.42
|
0.71
|
1.20
|
1.40
|
|||||
|
Market Cap ($ Cr)
|
45.41
|
--
|
--
|
--
|
--
|
--
|
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
|
--
|
0.01
|
0.17
|
0.43
|
0.13
|
0.06
|
|||||
|
Short term debt to equity ratio
|
--
|
0.01
|
0.02
|
0.04
|
0.10
|
0.06
|
|||||
|
Current Ratio
|
5.37
|
9.09
|
1.83
|
1.86
|
2.43
|
1.94
|
|||||
|
Quick Ratio
|
5.12
|
7.66
|
1.02
|
1.09
|
1.52
|
1.34
|
|||||
|
Interest Coverage
|
-10.62
|
-20.32
|
0.50
|
-2.13
|
-4.86
|
2.15
|
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 (%)
|
10.67
|
21.29
|
10.74
|
13.22
|
12.58
|
16.36
|
|||||
|
Asset Turnover
|
0.34
|
0.50
|
1.07
|
0.92
|
1.13
|
1.16
|
|||||
|
Receivable days
|
--
|
82.07
|
40.09
|
51.06
|
55.21
|
61.16
|
|||||
|
Inventory Days
|
--
|
271.26
|
135.09
|
141.67
|
97.44
|
85.57
|
|||||
|
Payable days
|
--
|
52.56
|
28.80
|
33.16
|
37.57
|
46.97
|
|||||
|
Cash Conversion Cycle
|
--
|
300.77
|
146.38
|
159.57
|
115.08
|
99.76
|