Market cap
$1 Mln
Revenue (TTM)
$133 Mln
P/E Ratio
--
P/B Ratio
0.1
Div. Yield
0 %
Income Statement ($ Mln) |
TTM | Dec-23 | Dec-22 | Dec-21 | Dec-20 | Dec-19 | Dec-18 | Dec-17 | Dec-16 | Dec-15 | Dec-14 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Operating Revenue
|
133.36
|
117.63
|
118.57
|
129.07
|
152.97
|
192.41
|
|||||
|
Cost of Revenue
|
25.34
|
46.05
|
30.33
|
40.79
|
33.51
|
34.85
|
|||||
|
Gross Profit
|
108.02
|
71.59
|
88.23
|
88.28
|
119.45
|
157.56
|
|||||
|
Operating Expenses
|
122.84
|
94.85
|
130.27
|
165.58
|
206.35
|
278.56
|
|||||
|
Operating Profit (EBIT)
|
-3.19
|
-23.26
|
-42.04
|
-77.30
|
-86.90
|
14.55
|
|||||
|
Other Income
|
--
|
--
|
--
|
--
|
56.08
|
59.26
|
|||||
|
Profit before Tax
|
-533.03
|
-296.02
|
-35.25
|
-109.07
|
-107.67
|
-274.25
|
|||||
|
Provision for Tax
|
-41.13
|
-43.17
|
30.67
|
-5.12
|
-8.07
|
-1.28
|
|||||
|
Profit after Tax (Net Income)
|
-453.79
|
-252.85
|
-65.92
|
-103.95
|
-99.59
|
-272.97
|
|||||
|
Minority Interest
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Consolidated Profit
|
-9.38
|
--
|
-65.92
|
-103.95
|
-99.59
|
-272.97
|
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
|
-157.96
|
-157.96
|
93.62
|
151.14
|
237.96
|
310.82
|
|||||
|
Minority Interest
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Non-Current Liabilities
|
47.93
|
47.93
|
264.02
|
250.31
|
257.47
|
402.51
|
|||||
|
Current Liabilities
|
227.77
|
227.77
|
37.95
|
54.03
|
137.25
|
86.39
|
|||||
|
Total Liabilities
|
345.52
|
117.75
|
395.60
|
455.47
|
632.68
|
799.72
|
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
|
42.95
|
42.95
|
313.48
|
353.31
|
411.35
|
598.61
|
|||||
|
Current Assets
|
74.79
|
74.79
|
82.12
|
102.16
|
221.34
|
201.11
|
|||||
|
Total Assets
|
192.54
|
117.75
|
395.60
|
455.47
|
632.68
|
799.72
|
|||||
|
Total Debt*
|
190.90
|
190.90
|
172.92
|
190.94
|
259.95
|
249.61
|
|||||
|
Net Current Assets
|
--
|
-152.98
|
44.17
|
48.13
|
84.08
|
114.73
|
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
|
--
|
-13.98
|
-20.92
|
-41.35
|
-61.01
|
-128.17
|
|||||
|
Cash Flow from Investing Activities
|
--
|
--
|
-0.14
|
73.78
|
59.36
|
-0.51
|
|||||
|
Cash from Financing Activities
|
--
|
--
|
--
|
-69.66
|
-1.67
|
-60.55
|
|||||
|
Net Cash Inflow / Outflow
|
--
|
--
|
--
|
--
|
-3.31
|
-189.22
|
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 ($)
|
-415.83
|
-203.57
|
-30.15
|
-175.30
|
-235.61
|
-687.74
|
|||||
|
Cash EPS ($)
|
--
|
-177.98
|
-15.14
|
-123.42
|
-137.91
|
-600.63
|
|||||
|
Adjusted Book Value ($)
|
--
|
--
|
42.83
|
254.87
|
562.94
|
783.12
|
|||||
|
Dividend per Share ($)
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Cash Flow per Share ($)
|
--
|
-11.26
|
-9.57
|
-69.73
|
-144.32
|
-322.92
|
|||||
|
Free Cash Flow per Share ($)
|
--
|
-11.47
|
-9.63
|
-70.05
|
-154.71
|
-550.75
|
Profitability Ratios |
TTM | Dec-23 | Dec-22 | Dec-21 | Dec-20 | Dec-19 | Dec-18 | Dec-17 | Dec-16 | Dec-15 | Dec-14 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
ROCE (%)
|
--
|
-168.86
|
-21.66
|
-24.75
|
-18.82
|
-36.01
|
|||||
|
ROE (%)
|
--
|
786.07
|
-53.86
|
-53.43
|
-36.30
|
-59.16
|
|||||
|
ROA (%)
|
-150.72
|
-98.51
|
-15.49
|
-19.11
|
-13.91
|
-26.00
|
|||||
|
EBIT Margin (%)
|
-7.72
|
-19.78
|
-35.45
|
-59.89
|
-56.81
|
7.56
|
|||||
|
Net Margin (%)
|
-340.28
|
-214.95
|
-55.59
|
-80.54
|
-47.64
|
-108.46
|
|||||
|
Cash Profit Margin (%)
|
0.00
|
--
|
--
|
--
|
--
|
--
|
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 (%)
|
12.74
|
-0.01
|
-0.08
|
-0.16
|
-0.20
|
-0.59
|
|||||
|
EBIT Growth (%)
|
70.47
|
44.66
|
45.62
|
11.05
|
-697.31
|
-89.38
|
|||||
|
Net Profit Growth (%)
|
-679.47
|
-283.60
|
36.59
|
-4.38
|
63.51
|
-910.42
|
|||||
|
EPS Growth (%)
|
-489.77
|
-5.75
|
0.83
|
0.26
|
0.66
|
-9.17
|
|||||
|
Book Value Growth (%)
|
-358.98
|
--
|
--
|
--
|
--
|
--
|
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
|
--
|
-0.07
|
-0.03
|
-0.01
|
0.00
|
0.00
|
|||||
|
Price / Book Value
|
0.05
|
-0.12
|
0.02
|
0.01
|
0.00
|
0.00
|
|||||
|
Dividend Yield (%)
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
EV/EBITDA
|
-0.69
|
21.34
|
-13.66
|
-3.28
|
-2.91
|
3.10
|
|||||
|
Close Price ($)
|
13.21
|
15.09
|
15.33
|
47.80
|
82.81
|
244.80
|
|||||
|
High Price ($)
|
24.20
|
24.20
|
52.00
|
173.20
|
332.40
|
2,108.40
|
|||||
|
Low Price ($)
|
8.98
|
8.98
|
5.22
|
45.00
|
50.69
|
178.80
|
|||||
|
Market Cap ($ Cr)
|
0.82
|
--
|
--
|
--
|
--
|
--
|
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
|
--
|
-1.21
|
1.85
|
1.26
|
1.09
|
0.80
|
|||||
|
Short term debt to equity ratio
|
-1.19
|
-1.19
|
0.02
|
0.05
|
0.32
|
0.03
|
|||||
|
Current Ratio
|
0.33
|
0.33
|
2.16
|
1.89
|
1.61
|
2.33
|
|||||
|
Quick Ratio
|
0.26
|
0.26
|
1.83
|
1.55
|
1.40
|
2.04
|
|||||
|
Interest Coverage
|
-14.70
|
-0.74
|
-1.49
|
-2.57
|
-2.84
|
0.67
|
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 (%)
|
12.97
|
14.71
|
11.69
|
13.17
|
13.20
|
11.48
|
|||||
|
Asset Turnover
|
0.44
|
0.46
|
0.28
|
0.24
|
0.21
|
0.18
|
|||||
|
Receivable days
|
--
|
48.38
|
47.55
|
52.63
|
50.47
|
43.20
|
|||||
|
Inventory Days
|
--
|
114.65
|
188.45
|
211.45
|
293.71
|
284.22
|
|||||
|
Payable days
|
--
|
93.04
|
131.87
|
278.22
|
630.26
|
1,001.33
|
|||||
|
Cash Conversion Cycle
|
--
|
69.99
|
104.13
|
-14.14
|
-286.08
|
-673.91
|