Market cap
$5 Mln
Revenue (TTM)
$71 Mln
P/E Ratio
--
P/B Ratio
1.1
Div. Yield
0 %
Income Statement ($ Mln) |
TTM | Dec-21 | Dec-20 | Dec-19 | Dec-18 | Dec-17 | Dec-16 | Dec-15 | Dec-14 | Dec-13 | Dec-12 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Operating Revenue
|
71.23
|
71.59
|
76.57
|
113.98
|
125.59
|
142.13
|
|||||
|
Cost of Revenue
|
55.68
|
51.25
|
52.89
|
91.41
|
110.33
|
99.35
|
|||||
|
Gross Profit
|
15.55
|
20.33
|
23.68
|
22.57
|
15.26
|
42.77
|
|||||
|
Operating Expenses
|
28.93
|
26.80
|
29.20
|
37.91
|
47.23
|
43.77
|
|||||
|
Operating Profit (EBIT)
|
-13.38
|
-6.47
|
-5.52
|
-15.34
|
-39.07
|
-38.58
|
|||||
|
Other Income
|
--
|
--
|
-1.29
|
0.12
|
0.25
|
-0.95
|
|||||
|
Profit before Tax
|
-14.30
|
-5.66
|
-6.81
|
-15.22
|
-38.82
|
-39.53
|
|||||
|
Provision for Tax
|
0.13
|
--
|
0.01
|
0.01
|
-0.01
|
25.44
|
|||||
|
Profit after Tax (Net Income)
|
-14.42
|
-5.66
|
-6.82
|
-15.23
|
-38.82
|
-64.96
|
|||||
|
Minority Interest
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Consolidated Profit
|
-14.42
|
-5.66
|
-6.82
|
-15.23
|
-38.82
|
-64.96
|
Liabilities ($ Mln) |
TTM | Dec-21 | Dec-20 | Dec-19 | Dec-18 | Dec-17 | Dec-16 | Dec-15 | Dec-14 | Dec-13 | Dec-12 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Shareholder's Funds
|
4.99
|
12.76
|
16.34
|
21.10
|
33.52
|
67.17
|
|||||
|
Minority Interest
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Non-Current Liabilities
|
1.12
|
1.43
|
2.25
|
1.50
|
--
|
9.00
|
|||||
|
Current Liabilities
|
16.81
|
20.94
|
22.54
|
22.31
|
23.90
|
16.75
|
|||||
|
Total Liabilities
|
39.92
|
35.13
|
41.13
|
44.90
|
57.42
|
92.91
|
Assets ($ Mln) |
TTM | Dec-21 | Dec-20 | Dec-19 | Dec-18 | Dec-17 | Dec-16 | Dec-15 | Dec-14 | Dec-13 | Dec-12 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Non-Current Assets
|
8.85
|
10.00
|
11.22
|
13.64
|
15.67
|
39.95
|
|||||
|
Current Assets
|
14.06
|
25.14
|
29.91
|
31.26
|
41.74
|
52.96
|
|||||
|
Total Assets
|
39.72
|
35.13
|
41.13
|
44.90
|
57.42
|
92.91
|
|||||
|
Total Debt*
|
6.62
|
12.28
|
12.71
|
6.41
|
1.00
|
9.25
|
|||||
|
Net Current Assets
|
-2.74
|
4.19
|
7.37
|
8.95
|
17.84
|
36.22
|
Cashflow ($ Mln) |
TTM | Dec-21 | Dec-20 | Dec-19 | Dec-18 | Dec-17 | Dec-16 | Dec-15 | Dec-14 | Dec-13 | Dec-12 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Cash From Operating Activities
|
--
|
-1.42
|
1.90
|
-9.42
|
-2.92
|
11.49
|
|||||
|
Cash Flow from Investing Activities
|
--
|
-2.04
|
-0.60
|
-1.39
|
-0.77
|
-10.40
|
|||||
|
Cash from Financing Activities
|
--
|
-0.02
|
7.86
|
3.15
|
-7.70
|
-14.61
|
|||||
|
Net Cash Inflow / Outflow
|
--
|
--
|
9.16
|
-7.65
|
-11.39
|
-13.52
|
Financials Ratios |
TTM | Dec-21 | Dec-20 | Dec-19 | Dec-18 | Dec-17 | Dec-16 | Dec-15 | Dec-14 | Dec-13 | Dec-12 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Adjusted EPS ($)
|
-1.11
|
-0.44
|
-0.52
|
-1.17
|
-2.99
|
-5.41
|
|||||
|
Cash EPS ($)
|
--
|
-0.24
|
-0.25
|
-0.68
|
-2.33
|
-4.78
|
|||||
|
Adjusted Book Value ($)
|
--
|
0.98
|
1.26
|
1.62
|
2.58
|
5.60
|
|||||
|
Dividend per Share ($)
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Cash Flow per Share ($)
|
--
|
-0.11
|
0.15
|
-0.72
|
-0.22
|
0.96
|
|||||
|
Free Cash Flow per Share ($)
|
--
|
-0.27
|
0.10
|
-0.85
|
-0.29
|
0.09
|
Profitability Ratios |
TTM | Dec-21 | Dec-20 | Dec-19 | Dec-18 | Dec-17 | Dec-16 | Dec-15 | Dec-14 | Dec-13 | Dec-12 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
ROCE (%)
|
--
|
-20.93
|
-24.12
|
-49.11
|
-69.98
|
-59.30
|
|||||
|
ROE (%)
|
-162.50
|
-38.90
|
-36.44
|
-55.77
|
-77.11
|
-69.56
|
|||||
|
ROA (%)
|
-27.69
|
-14.84
|
-15.85
|
-29.77
|
-51.64
|
-50.32
|
|||||
|
EBIT Margin (%)
|
-18.65
|
-6.49
|
-8.89
|
-13.35
|
-30.91
|
-27.81
|
|||||
|
Net Margin (%)
|
-20.25
|
-7.91
|
-9.06
|
-13.35
|
-30.85
|
-46.02
|
|||||
|
Cash Profit Margin (%)
|
0.00
|
--
|
--
|
--
|
--
|
--
|
Growth Ratios |
TTM | Dec-21 | Dec-20 | Dec-19 | Dec-18 | Dec-17 | Dec-16 | Dec-15 | Dec-14 | Dec-13 | Dec-12 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Revenue Growth (%)
|
-0.63
|
-0.07
|
-0.33
|
-0.09
|
-0.12
|
-0.09
|
|||||
|
EBIT Growth (%)
|
-1,069.28
|
31.75
|
55.25
|
60.80
|
1.78
|
-691.16
|
|||||
|
Net Profit Growth (%)
|
-945.76
|
17.02
|
55.22
|
60.77
|
40.25
|
-1,778.22
|
|||||
|
EPS Growth (%)
|
-945.75
|
0.17
|
0.55
|
0.61
|
0.45
|
-19.18
|
|||||
|
Book Value Growth (%)
|
-71.38
|
--
|
--
|
--
|
--
|
--
|
Valuation Ratios |
TTM | Dec-21 | Dec-20 | Dec-19 | Dec-18 | Dec-17 | Dec-16 | Dec-15 | Dec-14 | Dec-13 | Dec-12 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Price / Earnings
|
--
|
-7.81
|
-4.71
|
-2.11
|
-1.02
|
-1.66
|
|||||
|
Price / Book Value
|
1.09
|
3.46
|
1.97
|
1.52
|
1.18
|
1.61
|
|||||
|
Dividend Yield (%)
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
EV/EBITDA
|
-0.93
|
-22.72
|
-10.68
|
-4.29
|
-0.89
|
-2.89
|
|||||
|
Close Price ($)
|
0.38
|
3.40
|
2.47
|
2.47
|
3.05
|
9.01
|
|||||
|
High Price ($)
|
4.35
|
4.40
|
5.97
|
5.00
|
9.87
|
14.79
|
|||||
|
Low Price ($)
|
0.29
|
2.23
|
0.50
|
1.91
|
1.90
|
6.63
|
|||||
|
Market Cap ($ Cr)
|
5.45
|
--
|
--
|
--
|
--
|
--
|
Solvency Ratios |
TTM | Dec-21 | Dec-20 | Dec-19 | Dec-18 | Dec-17 | Dec-16 | Dec-15 | Dec-14 | Dec-13 | Dec-12 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Debt to Equity
|
--
|
0.96
|
0.78
|
0.30
|
0.03
|
0.14
|
|||||
|
Short term debt to equity ratio
|
1.10
|
0.85
|
0.77
|
0.23
|
0.03
|
--
|
|||||
|
Current Ratio
|
0.84
|
1.20
|
1.33
|
1.40
|
1.75
|
3.16
|
|||||
|
Quick Ratio
|
0.84
|
1.15
|
--
|
--
|
--
|
3.16
|
|||||
|
Interest Coverage
|
-13.13
|
-4.60
|
--
|
--
|
--
|
--
|
Operating Efficiency Ratios |
TTM | Dec-21 | Dec-20 | Dec-19 | Dec-18 | Dec-17 | Dec-16 | Dec-15 | Dec-14 | Dec-13 | Dec-12 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Debtors to sales (%)
|
14.09
|
15.97
|
18.23
|
21.10
|
21.42
|
18.23
|
|||||
|
Asset Turnover
|
1.37
|
1.88
|
1.78
|
2.23
|
1.67
|
1.10
|
|||||
|
Receivable days
|
--
|
64.77
|
90.65
|
81.63
|
76.79
|
76.51
|
|||||
|
Inventory Days
|
--
|
7.67
|
--
|
--
|
--
|
--
|
|||||
|
Payable days
|
--
|
53.23
|
73.59
|
49.92
|
29.78
|
30.97
|
|||||
|
Cash Conversion Cycle
|
--
|
19.21
|
--
|
--
|
47.01
|
45.55
|