Market cap
$93 Mln
Revenue (TTM)
$665 Mln
P/E Ratio
--
P/B Ratio
0.5
Div. Yield
0 %
Income Statement ($ Mln) |
TTM | Dec-21 | Dec-20 | Dec-19 | Dec-18 | Dec-17 | Dec-16 | Dec-15 | Dec-14 | Dec-13 | Dec-12 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Operating Revenue
|
665.49
|
934.59
|
1,163.74
|
1,415.14
|
1,390.39
|
1,396.11
|
|||||
|
Cost of Revenue
|
603.81
|
851.46
|
1,047.95
|
1,185.27
|
1,145.35
|
1,104.37
|
|||||
|
Gross Profit
|
61.68
|
83.13
|
115.79
|
229.87
|
245.05
|
291.74
|
|||||
|
Operating Expenses
|
253.75
|
89.80
|
99.85
|
246.01
|
323.28
|
319.94
|
|||||
|
Operating Profit (EBIT)
|
-37.83
|
-25.86
|
15.94
|
-20.27
|
-71.56
|
-23.05
|
|||||
|
Other Income
|
0.24
|
--
|
0.76
|
1.94
|
1.33
|
1.92
|
|||||
|
Profit before Tax
|
-42.68
|
-29.51
|
-6.93
|
-20.51
|
-74.35
|
-26.05
|
|||||
|
Provision for Tax
|
0.11
|
0.23
|
0.66
|
0.06
|
0.25
|
-4.54
|
|||||
|
Profit after Tax (Net Income)
|
-42.97
|
-29.93
|
-7.59
|
-20.00
|
-74.08
|
-20.90
|
|||||
|
Minority Interest
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Consolidated Profit
|
-32.23
|
--
|
-7.59
|
-20.00
|
-74.08
|
-20.90
|
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
|
171.54
|
181.59
|
210.53
|
119.98
|
71.17
|
144.99
|
|||||
|
Minority Interest
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Non-Current Liabilities
|
110.08
|
53.78
|
65.77
|
61.51
|
104.76
|
112.27
|
|||||
|
Current Liabilities
|
114.85
|
140.91
|
177.91
|
164.30
|
229.69
|
218.64
|
|||||
|
Total Liabilities
|
511.32
|
376.28
|
454.21
|
345.79
|
405.62
|
475.91
|
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
|
184.84
|
189.44
|
191.90
|
202.43
|
267.57
|
278.72
|
|||||
|
Current Assets
|
211.63
|
186.83
|
262.31
|
143.37
|
138.05
|
197.19
|
|||||
|
Total Assets
|
608.10
|
376.28
|
454.21
|
345.79
|
405.62
|
475.91
|
|||||
|
Total Debt*
|
--
|
20.77
|
31.57
|
10.41
|
59.36
|
8.19
|
|||||
|
Net Current Assets
|
--
|
45.93
|
84.40
|
-20.93
|
-91.64
|
-21.46
|
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
|
--
|
-7.57
|
51.38
|
-4.11
|
-54.22
|
17.12
|
|||||
|
Cash Flow from Investing Activities
|
--
|
--
|
2.24
|
62.98
|
4.94
|
11.25
|
|||||
|
Cash from Financing Activities
|
--
|
-1.44
|
-1.01
|
-53.15
|
50.96
|
-18.72
|
|||||
|
Net Cash Inflow / Outflow
|
--
|
--
|
-50.14
|
5.73
|
1.68
|
9.65
|
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 ($)
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Cash EPS ($)
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Adjusted Book Value ($)
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Dividend per Share ($)
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Cash Flow per Share ($)
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Free Cash Flow per Share ($)
|
--
|
--
|
--
|
--
|
--
|
--
|
Profitability Ratios |
TTM | Dec-21 | Dec-20 | Dec-19 | Dec-18 | Dec-17 | Dec-16 | Dec-15 | Dec-14 | Dec-13 | Dec-12 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
ROCE (%)
|
--
|
-13.47
|
-4.07
|
-15.33
|
-52.23
|
-11.06
|
|||||
|
ROE (%)
|
-32.90
|
-15.26
|
-4.59
|
-20.92
|
-68.54
|
-13.52
|
|||||
|
ROA (%)
|
-6.83
|
-7.21
|
-1.90
|
-5.32
|
-16.81
|
-4.24
|
|||||
|
EBIT Margin (%)
|
-6.04
|
-3.00
|
-0.45
|
-1.22
|
-5.09
|
-1.51
|
|||||
|
Net Margin (%)
|
-6.45
|
-3.20
|
-0.65
|
-1.41
|
-5.32
|
-1.50
|
|||||
|
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 (%)
|
-41.39
|
-0.20
|
-0.18
|
0.02
|
0.00
|
0.01
|
|||||
|
EBIT Growth (%)
|
-385.13
|
-428.95
|
69.44
|
75.54
|
-235.15
|
-45.22
|
|||||
|
Net Profit Growth (%)
|
-562.00
|
-294.32
|
62.05
|
73.01
|
-254.43
|
4.18
|
|||||
|
EPS Growth (%)
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Book Value Growth (%)
|
--
|
--
|
--
|
--
|
--
|
--
|
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
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Price / Book Value
|
0.48
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Dividend Yield (%)
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
EV/EBITDA
|
5.19
|
3.60
|
-12.76
|
62.00
|
-0.28
|
-2.38
|
|||||
|
Close Price ($)
|
2.15
|
2.95
|
6.90
|
3.71
|
48.00
|
150.00
|
|||||
|
High Price ($)
|
6.67
|
9.25
|
8.44
|
106.00
|
165.00
|
285.00
|
|||||
|
Low Price ($)
|
2.02
|
2.79
|
2.13
|
3.58
|
31.00
|
135.00
|
|||||
|
Market Cap ($ Cr)
|
93.35
|
--
|
--
|
--
|
--
|
--
|
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
|
0.39
|
0.11
|
0.15
|
0.09
|
0.83
|
0.06
|
|||||
|
Short term debt to equity ratio
|
0.00
|
0.01
|
0.02
|
0.03
|
0.73
|
0.00
|
|||||
|
Current Ratio
|
1.84
|
1.33
|
1.47
|
0.87
|
0.60
|
0.90
|
|||||
|
Quick Ratio
|
1.84
|
--
|
--
|
--
|
--
|
0.90
|
|||||
|
Interest Coverage
|
-17.95
|
-16.64
|
-3.25
|
-6.62
|
-23.47
|
-4.90
|
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 (%)
|
8.74
|
5.45
|
9.06
|
2.81
|
3.28
|
3.11
|
|||||
|
Asset Turnover
|
1.06
|
2.25
|
2.91
|
3.77
|
3.15
|
2.83
|
|||||
|
Receivable days
|
--
|
30.56
|
22.78
|
11.01
|
11.70
|
12.92
|
|||||
|
Inventory Days
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Payable days
|
--
|
13.08
|
18.46
|
23.44
|
23.02
|
23.68
|
|||||
|
Cash Conversion Cycle
|
--
|
--
|
--
|
--
|
-11.33
|
-10.76
|