Market cap
$2 Mln
Revenue (TTM)
$152 Mln
P/E Ratio
--
P/B Ratio
61.5
Div. Yield
0 %
Income Statement ($ Mln) |
TTM | Dec-23 | Dec-22 | Dec-21 | Dec-20 | Dec-19 | Dec-18 | Dec-17 | Dec-16 | Dec-15 | Dec-14 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Operating Revenue
|
152.15
|
212.37
|
252.40
|
231.27
|
147.68
|
181.71
|
|||||
|
Cost of Revenue
|
129.60
|
170.88
|
112.57
|
98.17
|
71.91
|
83.55
|
|||||
|
Gross Profit
|
22.55
|
41.49
|
139.83
|
133.11
|
75.77
|
98.16
|
|||||
|
Operating Expenses
|
150.66
|
197.72
|
178.02
|
131.28
|
98.60
|
110.23
|
|||||
|
Operating Profit (EBIT)
|
-128.11
|
-156.23
|
-38.19
|
-1.29
|
-22.83
|
-12.06
|
|||||
|
Other Income
|
--
|
--
|
-39.45
|
--
|
-0.58
|
-0.20
|
|||||
|
Profit before Tax
|
-130.14
|
-161.30
|
-80.70
|
3.39
|
-23.41
|
-12.26
|
|||||
|
Provision for Tax
|
0.62
|
1.53
|
1.64
|
1.32
|
0.47
|
0.09
|
|||||
|
Profit after Tax (Net Income)
|
-130.75
|
-162.83
|
-82.34
|
2.06
|
-23.88
|
-12.35
|
|||||
|
Minority Interest
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Consolidated Profit
|
--
|
--
|
-82.34
|
2.06
|
-23.88
|
-12.35
|
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
|
-252.87
|
-171.83
|
-15.18
|
56.57
|
56.88
|
45.94
|
|||||
|
Minority Interest
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Non-Current Liabilities
|
431.60
|
430.37
|
430.33
|
149.82
|
25.13
|
11.95
|
|||||
|
Current Liabilities
|
55.69
|
87.75
|
105.84
|
73.90
|
50.73
|
55.85
|
|||||
|
Total Liabilities
|
290.11
|
346.29
|
520.99
|
280.29
|
132.73
|
113.74
|
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
|
73.90
|
77.11
|
69.75
|
30.63
|
26.44
|
18.69
|
|||||
|
Current Assets
|
160.51
|
269.19
|
451.24
|
249.66
|
106.30
|
95.05
|
|||||
|
Total Assets
|
290.11
|
346.29
|
520.99
|
280.29
|
132.73
|
113.74
|
|||||
|
Total Debt*
|
432.21
|
431.91
|
430.62
|
150.15
|
25.40
|
7.91
|
|||||
|
Net Current Assets
|
104.83
|
181.44
|
345.40
|
175.76
|
51.94
|
36.42
|
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
|
--
|
-137.87
|
-67.00
|
1.24
|
-16.96
|
-2.22
|
|||||
|
Cash Flow from Investing Activities
|
--
|
--
|
-194.18
|
-0.94
|
6.39
|
1.07
|
|||||
|
Cash from Financing Activities
|
--
|
-2.57
|
242.94
|
117.53
|
31.30
|
1.41
|
|||||
|
Net Cash Inflow / Outflow
|
--
|
--
|
-18.24
|
--
|
20.73
|
0.26
|
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 ($)
|
-6.53
|
-8.17
|
-4.19
|
0.11
|
-1.34
|
-0.87
|
|||||
|
Cash EPS ($)
|
--
|
-7.74
|
-4.06
|
0.19
|
-1.26
|
-0.76
|
|||||
|
Adjusted Book Value ($)
|
--
|
--
|
--
|
3.15
|
3.19
|
3.22
|
|||||
|
Dividend per Share ($)
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Cash Flow per Share ($)
|
--
|
-6.92
|
-3.41
|
0.07
|
-0.95
|
-0.16
|
|||||
|
Free Cash Flow per Share ($)
|
--
|
-8.57
|
-4.57
|
0.01
|
-1.02
|
-0.22
|
Profitability Ratios |
TTM | Dec-23 | Dec-22 | Dec-21 | Dec-20 | Dec-19 | Dec-18 | Dec-17 | Dec-16 | Dec-15 | Dec-14 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
ROCE (%)
|
--
|
-48.21
|
-26.47
|
1.43
|
-35.08
|
-24.50
|
|||||
|
ROE (%)
|
--
|
174.14
|
-397.89
|
3.64
|
-46.44
|
-26.75
|
|||||
|
ROA (%)
|
-33.14
|
-37.55
|
-20.55
|
1.00
|
-19.38
|
-11.68
|
|||||
|
EBIT Margin (%)
|
-80.22
|
-70.41
|
-29.20
|
-2.35
|
-15.85
|
-8.24
|
|||||
|
Net Margin (%)
|
-85.94
|
-76.67
|
-38.67
|
0.89
|
-16.23
|
-6.80
|
|||||
|
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 (%)
|
-37.24
|
-0.16
|
0.09
|
0.57
|
-0.19
|
0.12
|
|||||
|
EBIT Growth (%)
|
-198.10
|
-102.91
|
-1,255.82
|
76.78
|
-56.27
|
1.62
|
|||||
|
Net Profit Growth (%)
|
-42.91
|
-97.76
|
-4,093.21
|
108.64
|
-93.37
|
59.87
|
|||||
|
EPS Growth (%)
|
-41.67
|
-0.95
|
-37.55
|
1.09
|
-0.55
|
0.61
|
|||||
|
Book Value Growth (%)
|
-115.62
|
--
|
--
|
--
|
--
|
--
|
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
|
--
|
-0.43
|
-10.55
|
360.30
|
-18.01
|
-41.36
|
|||||
|
Price / Book Value
|
61.48
|
-0.41
|
-57.21
|
13.13
|
7.56
|
11.12
|
|||||
|
Dividend Yield (%)
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
EV/EBITDA
|
-10.23
|
-2.54
|
-15.06
|
11,290.82
|
-24.17
|
-46.09
|
|||||
|
Close Price ($)
|
0.79
|
3.53
|
44.22
|
41.32
|
24.11
|
35.81
|
|||||
|
High Price ($)
|
6.17
|
45.46
|
74.38
|
60.36
|
38.61
|
39.15
|
|||||
|
Low Price ($)
|
0.65
|
1.38
|
31.62
|
22.46
|
9.07
|
12.32
|
|||||
|
Market Cap ($ Cr)
|
1.96
|
--
|
--
|
--
|
--
|
--
|
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
|
-1.66
|
-2.51
|
-28.37
|
2.65
|
0.45
|
0.17
|
|||||
|
Short term debt to equity ratio
|
-0.01
|
-0.02
|
-0.22
|
0.05
|
0.10
|
0.07
|
|||||
|
Current Ratio
|
2.88
|
3.07
|
4.26
|
3.38
|
2.10
|
1.70
|
|||||
|
Quick Ratio
|
1.86
|
2.35
|
3.66
|
2.84
|
1.53
|
1.09
|
|||||
|
Interest Coverage
|
-8.97
|
-10.67
|
-13.02
|
-2.16
|
-40.43
|
-75.27
|
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 (%)
|
21.79
|
23.27
|
18.05
|
13.60
|
14.87
|
11.86
|
|||||
|
Asset Turnover
|
0.39
|
0.49
|
0.63
|
1.12
|
1.20
|
1.72
|
|||||
|
Receivable days
|
--
|
81.69
|
55.72
|
42.18
|
53.81
|
41.40
|
|||||
|
Inventory Days
|
--
|
134.91
|
167.31
|
126.53
|
158.54
|
135.38
|
|||||
|
Payable days
|
--
|
57.25
|
67.53
|
27.12
|
49.19
|
52.38
|
|||||
|
Cash Conversion Cycle
|
--
|
159.35
|
155.50
|
141.59
|
163.17
|
124.40
|