Market cap
$301 Mln
Revenue (TTM)
$100 Mln
P/E Ratio
5.3
P/B Ratio
7.8
Div. Yield
0 %
Income Statement ($ Mln) |
TTM | Dec-23 | Dec-22 | Dec-21 | Dec-20 | Dec-19 | Dec-18 | Dec-17 | Dec-16 | Dec-15 | Dec-14 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Operating Revenue
|
99.68
|
80.75
|
54.13
|
59.03
|
50.82
|
53.94
|
|||||
|
Cost of Revenue
|
22.79
|
19.58
|
7.98
|
7.03
|
6.94
|
6.63
|
|||||
|
Gross Profit
|
76.90
|
61.17
|
46.15
|
52.00
|
43.88
|
47.32
|
|||||
|
Operating Expenses
|
73.29
|
62.64
|
57.79
|
52.20
|
44.38
|
52.59
|
|||||
|
Operating Profit (EBIT)
|
0.85
|
-1.47
|
-11.64
|
-0.20
|
-0.50
|
-5.27
|
|||||
|
Other Income
|
--
|
--
|
--
|
--
|
0.47
|
-0.08
|
|||||
|
Profit before Tax
|
-14.82
|
-20.05
|
-18.08
|
-3.93
|
-5.41
|
-10.23
|
|||||
|
Provision for Tax
|
-0.12
|
0.09
|
0.03
|
0.44
|
-0.07
|
0.22
|
|||||
|
Profit after Tax (Net Income)
|
-14.70
|
-20.13
|
-18.11
|
-4.37
|
-5.34
|
-10.44
|
|||||
|
Minority Interest
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Consolidated Profit
|
--
|
--
|
--
|
-4.37
|
-5.34
|
-10.44
|
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
|
38.79
|
46.17
|
-20.85
|
-2.61
|
-7.98
|
-4.45
|
|||||
|
Minority Interest
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Non-Current Liabilities
|
91.75
|
85.44
|
23.72
|
48.53
|
46.49
|
42.71
|
|||||
|
Current Liabilities
|
19.84
|
21.91
|
39.73
|
12.59
|
12.35
|
12.05
|
|||||
|
Total Liabilities
|
170.22
|
153.52
|
42.60
|
58.52
|
50.86
|
50.31
|
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
|
94.97
|
101.10
|
13.19
|
16.36
|
15.95
|
17.56
|
|||||
|
Current Assets
|
55.41
|
52.42
|
29.41
|
42.16
|
34.91
|
32.75
|
|||||
|
Total Assets
|
170.22
|
153.52
|
42.60
|
58.52
|
50.86
|
50.31
|
|||||
|
Total Debt*
|
72.16
|
67.40
|
44.33
|
43.57
|
44.61
|
39.01
|
|||||
|
Net Current Assets
|
35.57
|
30.51
|
-10.32
|
29.57
|
22.56
|
20.70
|
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
|
--
|
-14.26
|
-9.98
|
-3.22
|
-2.19
|
-4.15
|
|||||
|
Cash Flow from Investing Activities
|
--
|
--
|
--
|
-0.62
|
-0.62
|
-0.17
|
|||||
|
Cash from Financing Activities
|
--
|
96.50
|
-0.30
|
9.82
|
3.88
|
0.87
|
|||||
|
Net Cash Inflow / Outflow
|
--
|
--
|
--
|
--
|
1.07
|
-3.46
|
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 ($)
|
-0.36
|
-0.77
|
-2.59
|
-0.62
|
-1.07
|
-2.09
|
|||||
|
Cash EPS ($)
|
--
|
-0.53
|
-2.20
|
-0.26
|
-0.53
|
-1.56
|
|||||
|
Adjusted Book Value ($)
|
--
|
1.78
|
--
|
--
|
--
|
--
|
|||||
|
Dividend per Share ($)
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Cash Flow per Share ($)
|
--
|
-0.55
|
-1.43
|
-0.46
|
-0.44
|
-0.83
|
|||||
|
Free Cash Flow per Share ($)
|
--
|
-3.45
|
-1.46
|
-0.55
|
-0.56
|
-0.87
|
Profitability Ratios |
TTM | Dec-23 | Dec-22 | Dec-21 | Dec-20 | Dec-19 | Dec-18 | Dec-17 | Dec-16 | Dec-15 | Dec-14 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
ROCE (%)
|
--
|
-29.38
|
-56.19
|
-11.27
|
-15.00
|
-27.59
|
|||||
|
ROE (%)
|
-34.60
|
-159.01
|
154.41
|
82.62
|
85.95
|
1,212.19
|
|||||
|
ROA (%)
|
-8.66
|
-20.53
|
-35.81
|
-7.99
|
-10.56
|
-20.00
|
|||||
|
EBIT Margin (%)
|
-10.43
|
-1.82
|
-21.50
|
-0.34
|
-0.99
|
-9.78
|
|||||
|
Net Margin (%)
|
-14.74
|
-24.93
|
-33.45
|
-7.41
|
-10.41
|
-19.39
|
|||||
|
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 (%)
|
69.78
|
0.49
|
-0.08
|
0.16
|
-0.06
|
0.15
|
|||||
|
EBIT Growth (%)
|
-3.68
|
87.36
|
-5,691.04
|
59.88
|
90.50
|
45.46
|
|||||
|
Net Profit Growth (%)
|
46.30
|
-11.18
|
-314.16
|
18.11
|
48.87
|
36.26
|
|||||
|
EPS Growth (%)
|
90.22
|
0.70
|
-3.14
|
0.42
|
0.49
|
0.24
|
|||||
|
Book Value Growth (%)
|
-87.57
|
--
|
--
|
--
|
--
|
--
|
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
|
5.28
|
-5.58
|
-1.05
|
-8.21
|
-3.95
|
-3.63
|
|||||
|
Price / Book Value
|
7.77
|
2.43
|
-0.91
|
-13.79
|
-2.64
|
-8.53
|
|||||
|
Dividend Yield (%)
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
EV/EBITDA
|
31.67
|
23.04
|
-6.49
|
26.48
|
25.06
|
-25.63
|
|||||
|
Close Price ($)
|
5.56
|
4.32
|
2.71
|
5.13
|
4.22
|
7.58
|
|||||
|
High Price ($)
|
5.65
|
4.36
|
7.92
|
12.25
|
8.71
|
18.15
|
|||||
|
Low Price ($)
|
2.60
|
1.30
|
2.03
|
3.94
|
2.86
|
0.00
|
|||||
|
Market Cap ($ Cr)
|
301.29
|
--
|
--
|
--
|
--
|
--
|
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
|
1.80
|
1.46
|
-2.13
|
-16.73
|
-5.59
|
-8.78
|
|||||
|
Short term debt to equity ratio
|
0.01
|
0.02
|
-1.23
|
-0.19
|
-0.21
|
-0.06
|
|||||
|
Current Ratio
|
2.79
|
2.39
|
0.74
|
3.35
|
2.83
|
2.72
|
|||||
|
Quick Ratio
|
2.62
|
2.31
|
0.70
|
3.14
|
2.60
|
2.60
|
|||||
|
Interest Coverage
|
-0.08
|
-0.14
|
-1.98
|
-0.04
|
-0.09
|
-1.08
|
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 (%)
|
37.20
|
42.78
|
36.23
|
32.40
|
33.84
|
35.84
|
|||||
|
Asset Turnover
|
0.59
|
0.82
|
1.07
|
1.08
|
1.00
|
1.03
|
|||||
|
Receivable days
|
--
|
122.48
|
130.70
|
112.39
|
131.28
|
123.88
|
|||||
|
Inventory Days
|
--
|
32.49
|
98.08
|
140.93
|
108.82
|
104.60
|
|||||
|
Payable days
|
--
|
171.02
|
430.27
|
419.99
|
382.51
|
370.21
|
|||||
|
Cash Conversion Cycle
|
--
|
-16.06
|
-201.49
|
-166.66
|
-142.41
|
-141.74
|