Market cap
$1,343 Mln
Revenue (TTM)
$0 Mln
P/E Ratio
--
P/B Ratio
5.1
Div. Yield
0 %
Income Statement ($ Mln) |
TTM | Dec-21 | Dec-20 | Dec-19 | Dec-18 | Dec-17 | Dec-16 | Dec-15 | Dec-14 | Dec-13 | Dec-12 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Operating Revenue
|
--
|
--
|
0.30
|
--
|
--
|
--
|
|||||
|
Cost of Revenue
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Gross Profit
|
--
|
--
|
0.00
|
--
|
--
|
--
|
|||||
|
Operating Expenses
|
102.65
|
94.59
|
65.24
|
66.99
|
55.42
|
42.62
|
|||||
|
Operating Profit (EBIT)
|
-102.65
|
-94.59
|
-64.94
|
-66.99
|
-55.42
|
-42.62
|
|||||
|
Other Income
|
-0.11
|
-0.08
|
-15.82
|
-21.44
|
1.78
|
0.76
|
|||||
|
Profit before Tax
|
-102.76
|
-94.66
|
-80.76
|
-88.44
|
-53.64
|
-41.86
|
|||||
|
Provision for Tax
|
-0.09
|
0.00
|
0.14
|
-0.16
|
-0.30
|
0.16
|
|||||
|
Profit after Tax (Net Income)
|
-102.67
|
-94.66
|
-80.90
|
-88.28
|
-53.34
|
-42.02
|
|||||
|
Minority Interest
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Consolidated Profit
|
-102.67
|
-94.66
|
-80.90
|
-88.28
|
-53.34
|
-42.02
|
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
|
261.62
|
96.00
|
97.96
|
86.35
|
94.48
|
94.73
|
|||||
|
Minority Interest
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Non-Current Liabilities
|
5.30
|
0.49
|
0.18
|
0.37
|
4.89
|
--
|
|||||
|
Current Liabilities
|
13.08
|
12.88
|
9.35
|
64.61
|
10.10
|
7.47
|
|||||
|
Total Liabilities
|
293.08
|
109.37
|
107.49
|
151.33
|
109.47
|
102.20
|
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
|
1.80
|
1.97
|
1.02
|
1.43
|
0.72
|
0.47
|
|||||
|
Current Assets
|
278.20
|
107.39
|
106.47
|
149.90
|
108.75
|
101.73
|
|||||
|
Total Assets
|
293.08
|
109.37
|
107.49
|
151.33
|
109.47
|
102.20
|
|||||
|
Total Debt*
|
5.62
|
0.85
|
0.38
|
0.56
|
4.89
|
--
|
|||||
|
Net Current Assets
|
265.12
|
94.51
|
97.12
|
85.29
|
98.65
|
94.25
|
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
|
--
|
-78.96
|
-52.37
|
-51.18
|
-45.12
|
-36.16
|
|||||
|
Cash Flow from Investing Activities
|
--
|
-0.07
|
-0.01
|
-0.04
|
-0.12
|
-0.09
|
|||||
|
Cash from Financing Activities
|
--
|
79.81
|
8.90
|
92.74
|
51.13
|
27.59
|
|||||
|
Net Cash Inflow / Outflow
|
--
|
0.77
|
-43.48
|
41.52
|
5.90
|
-8.66
|
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 ($)
|
-7.05
|
-7.28
|
-7.35
|
-29.43
|
-26.67
|
-42.02
|
|||||
|
Cash EPS ($)
|
--
|
-7.26
|
-7.33
|
-29.40
|
-26.61
|
-41.76
|
|||||
|
Adjusted Book Value ($)
|
--
|
7.38
|
8.91
|
28.78
|
47.24
|
94.73
|
|||||
|
Dividend per Share ($)
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Cash Flow per Share ($)
|
--
|
-6.07
|
-4.76
|
-17.06
|
-22.56
|
-36.16
|
|||||
|
Free Cash Flow per Share ($)
|
--
|
-6.08
|
-4.76
|
-17.07
|
-22.62
|
-36.26
|
Profitability Ratios |
TTM | Dec-21 | Dec-20 | Dec-19 | Dec-18 | Dec-17 | Dec-16 | Dec-15 | Dec-14 | Dec-13 | Dec-12 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
ROCE (%)
|
--
|
-96.99
|
-87.35
|
-94.78
|
-54.96
|
-42.44
|
|||||
|
ROE (%)
|
-57.57
|
-97.61
|
-87.79
|
-97.64
|
-56.38
|
-42.44
|
|||||
|
ROA (%)
|
-49.78
|
-87.30
|
-62.52
|
-67.70
|
-50.40
|
-39.42
|
|||||
|
EBIT Margin (%)
|
--
|
--
|
-26,920.00
|
--
|
--
|
--
|
|||||
|
Net Margin (%)
|
95,955.14
|
122,933.77
|
521.31
|
411.67
|
-2,996.35
|
-5,528.29
|
|||||
|
Cash Profit Margin (%)
|
--
|
--
|
--
|
--
|
--
|
--
|
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 (%)
|
--
|
-1.00
|
--
|
--
|
--
|
--
|
|||||
|
EBIT Growth (%)
|
-49.37
|
-17.12
|
-75.31
|
16.87
|
-30.03
|
11.35
|
|||||
|
Net Profit Growth (%)
|
-49.01
|
-17.00
|
8.35
|
-65.51
|
-26.94
|
12.23
|
|||||
|
EPS Growth (%)
|
-10.31
|
0.01
|
0.75
|
-0.10
|
0.37
|
0.12
|
|||||
|
Book Value Growth (%)
|
47.21
|
--
|
--
|
--
|
--
|
--
|
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
|
--
|
-2.99
|
-2.18
|
-0.01
|
-0.05
|
-0.09
|
|||||
|
Price / Book Value
|
5.13
|
2.94
|
1.80
|
0.01
|
0.03
|
0.04
|
|||||
|
Dividend Yield (%)
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
EV/EBITDA
|
-10.50
|
-1.90
|
-0.90
|
3.17
|
1.78
|
2.28
|
|||||
|
Close Price ($)
|
32.05
|
21.74
|
16.03
|
13.70
|
52.80
|
149.20
|
|||||
|
High Price ($)
|
37.33
|
24.00
|
19.68
|
80.40
|
154.40
|
163.60
|
|||||
|
Low Price ($)
|
14.91
|
13.68
|
8.55
|
8.62
|
41.93
|
44.00
|
|||||
|
Market Cap ($ Cr)
|
1,342.82
|
--
|
--
|
--
|
--
|
--
|
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
|
0.02
|
0.01
|
0.00
|
0.01
|
0.05
|
--
|
|||||
|
Short term debt to equity ratio
|
0.00
|
0.00
|
0.00
|
0.00
|
--
|
--
|
|||||
|
Current Ratio
|
21.27
|
8.34
|
11.38
|
2.32
|
10.77
|
13.61
|
|||||
|
Quick Ratio
|
21.27
|
--
|
--
|
--
|
--
|
13.61
|
|||||
|
Interest Coverage
|
--
|
--
|
--
|
--
|
--
|
--
|
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 (%)
|
--
|
--
|
103.67
|
--
|
--
|
--
|
|||||
|
Asset Turnover
|
--
|
--
|
0.00
|
--
|
--
|
--
|
|||||
|
Receivable days
|
--
|
--
|
309.25
|
--
|
--
|
--
|
|||||
|
Inventory Days
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Payable days
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Cash Conversion Cycle
|
--
|
--
|
--
|
--
|
--
|
--
|