Market cap
$5,512 Mln
Revenue (TTM)
$0 Mln
P/E Ratio
--
P/B Ratio
3.8
Div. Yield
0 %
Income Statement ($ Mln) |
TTM | Dec-22 | Dec-21 | Dec-20 | Dec-19 | Dec-18 | Dec-17 | Dec-16 | Dec-15 | Dec-14 | Dec-13 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Operating Revenue
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Cost of Revenue
|
--
|
--
|
--
|
--
|
39.64
|
34.84
|
|||||
|
Gross Profit
|
--
|
--
|
--
|
--
|
-39.64
|
-34.84
|
|||||
|
Operating Expenses
|
229.08
|
189.91
|
114.76
|
88.74
|
61.27
|
65.35
|
|||||
|
Operating Profit (EBIT)
|
-229.08
|
-189.91
|
-114.76
|
-88.74
|
-61.27
|
-65.35
|
|||||
|
Other Income
|
0.58
|
2.43
|
-0.01
|
-0.01
|
0.15
|
-0.02
|
|||||
|
Profit before Tax
|
-222.90
|
-185.21
|
-114.52
|
-88.24
|
-58.97
|
62.02
|
|||||
|
Provision for Tax
|
-10.77
|
-9.47
|
-0.28
|
-3.70
|
-0.11
|
-1.06
|
|||||
|
Profit after Tax (Net Income)
|
-212.14
|
-175.75
|
-114.24
|
-84.55
|
-58.86
|
63.09
|
|||||
|
Minority Interest
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Consolidated Profit
|
-222.90
|
-185.21
|
-114.52
|
-84.55
|
-58.86
|
63.09
|
Liabilities ($ Mln) |
TTM | Dec-22 | Dec-21 | Dec-20 | Dec-19 | Dec-18 | Dec-17 | Dec-16 | Dec-15 | Dec-14 | Dec-13 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Shareholder's Funds
|
477.05
|
534.75
|
360.50
|
191.47
|
117.15
|
123.96
|
|||||
|
Minority Interest
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Non-Current Liabilities
|
96.99
|
96.58
|
0.62
|
0.06
|
6.12
|
--
|
|||||
|
Current Liabilities
|
39.37
|
35.59
|
28.21
|
25.13
|
12.98
|
13.21
|
|||||
|
Total Liabilities
|
652.78
|
666.82
|
389.36
|
216.75
|
130.19
|
137.17
|
Assets ($ Mln) |
TTM | Dec-22 | Dec-21 | Dec-20 | Dec-19 | Dec-18 | Dec-17 | Dec-16 | Dec-15 | Dec-14 | Dec-13 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Non-Current Assets
|
1.86
|
4.00
|
1.87
|
0.15
|
1.56
|
3.88
|
|||||
|
Current Assets
|
611.54
|
662.83
|
387.49
|
216.60
|
128.62
|
133.29
|
|||||
|
Total Assets
|
652.78
|
666.92
|
389.33
|
216.66
|
130.14
|
137.17
|
|||||
|
Total Debt*
|
97.76
|
97.77
|
1.57
|
0.12
|
0.50
|
--
|
|||||
|
Net Current Assets
|
572.17
|
627.24
|
359.28
|
191.47
|
115.64
|
120.08
|
Cashflow ($ Mln) |
TTM | Dec-22 | Dec-21 | Dec-20 | Dec-19 | Dec-18 | Dec-17 | Dec-16 | Dec-15 | Dec-14 | Dec-13 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Cash From Operating Activities
|
--
|
-163.77
|
-98.56
|
-66.10
|
-48.49
|
-41.91
|
|||||
|
Cash Flow from Investing Activities
|
--
|
-50.28
|
21.30
|
-143.81
|
0.15
|
0.15
|
|||||
|
Cash from Financing Activities
|
--
|
428.91
|
272.34
|
150.58
|
42.84
|
6.14
|
|||||
|
Net Cash Inflow / Outflow
|
--
|
214.86
|
195.07
|
-59.33
|
-5.50
|
-35.77
|
Financials Ratios |
TTM | Dec-22 | Dec-21 | Dec-20 | Dec-19 | Dec-18 | Dec-17 | Dec-16 | Dec-15 | Dec-14 | Dec-13 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Adjusted EPS ($)
|
-1.68
|
-1.40
|
-0.99
|
-0.91
|
-1.33
|
1.59
|
|||||
|
Cash EPS ($)
|
--
|
-1.40
|
-0.99
|
-0.91
|
-1.32
|
1.59
|
|||||
|
Adjusted Book Value ($)
|
--
|
4.27
|
3.13
|
2.06
|
2.64
|
3.12
|
|||||
|
Dividend per Share ($)
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Cash Flow per Share ($)
|
--
|
-1.31
|
-0.86
|
-0.71
|
-1.09
|
-1.06
|
|||||
|
Free Cash Flow per Share ($)
|
--
|
-1.31
|
-0.86
|
-0.71
|
-1.09
|
-1.06
|
Profitability Ratios |
TTM | Dec-22 | Dec-21 | Dec-20 | Dec-19 | Dec-18 | Dec-17 | Dec-16 | Dec-15 | Dec-14 | Dec-13 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
ROCE (%)
|
--
|
-35.34
|
-41.27
|
-54.68
|
-48.72
|
77.89
|
|||||
|
ROE (%)
|
-57.58
|
-39.26
|
-41.39
|
-54.79
|
-48.82
|
77.89
|
|||||
|
ROA (%)
|
-41.41
|
-33.28
|
-37.70
|
-48.74
|
-44.03
|
40.34
|
|||||
|
EBIT Margin (%)
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Net Margin (%)
|
-36,512.56
|
-7,229.33
|
1,142,380.00
|
1,409,116.67
|
-38,979.47
|
-394,293.75
|
|||||
|
Cash Profit Margin (%)
|
--
|
--
|
--
|
--
|
--
|
--
|
Growth Ratios |
TTM | Dec-22 | Dec-21 | Dec-20 | Dec-19 | Dec-18 | Dec-17 | Dec-16 | Dec-15 | Dec-14 | Dec-13 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Revenue Growth (%)
|
--
|
--
|
--
|
--
|
--
|
-1.00
|
|||||
|
EBIT Growth (%)
|
-87.19
|
-65.49
|
-29.32
|
-44.82
|
-198.79
|
-43.35
|
|||||
|
Net Profit Growth (%)
|
-73.89
|
-53.84
|
-35.12
|
-43.64
|
-193.30
|
-44.76
|
|||||
|
EPS Growth (%)
|
-48.14
|
-0.41
|
-0.09
|
0.31
|
-1.83
|
-0.50
|
|||||
|
Book Value Growth (%)
|
24.04
|
--
|
--
|
--
|
--
|
--
|
Valuation Ratios |
TTM | Dec-22 | Dec-21 | Dec-20 | Dec-19 | Dec-18 | Dec-17 | Dec-16 | Dec-15 | Dec-14 | Dec-13 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Price / Earnings
|
--
|
-15.27
|
-16.84
|
-7.59
|
-6.47
|
0.75
|
|||||
|
Price / Book Value
|
3.81
|
5.02
|
5.34
|
3.35
|
3.25
|
0.38
|
|||||
|
Dividend Yield (%)
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
EV/EBITDA
|
-5.67
|
-11.10
|
-13.46
|
-4.87
|
-4.19
|
-1.34
|
|||||
|
Close Price ($)
|
24.33
|
21.41
|
16.72
|
6.91
|
8.58
|
1.20
|
|||||
|
High Price ($)
|
26.35
|
24.33
|
19.32
|
8.79
|
8.97
|
4.50
|
|||||
|
Low Price ($)
|
8.85
|
8.85
|
4.96
|
2.64
|
0.91
|
1.02
|
|||||
|
Market Cap ($ Cr)
|
5,512.18
|
--
|
--
|
--
|
--
|
--
|
Solvency Ratios |
TTM | Dec-22 | Dec-21 | Dec-20 | Dec-19 | Dec-18 | Dec-17 | Dec-16 | Dec-15 | Dec-14 | Dec-13 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Debt to Equity
|
0.20
|
0.18
|
0.00
|
0.00
|
0.00
|
--
|
|||||
|
Short term debt to equity ratio
|
0.00
|
0.00
|
0.00
|
0.00
|
0.00
|
--
|
|||||
|
Current Ratio
|
15.53
|
18.63
|
13.74
|
8.62
|
9.91
|
10.09
|
|||||
|
Quick Ratio
|
15.53
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Interest Coverage
|
-58.55
|
-83.88
|
-418.82
|
-139.30
|
-24.87
|
--
|
Operating Efficiency Ratios |
TTM | Dec-22 | Dec-21 | Dec-20 | Dec-19 | Dec-18 | Dec-17 | Dec-16 | Dec-15 | Dec-14 | Dec-13 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Debtors to sales (%)
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Asset Turnover
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Receivable days
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Inventory Days
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Payable days
|
--
|
--
|
--
|
--
|
52.97
|
70.35
|
|||||
|
Cash Conversion Cycle
|
--
|
--
|
--
|
--
|
--
|
--
|