Market cap
$-- Mln
Revenue (TTM)
$35 Mln
P/E Ratio
--
P/B Ratio
0
Div. Yield
0 %
Income Statement ($ Mln) |
TTM | Dec-22 | Dec-21 | Dec-20 | Dec-19 | Dec-18 | Dec-17 | Dec-16 | Dec-15 | Dec-14 | Dec-13 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Operating Revenue
|
34.53
|
110.78
|
85.08
|
16.60
|
6.68
|
0.90
|
|||||
|
Cost of Revenue
|
--
|
--
|
--
|
--
|
42.74
|
47.69
|
|||||
|
Gross Profit
|
34.53
|
110.78
|
85.08
|
16.60
|
6.68
|
0.90
|
|||||
|
Operating Expenses
|
93.11
|
96.24
|
89.67
|
73.42
|
59.13
|
65.93
|
|||||
|
Operating Profit (EBIT)
|
-58.58
|
14.54
|
-4.60
|
-56.82
|
-52.46
|
-65.02
|
|||||
|
Other Income
|
12.43
|
23.26
|
-2.28
|
-10.50
|
--
|
--
|
|||||
|
Profit before Tax
|
-36.45
|
34.77
|
-9.72
|
-68.88
|
-55.35
|
-65.34
|
|||||
|
Provision for Tax
|
4.61
|
-0.61
|
15.97
|
0.91
|
-1.81
|
1.18
|
|||||
|
Profit after Tax (Net Income)
|
-40.25
|
35.38
|
-25.69
|
-69.79
|
-53.54
|
-65.34
|
|||||
|
Minority Interest
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Consolidated Profit
|
-27.16
|
35.38
|
-25.69
|
-68.88
|
-55.35
|
-65.34
|
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
|
60.33
|
93.83
|
22.52
|
-18.01
|
8.40
|
-5.42
|
|||||
|
Minority Interest
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Non-Current Liabilities
|
25.77
|
46.98
|
65.11
|
101.89
|
56.23
|
14.76
|
|||||
|
Current Liabilities
|
19.94
|
25.08
|
72.25
|
81.55
|
34.94
|
35.14
|
|||||
|
Total Liabilities
|
125.97
|
165.89
|
159.88
|
165.44
|
99.57
|
44.48
|
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
|
16.17
|
17.75
|
15.44
|
14.09
|
2.90
|
2.41
|
|||||
|
Current Assets
|
89.87
|
148.14
|
144.44
|
151.34
|
96.67
|
42.08
|
|||||
|
Total Assets
|
125.97
|
165.89
|
159.88
|
165.44
|
99.57
|
44.48
|
|||||
|
Total Debt*
|
10.48
|
37.93
|
35.28
|
35.35
|
19.28
|
21.39
|
|||||
|
Net Current Assets
|
69.93
|
123.06
|
72.19
|
69.80
|
61.72
|
6.93
|
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
|
--
|
-31.63
|
-60.38
|
34.88
|
-51.44
|
-59.16
|
|||||
|
Cash Flow from Investing Activities
|
--
|
-15.00
|
-17.14
|
-0.74
|
0.23
|
25.27
|
|||||
|
Cash from Financing Activities
|
--
|
39.22
|
52.90
|
14.43
|
105.04
|
0.70
|
|||||
|
Net Cash Inflow / Outflow
|
--
|
-7.42
|
-24.63
|
48.51
|
--
|
--
|
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 ($)
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Cash EPS ($)
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Adjusted Book Value ($)
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Dividend per Share ($)
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Cash Flow per Share ($)
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Free Cash Flow per Share ($)
|
--
|
--
|
--
|
--
|
--
|
--
|
Profitability Ratios |
TTM | Dec-22 | Dec-21 | Dec-20 | Dec-19 | Dec-18 | Dec-17 | Dec-16 | Dec-15 | Dec-14 | Dec-13 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
ROCE (%)
|
--
|
37.33
|
-68.37
|
-310.05
|
-245.35
|
-147.12
|
|||||
|
ROE (%)
|
-59.67
|
60.82
|
-1,137.85
|
1,452.53
|
-3,594.23
|
-281.64
|
|||||
|
ROA (%)
|
-24.54
|
21.72
|
-15.79
|
-52.67
|
-74.33
|
-89.76
|
|||||
|
EBIT Margin (%)
|
-169.47
|
13.12
|
-5.40
|
-342.36
|
-785.61
|
-7,307.53
|
|||||
|
Net Margin (%)
|
-85.70
|
26.39
|
-31.02
|
-1,144.42
|
-801.80
|
-7,235.44
|
|||||
|
Cash Profit Margin (%)
|
0.00
|
--
|
--
|
--
|
--
|
--
|
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 (%)
|
-72.13
|
0.30
|
4.13
|
1.49
|
6.39
|
3.36
|
|||||
|
EBIT Growth (%)
|
-321.97
|
416.25
|
91.91
|
-8.32
|
20.51
|
-2.01
|
|||||
|
Net Profit Growth (%)
|
-173.89
|
237.73
|
63.19
|
-30.36
|
18.06
|
-0.02
|
|||||
|
EPS Growth (%)
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Book Value Growth (%)
|
--
|
--
|
--
|
--
|
--
|
--
|
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
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Price / Book Value
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Dividend Yield (%)
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
EV/EBITDA
|
--
|
-5.98
|
20.25
|
1.82
|
1.31
|
0.25
|
|||||
|
Close Price ($)
|
0.53
|
0.57
|
1.63
|
1.52
|
1.19
|
1.33
|
|||||
|
High Price ($)
|
1.00
|
1.69
|
2.85
|
2.42
|
1.67
|
8.27
|
|||||
|
Low Price ($)
|
0.45
|
0.32
|
1.34
|
0.71
|
0.64
|
1.31
|
|||||
|
Market Cap ($ Cr)
|
--
|
--
|
--
|
--
|
--
|
--
|
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
|
--
|
0.40
|
1.57
|
-1.96
|
2.30
|
-3.95
|
|||||
|
Short term debt to equity ratio
|
0.03
|
0.11
|
0.31
|
-0.05
|
2.30
|
-3.95
|
|||||
|
Current Ratio
|
4.51
|
5.91
|
2.00
|
1.86
|
2.77
|
1.20
|
|||||
|
Quick Ratio
|
4.51
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Interest Coverage
|
-9.01
|
4.80
|
-1.62
|
-36.52
|
-34.53
|
-44.17
|
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 (%)
|
19.61
|
8.81
|
11.65
|
43.53
|
74.88
|
--
|
|||||
|
Asset Turnover
|
0.21
|
0.68
|
0.52
|
0.13
|
0.09
|
0.01
|
|||||
|
Receivable days
|
--
|
32.43
|
36.79
|
134.51
|
273.51
|
25.48
|
|||||
|
Inventory Days
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Payable days
|
--
|
--
|
--
|
--
|
6.84
|
10.36
|
|||||
|
Cash Conversion Cycle
|
--
|
--
|
--
|
--
|
--
|
15.12
|