Market cap
$128 Mln
Revenue (TTM)
$80 Mln
P/E Ratio
--
P/B Ratio
0.6
Div. Yield
0 %
Income Statement ($ Mln) |
Dec-22 | Dec-21 | Dec-20 | Dec-19 | Dec-18 | Dec-17 | Dec-16 | Dec-15 | Dec-14 | Dec-13 | Dec-12 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Operating Revenue
|
40.00
|
26.54
|
11.24
|
--
|
--
|
0.43
|
|||||
|
Cost of Revenue
|
--
|
--
|
--
|
24.66
|
14.08
|
12.51
|
|||||
|
Gross Profit
|
--
|
--
|
0.00
|
-24.66
|
-14.08
|
0.43
|
|||||
|
Operating Expenses
|
78.38
|
54.71
|
43.49
|
36.87
|
25.70
|
20.58
|
|||||
|
Operating Profit (EBIT)
|
-25.91
|
-8.55
|
-21.08
|
-108.49
|
-34.50
|
-29.26
|
|||||
|
Other Income
|
--
|
-0.06
|
0.13
|
0.99
|
0.81
|
0.23
|
|||||
|
Profit before Tax
|
-23.76
|
-8.61
|
-20.95
|
-107.50
|
-33.69
|
-29.03
|
|||||
|
Provision for Tax
|
-3.88
|
-8.27
|
1.45
|
--
|
--
|
--
|
|||||
|
Profit after Tax (Net Income)
|
-19.88
|
-0.34
|
-22.40
|
-107.50
|
-33.69
|
-29.03
|
|||||
|
Minority Interest
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Consolidated Profit
|
--
|
-0.34
|
-22.54
|
-107.50
|
-33.69
|
-29.03
|
Liabilities ($ Mln) |
Dec-22 | Dec-21 | Dec-20 | Dec-19 | Dec-18 | Dec-17 | Dec-16 | Dec-15 | Dec-14 | Dec-13 | Dec-12 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Shareholder's Funds
|
158.19
|
171.71
|
-9.23
|
-26.70
|
44.21
|
18.03
|
|||||
|
Minority Interest
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Non-Current Liabilities
|
--
|
57.47
|
114.00
|
132.55
|
61.24
|
52.34
|
|||||
|
Current Liabilities
|
30.98
|
11.57
|
18.05
|
8.52
|
6.11
|
4.72
|
|||||
|
Total Liabilities
|
189.17
|
240.75
|
122.82
|
114.37
|
111.56
|
75.10
|
Assets ($ Mln) |
Dec-22 | Dec-21 | Dec-20 | Dec-19 | Dec-18 | Dec-17 | Dec-16 | Dec-15 | Dec-14 | Dec-13 | Dec-12 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Non-Current Assets
|
0.03
|
35.14
|
59.96
|
59.92
|
59.81
|
60.12
|
|||||
|
Current Assets
|
189.14
|
205.61
|
62.87
|
54.45
|
51.76
|
14.98
|
|||||
|
Total Assets
|
189.17
|
240.75
|
122.82
|
114.37
|
111.56
|
75.10
|
|||||
|
Total Debt*
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Net Current Assets
|
158.16
|
194.04
|
44.82
|
45.93
|
45.64
|
10.26
|
Cashflow ($ Mln) |
Dec-22 | Dec-21 | Dec-20 | Dec-19 | Dec-18 | Dec-17 | Dec-16 | Dec-15 | Dec-14 | Dec-13 | Dec-12 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Cash From Operating Activities
|
0.02
|
-68.88
|
-30.84
|
-37.52
|
-22.83
|
-17.77
|
|||||
|
Cash Flow from Investing Activities
|
--
|
0.00
|
-0.01
|
-0.14
|
0.00
|
0.10
|
|||||
|
Cash from Financing Activities
|
0.00
|
176.13
|
38.11
|
35.36
|
58.58
|
7.01
|
|||||
|
Net Cash Inflow / Outflow
|
--
|
107.25
|
7.27
|
-2.28
|
35.75
|
-10.66
|
Financials Ratios |
Dec-22 | Dec-21 | Dec-20 | Dec-19 | Dec-18 | Dec-17 | Dec-16 | Dec-15 | Dec-14 | Dec-13 | Dec-12 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Adjusted EPS ($)
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Cash EPS ($)
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Adjusted Book Value ($)
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Dividend per Share ($)
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Cash Flow per Share ($)
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Free Cash Flow per Share ($)
|
--
|
--
|
--
|
--
|
--
|
--
|
Profitability Ratios |
Dec-22 | Dec-21 | Dec-20 | Dec-19 | Dec-18 | Dec-17 | Dec-16 | Dec-15 | Dec-14 | Dec-13 | Dec-12 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
ROCE (%)
|
-12.05
|
-0.41
|
124.68
|
-1,228.08
|
-108.27
|
-102.38
|
|||||
|
ROE (%)
|
-12.05
|
-0.41
|
124.68
|
-1,228.08
|
-108.27
|
-102.38
|
|||||
|
ROA (%)
|
-9.25
|
-0.18
|
-18.89
|
-95.16
|
-36.10
|
-32.40
|
|||||
|
EBIT Margin (%)
|
-127.13
|
-179.98
|
-386.59
|
--
|
--
|
-4,689.18
|
|||||
|
Net Margin (%)
|
-49.71
|
-1.27
|
-197.14
|
-10,847.63
|
-4,175.09
|
-4,459.14
|
|||||
|
Cash Profit Margin (%)
|
--
|
--
|
--
|
--
|
--
|
--
|
Growth Ratios |
Dec-22 | Dec-21 | Dec-20 | Dec-19 | Dec-18 | Dec-17 | Dec-16 | Dec-15 | Dec-14 | Dec-13 | Dec-12 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Revenue Growth (%)
|
0.51
|
1.36
|
--
|
--
|
-1.00
|
-0.99
|
|||||
|
EBIT Growth (%)
|
-6.45
|
-9.98
|
-225.00
|
239.59
|
-24.91
|
-2,010.74
|
|||||
|
Net Profit Growth (%)
|
-5,817.86
|
98.50
|
79.17
|
-219.06
|
-16.07
|
-1,635.11
|
|||||
|
EPS Growth (%)
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Book Value Growth (%)
|
--
|
--
|
--
|
--
|
--
|
--
|
Valuation Ratios |
Dec-22 | Dec-21 | Dec-20 | Dec-19 | Dec-18 | Dec-17 | Dec-16 | Dec-15 | Dec-14 | Dec-13 | Dec-12 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Price / Earnings
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Price / Book Value
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Dividend Yield (%)
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
EV/EBITDA
|
3.28
|
3.41
|
1.21
|
-1.38
|
2.04
|
0.75
|
|||||
|
Close Price ($)
|
12.19
|
16.30
|
27.00
|
20.80
|
28.40
|
324.40
|
|||||
|
High Price ($)
|
19.30
|
120.80
|
36.40
|
52.00
|
1,400.00
|
1,016.00
|
|||||
|
Low Price ($)
|
7.30
|
14.00
|
7.40
|
13.22
|
18.40
|
248.04
|
|||||
|
Market Cap ($ Cr)
|
--
|
--
|
--
|
--
|
--
|
--
|
Solvency Ratios |
Dec-22 | Dec-21 | Dec-20 | Dec-19 | Dec-18 | Dec-17 | Dec-16 | Dec-15 | Dec-14 | Dec-13 | Dec-12 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Debt to Equity
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Short term debt to equity ratio
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Current Ratio
|
6.10
|
17.77
|
3.48
|
6.39
|
8.47
|
3.17
|
|||||
|
Quick Ratio
|
--
|
--
|
--
|
--
|
--
|
3.17
|
|||||
|
Interest Coverage
|
--
|
--
|
--
|
--
|
--
|
--
|
Operating Efficiency Ratios |
Dec-22 | Dec-21 | Dec-20 | Dec-19 | Dec-18 | Dec-17 | Dec-16 | Dec-15 | Dec-14 | Dec-13 | Dec-12 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Debtors to sales (%)
|
2.06
|
92.27
|
--
|
--
|
--
|
--
|
|||||
|
Asset Turnover
|
0.19
|
0.15
|
0.09
|
--
|
--
|
0.00
|
|||||
|
Receivable days
|
115.59
|
337.03
|
--
|
--
|
--
|
--
|
|||||
|
Inventory Days
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Payable days
|
--
|
--
|
--
|
24.21
|
29.50
|
37.58
|
|||||
|
Cash Conversion Cycle
|
--
|
--
|
--
|
--
|
--
|
--
|