Market cap
$-- Mln
Revenue (TTM)
$93 Mln
P/E Ratio
--
P/B Ratio
0
Div. Yield
0 %
Income Statement ($ Mln) |
TTM | Dec-22 | Dec-21 | Dec-20 | Dec-19 | Dec-18 | Dec-17 | Dec-16 | Dec-15 | Dec-14 | Dec-13 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Operating Revenue
|
92.81
|
90.55
|
80.68
|
71.24
|
83.70
|
68.13
|
|||||
|
Cost of Revenue
|
63.70
|
48.96
|
36.35
|
32.30
|
33.01
|
26.82
|
|||||
|
Gross Profit
|
29.11
|
41.59
|
44.34
|
38.94
|
50.69
|
41.30
|
|||||
|
Operating Expenses
|
94.53
|
110.64
|
90.69
|
101.06
|
140.50
|
121.08
|
|||||
|
Operating Profit (EBIT)
|
-65.43
|
-69.05
|
-46.35
|
-62.12
|
-89.81
|
-79.77
|
|||||
|
Other Income
|
0.14
|
--
|
--
|
-10.15
|
1.35
|
0.57
|
|||||
|
Profit before Tax
|
-68.98
|
-73.69
|
-62.50
|
-89.91
|
-106.78
|
-82.63
|
|||||
|
Provision for Tax
|
4.86
|
0.03
|
0.02
|
0.03
|
0.03
|
0.00
|
|||||
|
Profit after Tax (Net Income)
|
-69.04
|
-73.72
|
-62.52
|
-89.95
|
-106.82
|
-82.63
|
|||||
|
Minority Interest
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Consolidated Profit
|
-40.94
|
-73.31
|
-62.48
|
-89.95
|
-106.82
|
-82.63
|
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
|
-32.05
|
-0.82
|
40.86
|
-0.56
|
81.88
|
66.88
|
|||||
|
Minority Interest
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Non-Current Liabilities
|
19.89
|
76.53
|
79.03
|
98.88
|
52.05
|
37.34
|
|||||
|
Current Liabilities
|
152.09
|
89.71
|
80.02
|
70.66
|
70.47
|
64.14
|
|||||
|
Total Liabilities
|
292.03
|
165.42
|
199.90
|
168.98
|
204.40
|
168.36
|
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
|
53.43
|
57.67
|
59.13
|
39.71
|
47.15
|
32.24
|
|||||
|
Current Assets
|
86.51
|
107.75
|
140.77
|
129.27
|
157.26
|
136.12
|
|||||
|
Total Assets
|
292.03
|
165.42
|
199.90
|
168.98
|
204.40
|
168.36
|
|||||
|
Total Debt*
|
62.94
|
63.16
|
64.67
|
65.17
|
44.76
|
34.75
|
|||||
|
Net Current Assets
|
-65.58
|
18.04
|
60.76
|
58.61
|
86.79
|
71.98
|
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
|
--
|
-35.29
|
-42.50
|
-60.13
|
-87.03
|
-56.19
|
|||||
|
Cash Flow from Investing Activities
|
--
|
-3.59
|
3.33
|
-4.04
|
-22.01
|
-0.86
|
|||||
|
Cash from Financing Activities
|
--
|
13.18
|
35.94
|
31.52
|
109.76
|
117.36
|
|||||
|
Net Cash Inflow / Outflow
|
--
|
--
|
--
|
-32.64
|
0.71
|
60.31
|
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 (%)
|
--
|
-87.83
|
-73.49
|
-94.06
|
-93.59
|
-107.39
|
|||||
|
ROE (%)
|
--
|
-368.28
|
-310.27
|
-221.20
|
-143.61
|
-174.87
|
|||||
|
ROA (%)
|
-25.61
|
-40.36
|
-33.90
|
-48.18
|
-57.31
|
-63.42
|
|||||
|
EBIT Margin (%)
|
-70.19
|
-76.26
|
-57.45
|
-87.19
|
-107.30
|
-116.26
|
|||||
|
Net Margin (%)
|
-74.27
|
-81.41
|
-77.49
|
-147.24
|
-125.59
|
-120.28
|
|||||
|
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 (%)
|
5.31
|
0.12
|
0.13
|
-0.15
|
0.23
|
0.86
|
|||||
|
EBIT Growth (%)
|
-277.20
|
-48.98
|
25.38
|
30.84
|
-13.39
|
-26.09
|
|||||
|
Net Profit Growth (%)
|
0.36
|
-17.92
|
30.49
|
15.79
|
-29.28
|
-29.05
|
|||||
|
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
|
--
|
-0.60
|
-0.36
|
-0.18
|
0.53
|
0.69
|
|||||
|
Close Price ($)
|
2.78
|
2.03
|
36.70
|
38.90
|
89.40
|
127.10
|
|||||
|
High Price ($)
|
8.88
|
38.85
|
91.40
|
97.10
|
154.80
|
267.90
|
|||||
|
Low Price ($)
|
1.25
|
1.61
|
33.60
|
10.00
|
47.80
|
87.90
|
|||||
|
Market Cap ($ 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
|
--
|
-76.84
|
1.58
|
-117.00
|
0.55
|
0.52
|
|||||
|
Short term debt to equity ratio
|
-1.84
|
-2.22
|
0.05
|
-8.38
|
0.08
|
0.10
|
|||||
|
Current Ratio
|
0.57
|
1.20
|
1.76
|
1.83
|
2.23
|
2.12
|
|||||
|
Quick Ratio
|
0.31
|
0.73
|
1.10
|
1.14
|
1.67
|
1.75
|
|||||
|
Interest Coverage
|
-5.41
|
-7.25
|
-5.62
|
-6.57
|
-19.66
|
-23.10
|
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 (%)
|
31.90
|
40.74
|
41.03
|
32.99
|
32.91
|
33.07
|
|||||
|
Asset Turnover
|
0.34
|
0.50
|
0.44
|
0.38
|
0.45
|
0.52
|
|||||
|
Receivable days
|
--
|
141.17
|
128.13
|
130.87
|
109.26
|
78.10
|
|||||
|
Inventory Days
|
--
|
356.66
|
510.28
|
498.99
|
352.38
|
306.27
|
|||||
|
Payable days
|
--
|
53.05
|
69.87
|
89.64
|
124.67
|
129.33
|
|||||
|
Cash Conversion Cycle
|
--
|
444.78
|
568.55
|
540.22
|
336.97
|
255.03
|