Market cap
$48 Mln
Revenue (TTM)
$133 Mln
P/E Ratio
--
P/B Ratio
0.5
Div. Yield
0 %
Income Statement ($ Mln) |
TTM | Dec-22 | Dec-21 | Dec-20 | Dec-19 | Dec-18 | Dec-17 | Dec-16 | Dec-15 | Dec-14 | Dec-13 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Operating Revenue
|
133.49
|
138.83
|
139.60
|
105.12
|
64.44
|
50.55
|
|||||
|
Cost of Revenue
|
61.76
|
84.43
|
86.92
|
64.82
|
41.19
|
31.25
|
|||||
|
Gross Profit
|
93.51
|
54.39
|
52.68
|
40.30
|
23.25
|
19.29
|
|||||
|
Operating Expenses
|
108.74
|
49.73
|
49.66
|
48.61
|
23.31
|
21.76
|
|||||
|
Operating Profit (EBIT)
|
5.18
|
4.66
|
3.53
|
-8.27
|
0.07
|
-2.54
|
|||||
|
Other Income
|
-0.28
|
-0.60
|
--
|
0.05
|
-0.36
|
0.60
|
|||||
|
Profit before Tax
|
4.07
|
5.61
|
2.99
|
-8.71
|
-0.68
|
-2.30
|
|||||
|
Provision for Tax
|
0.18
|
0.18
|
0.16
|
0.10
|
0.19
|
-0.16
|
|||||
|
Profit after Tax (Net Income)
|
-3.73
|
5.43
|
2.84
|
-8.81
|
-0.87
|
-2.14
|
|||||
|
Minority Interest
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Consolidated Profit
|
-11.52
|
-10.09
|
-11.22
|
-22.69
|
-7.26
|
-6.96
|
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
|
98.08
|
101.69
|
97.93
|
101.25
|
42.84
|
38.87
|
|||||
|
Minority Interest
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Non-Current Liabilities
|
13.74
|
12.09
|
13.36
|
7.73
|
2.39
|
0.60
|
|||||
|
Current Liabilities
|
19.20
|
22.40
|
29.56
|
29.02
|
11.18
|
8.16
|
|||||
|
Total Liabilities
|
150.78
|
136.17
|
140.85
|
138.00
|
56.40
|
47.62
|
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
|
99.54
|
101.52
|
105.29
|
93.18
|
25.40
|
21.55
|
|||||
|
Current Assets
|
31.48
|
34.65
|
35.56
|
44.82
|
31.00
|
26.07
|
|||||
|
Total Assets
|
162.50
|
136.17
|
140.85
|
138.00
|
56.40
|
47.62
|
|||||
|
Total Debt*
|
--
|
13.81
|
16.87
|
0.44
|
0.37
|
0.50
|
|||||
|
Net Current Assets
|
--
|
12.26
|
6.00
|
15.80
|
19.82
|
17.92
|
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
|
--
|
21.15
|
13.33
|
-0.89
|
7.62
|
6.81
|
|||||
|
Cash Flow from Investing Activities
|
--
|
-11.77
|
-23.15
|
-31.47
|
-4.16
|
-13.63
|
|||||
|
Cash from Financing Activities
|
--
|
-7.65
|
-0.52
|
33.42
|
1.42
|
17.66
|
|||||
|
Net Cash Inflow / Outflow
|
--
|
1.73
|
--
|
1.06
|
4.88
|
10.11
|
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 (%)
|
--
|
4.72
|
2.62
|
-12.16
|
-2.11
|
-7.14
|
|||||
|
ROE (%)
|
-5.85
|
5.44
|
2.85
|
-12.23
|
-2.13
|
-7.23
|
|||||
|
ROA (%)
|
-2.25
|
3.92
|
2.03
|
-9.07
|
-1.68
|
-5.85
|
|||||
|
EBIT Margin (%)
|
-2.32
|
4.33
|
2.47
|
-7.82
|
-0.46
|
-3.85
|
|||||
|
Net Margin (%)
|
-2.80
|
3.93
|
2.03
|
-8.38
|
-1.36
|
-4.18
|
|||||
|
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 (%)
|
-8.05
|
-0.01
|
0.33
|
0.63
|
0.27
|
0.59
|
|||||
|
EBIT Growth (%)
|
-146.64
|
74.42
|
141.94
|
-2,674.45
|
84.76
|
53.40
|
|||||
|
Net Profit Growth (%)
|
89.43
|
91.54
|
132.18
|
-910.90
|
59.23
|
61.57
|
|||||
|
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
|
0.50
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Dividend Yield (%)
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
EV/EBITDA
|
2.17
|
0.07
|
0.38
|
-10.71
|
-7.08
|
-14.42
|
|||||
|
Close Price ($)
|
3.04
|
2.81
|
6.32
|
9.07
|
4.06
|
3.80
|
|||||
|
High Price ($)
|
5.79
|
6.98
|
12.84
|
13.40
|
5.50
|
5.65
|
|||||
|
Low Price ($)
|
2.50
|
2.72
|
4.86
|
3.76
|
3.25
|
2.55
|
|||||
|
Market Cap ($ Cr)
|
47.64
|
--
|
--
|
--
|
--
|
--
|
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
|
0.10
|
0.14
|
0.17
|
0.00
|
0.01
|
0.01
|
|||||
|
Short term debt to equity ratio
|
0.00
|
0.03
|
0.04
|
0.00
|
0.01
|
0.01
|
|||||
|
Current Ratio
|
1.64
|
1.55
|
1.20
|
1.54
|
2.77
|
3.20
|
|||||
|
Quick Ratio
|
1.63
|
1.53
|
1.19
|
1.53
|
2.73
|
3.14
|
|||||
|
Interest Coverage
|
9.94
|
14.85
|
7.58
|
-16.85
|
-0.77
|
-5.54
|
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 (%)
|
10.98
|
13.81
|
15.57
|
15.40
|
14.56
|
19.67
|
|||||
|
Asset Turnover
|
0.80
|
1.00
|
1.00
|
1.08
|
1.24
|
1.38
|
|||||
|
Receivable days
|
--
|
53.81
|
49.61
|
44.43
|
54.76
|
49.93
|
|||||
|
Inventory Days
|
--
|
1.91
|
1.90
|
2.51
|
4.15
|
2.60
|
|||||
|
Payable days
|
--
|
25.15
|
26.07
|
28.04
|
26.29
|
20.04
|
|||||
|
Cash Conversion Cycle
|
--
|
30.57
|
25.44
|
18.90
|
32.61
|
32.48
|