Market cap
$13 Mln
Revenue (TTM)
$15 Mln
P/E Ratio
--
P/B Ratio
0.5
Div. Yield
0 %
Income Statement ($ Mln) |
TTM | Dec-22 | Dec-21 | Dec-20 | Dec-19 | Dec-18 | Dec-17 | Dec-16 | Dec-15 | Dec-14 | Dec-13 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Operating Revenue
|
15.33
|
21.03
|
27.10
|
21.00
|
19.32
|
12.67
|
|||||
|
Cost of Revenue
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Gross Profit
|
15.33
|
21.03
|
27.10
|
21.00
|
19.32
|
12.67
|
|||||
|
Operating Expenses
|
82.96
|
96.85
|
95.87
|
72.06
|
53.58
|
31.94
|
|||||
|
Operating Profit (EBIT)
|
-72.49
|
-80.68
|
-68.77
|
-51.06
|
-34.27
|
-20.40
|
|||||
|
Other Income
|
0.46
|
--
|
0.03
|
0.54
|
--
|
--
|
|||||
|
Profit before Tax
|
-70.65
|
-79.46
|
-68.74
|
-50.52
|
-32.20
|
-19.25
|
|||||
|
Provision for Tax
|
-45.40
|
-1.22
|
-0.04
|
-0.55
|
-0.01
|
1.21
|
|||||
|
Profit after Tax (Net Income)
|
-25.59
|
-78.24
|
-68.71
|
-49.97
|
-32.20
|
-19.25
|
|||||
|
Minority Interest
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Consolidated Profit
|
-53.88
|
-79.46
|
-68.74
|
-50.52
|
-32.20
|
-20.23
|
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
|
24.54
|
57.15
|
123.98
|
127.20
|
-73.52
|
-43.54
|
|||||
|
Minority Interest
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Non-Current Liabilities
|
19.70
|
20.91
|
68.95
|
58.75
|
187.58
|
137.76
|
|||||
|
Current Liabilities
|
9.91
|
21.84
|
33.22
|
45.19
|
38.28
|
21.33
|
|||||
|
Total Liabilities
|
64.06
|
99.90
|
226.15
|
231.14
|
152.35
|
115.55
|
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
|
26.46
|
31.70
|
75.52
|
54.31
|
50.53
|
6.73
|
|||||
|
Current Assets
|
27.69
|
68.20
|
150.64
|
176.83
|
101.82
|
108.81
|
|||||
|
Total Assets
|
64.06
|
99.90
|
226.15
|
231.14
|
152.35
|
115.55
|
|||||
|
Total Debt*
|
22.36
|
27.47
|
69.69
|
47.10
|
42.33
|
--
|
|||||
|
Net Current Assets
|
17.77
|
46.36
|
117.41
|
131.64
|
63.54
|
87.48
|
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
|
--
|
-83.55
|
-82.14
|
-43.15
|
-33.49
|
21.10
|
|||||
|
Cash Flow from Investing Activities
|
--
|
-0.49
|
-0.61
|
57.82
|
-12.85
|
-36.96
|
|||||
|
Cash from Financing Activities
|
--
|
4.23
|
55.91
|
116.42
|
26.04
|
68.12
|
|||||
|
Net Cash Inflow / Outflow
|
--
|
--
|
-26.84
|
131.09
|
--
|
--
|
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 (%)
|
--
|
-56.23
|
-37.34
|
-69.84
|
86.17
|
--
|
|||||
|
ROE (%)
|
-62.64
|
-86.40
|
-54.71
|
-186.17
|
55.01
|
--
|
|||||
|
ROA (%)
|
-18.74
|
-47.99
|
-30.05
|
-26.06
|
-24.04
|
--
|
|||||
|
EBIT Margin (%)
|
-472.99
|
-383.68
|
-253.78
|
-243.16
|
-177.37
|
-151.48
|
|||||
|
Net Margin (%)
|
-162.13
|
-372.08
|
-253.28
|
-232.05
|
-166.66
|
-151.95
|
|||||
|
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 (%)
|
-33.31
|
-0.22
|
0.29
|
0.09
|
0.52
|
--
|
|||||
|
EBIT Growth (%)
|
6.86
|
-17.33
|
-34.69
|
-49.01
|
-78.55
|
--
|
|||||
|
Net Profit Growth (%)
|
66.89
|
-13.88
|
-37.49
|
-55.21
|
-67.25
|
--
|
|||||
|
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
|
-0.18
|
0.61
|
1.28
|
3.07
|
--
|
--
|
|||||
|
Close Price ($)
|
0.27
|
0.74
|
8.93
|
28.98
|
--
|
--
|
|||||
|
High Price ($)
|
3.56
|
10.86
|
31.04
|
160.00
|
--
|
--
|
|||||
|
Low Price ($)
|
0.25
|
0.65
|
8.69
|
12.98
|
--
|
--
|
|||||
|
Market Cap ($ Cr)
|
12.83
|
--
|
--
|
--
|
--
|
--
|
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
|
--
|
0.48
|
0.56
|
0.37
|
-0.58
|
--
|
|||||
|
Short term debt to equity ratio
|
0.11
|
0.11
|
0.08
|
0.06
|
-0.13
|
--
|
|||||
|
Current Ratio
|
2.79
|
3.12
|
4.53
|
3.91
|
2.66
|
5.10
|
|||||
|
Quick Ratio
|
2.79
|
3.14
|
4.54
|
3.92
|
--
|
--
|
|||||
|
Interest Coverage
|
-58.17
|
-8.30
|
-2,456.04
|
--
|
--
|
-325.27
|
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 (%)
|
--
|
1.83
|
11.42
|
11.63
|
10.79
|
9.88
|
|||||
|
Asset Turnover
|
0.11
|
0.13
|
0.12
|
0.11
|
0.14
|
--
|
|||||
|
Receivable days
|
--
|
30.21
|
37.32
|
39.36
|
31.54
|
36.10
|
|||||
|
Inventory Days
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Payable days
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Cash Conversion Cycle
|
--
|
--
|
--
|
--
|
--
|
--
|