Market cap
$0 Mln
Revenue (TTM)
$108 Mln
P/E Ratio
--
P/B Ratio
0
Div. Yield
0 %
Income Statement ($ Mln) |
TTM | Dec-22 | Dec-21 | Dec-20 | Dec-19 | Dec-18 | Dec-17 | Dec-16 | Dec-15 | Dec-14 | Dec-13 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Operating Revenue
|
108.27
|
104.56
|
51.64
|
33.45
|
28.15
|
14.26
|
|||||
|
Cost of Revenue
|
81.78
|
82.85
|
43.94
|
28.09
|
22.51
|
9.44
|
|||||
|
Gross Profit
|
26.48
|
21.71
|
7.70
|
5.36
|
5.64
|
4.82
|
|||||
|
Operating Expenses
|
57.06
|
32.47
|
29.35
|
9.70
|
8.12
|
5.47
|
|||||
|
Operating Profit (EBIT)
|
-9.36
|
-10.76
|
-21.66
|
-4.33
|
-2.48
|
-0.65
|
|||||
|
Other Income
|
0.26
|
0.27
|
--
|
--
|
--
|
--
|
|||||
|
Profit before Tax
|
-13.07
|
-13.61
|
-19.78
|
-8.14
|
-5.64
|
-3.04
|
|||||
|
Provision for Tax
|
-0.33
|
-0.73
|
-0.38
|
-0.09
|
-0.09
|
-0.04
|
|||||
|
Profit after Tax (Net Income)
|
-12.54
|
-12.88
|
-19.41
|
-8.05
|
-5.55
|
-7.91
|
|||||
|
Minority Interest
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Consolidated Profit
|
-13.43
|
-12.88
|
-19.41
|
-8.05
|
-3.13
|
-7.91
|
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
|
61.02
|
69.99
|
72.11
|
-8.79
|
-11.97
|
-11.50
|
|||||
|
Minority Interest
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Non-Current Liabilities
|
35.18
|
42.33
|
30.50
|
32.69
|
26.15
|
13.87
|
|||||
|
Current Liabilities
|
46.41
|
33.31
|
30.42
|
16.84
|
21.63
|
15.57
|
|||||
|
Total Liabilities
|
189.36
|
145.63
|
133.04
|
40.73
|
35.80
|
17.94
|
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
|
94.61
|
96.73
|
88.63
|
30.11
|
23.43
|
12.54
|
|||||
|
Current Assets
|
48.00
|
48.90
|
44.41
|
10.62
|
12.37
|
5.40
|
|||||
|
Total Assets
|
189.02
|
145.63
|
133.04
|
40.73
|
35.80
|
17.94
|
|||||
|
Total Debt*
|
53.02
|
54.01
|
41.69
|
41.13
|
36.44
|
19.79
|
|||||
|
Net Current Assets
|
1.59
|
15.59
|
13.99
|
-6.21
|
-9.25
|
-10.17
|
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
|
--
|
-19.58
|
-25.42
|
-2.08
|
-1.94
|
-1.25
|
|||||
|
Cash Flow from Investing Activities
|
--
|
11.28
|
-41.16
|
-2.14
|
-3.00
|
-1.93
|
|||||
|
Cash from Financing Activities
|
--
|
7.26
|
69.58
|
4.63
|
4.83
|
3.26
|
|||||
|
Net Cash Inflow / Outflow
|
--
|
-1.04
|
2.99
|
0.42
|
--
|
--
|
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 ($)
|
-221,603.00
|
-0.56
|
-0.11
|
-0.05
|
-0.05
|
--
|
|||||
|
Cash EPS ($)
|
--
|
-0.29
|
-0.08
|
-0.04
|
-0.04
|
--
|
|||||
|
Adjusted Book Value ($)
|
--
|
3.06
|
0.39
|
--
|
--
|
--
|
|||||
|
Dividend per Share ($)
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Cash Flow per Share ($)
|
--
|
-0.85
|
-0.14
|
-0.01
|
-0.02
|
--
|
|||||
|
Free Cash Flow per Share ($)
|
--
|
-0.90
|
-0.16
|
-0.01
|
-0.02
|
--
|
Profitability Ratios |
TTM | Dec-22 | Dec-21 | Dec-20 | Dec-19 | Dec-18 | Dec-17 | Dec-16 | Dec-15 | Dec-14 | Dec-13 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
ROCE (%)
|
--
|
-10.83
|
-26.56
|
-28.33
|
-33.90
|
-82.11
|
|||||
|
ROE (%)
|
-6.41
|
-18.12
|
-61.29
|
77.56
|
47.32
|
102.99
|
|||||
|
ROA (%)
|
-7.06
|
-9.24
|
-22.33
|
-21.04
|
-20.67
|
-46.64
|
|||||
|
EBIT Margin (%)
|
-4.69
|
-10.03
|
-41.94
|
-8.01
|
-1.43
|
-4.55
|
|||||
|
Net Margin (%)
|
-11.56
|
-12.28
|
-37.58
|
-24.06
|
-19.73
|
-55.45
|
|||||
|
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 (%)
|
63.86
|
1.02
|
0.54
|
0.19
|
0.97
|
0.41
|
|||||
|
EBIT Growth (%)
|
81.81
|
51.58
|
-708.26
|
-565.07
|
37.96
|
-129.72
|
|||||
|
Net Profit Growth (%)
|
20.93
|
33.65
|
-141.06
|
-44.96
|
29.78
|
-163.83
|
|||||
|
EPS Growth (%)
|
-2,057.28
|
-4.30
|
-0.97
|
-0.12
|
--
|
--
|
|||||
|
Book Value Growth (%)
|
536.40
|
--
|
--
|
--
|
--
|
--
|
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
|
--
|
-0.94
|
-18.09
|
-67.62
|
-4.06
|
--
|
|||||
|
Price / Book Value
|
0.00
|
0.17
|
4.87
|
-61.94
|
-1.88
|
--
|
|||||
|
Dividend Yield (%)
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
EV/EBITDA
|
-5.76
|
-14.72
|
-22.93
|
-1,737.53
|
54.12
|
65.74
|
|||||
|
Close Price ($)
|
2.02
|
4.23
|
15.36
|
29.12
|
1.57
|
0.40
|
|||||
|
High Price ($)
|
8.80
|
18.08
|
75.92
|
38.32
|
3.52
|
2.72
|
|||||
|
Low Price ($)
|
1.81
|
3.84
|
14.48
|
0.00
|
0.04
|
0.40
|
|||||
|
Market Cap ($ Cr)
|
0.00
|
--
|
--
|
--
|
--
|
--
|
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
|
0.04
|
0.77
|
0.58
|
-4.68
|
-3.04
|
-1.72
|
|||||
|
Short term debt to equity ratio
|
0.30
|
0.18
|
0.16
|
-1.12
|
-0.96
|
-0.58
|
|||||
|
Current Ratio
|
1.03
|
1.47
|
1.46
|
0.63
|
0.57
|
0.35
|
|||||
|
Quick Ratio
|
0.52
|
0.71
|
0.61
|
0.47
|
0.46
|
0.21
|
|||||
|
Interest Coverage
|
-2.12
|
-3.36
|
-5.65
|
-0.49
|
-0.08
|
-0.21
|
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 (%)
|
16.64
|
17.73
|
24.70
|
21.53
|
33.39
|
18.30
|
|||||
|
Asset Turnover
|
0.61
|
0.75
|
0.59
|
0.87
|
1.05
|
0.84
|
|||||
|
Receivable days
|
--
|
54.66
|
70.57
|
90.63
|
77.91
|
53.41
|
|||||
|
Inventory Days
|
--
|
112.95
|
119.06
|
32.95
|
37.14
|
65.54
|
|||||
|
Payable days
|
--
|
36.05
|
52.36
|
65.03
|
66.95
|
86.49
|
|||||
|
Cash Conversion Cycle
|
--
|
131.56
|
137.27
|
58.54
|
48.09
|
32.47
|