Market cap
$139 Mln
Revenue (TTM)
$32 Mln
P/E Ratio
--
P/B Ratio
0.6
Div. Yield
9.1 %
Income Statement ($ Mln) |
TTM | Dec-23 | Dec-22 | Dec-21 | Dec-20 | Dec-19 | Dec-18 | Dec-17 | Dec-16 | Dec-15 | Dec-14 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Operating Revenue
|
32.42
|
71.14
|
35.64
|
31.87
|
36.07
|
46.41
|
|||||
|
Cost of Revenue
|
17.44
|
15.04
|
16.34
|
16.67
|
0.21
|
21.00
|
|||||
|
Gross Profit
|
5.95
|
56.10
|
19.29
|
15.20
|
35.86
|
25.41
|
|||||
|
Operating Expenses
|
52.22
|
14.63
|
2.05
|
10.22
|
-7.70
|
-11.58
|
|||||
|
Operating Profit (EBIT)
|
-51.06
|
33.01
|
17.34
|
42.09
|
28.37
|
34.83
|
|||||
|
Other Income
|
--
|
--
|
-7.33
|
-0.74
|
-0.82
|
0.90
|
|||||
|
Profit before Tax
|
-117.24
|
-46.71
|
-12.10
|
42.01
|
33.48
|
37.21
|
|||||
|
Provision for Tax
|
0.19
|
0.24
|
2.84
|
0.23
|
-0.13
|
0.12
|
|||||
|
Profit after Tax (Net Income)
|
-116.86
|
-47.07
|
-14.94
|
41.86
|
22.62
|
34.71
|
|||||
|
Minority Interest
|
0.03
|
-0.08
|
0.08
|
-0.08
|
5.11
|
2.38
|
|||||
|
Consolidated Profit
|
--
|
--
|
-28.68
|
34.06
|
22.76
|
34.71
|
Liabilities ($ Mln) |
TTM | Dec-23 | Dec-22 | Dec-21 | Dec-20 | Dec-19 | Dec-18 | Dec-17 | Dec-16 | Dec-15 | Dec-14 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Shareholder's Funds
|
246.09
|
308.93
|
335.33
|
497.30
|
485.36
|
359.88
|
|||||
|
Minority Interest
|
0.03
|
--
|
2.14
|
3.18
|
29.13
|
24.20
|
|||||
|
Non-Current Liabilities
|
--
|
103.52
|
1,040.92
|
678.41
|
695.46
|
771.53
|
|||||
|
Current Liabilities
|
--
|
2.00
|
106.05
|
580.80
|
443.78
|
421.23
|
|||||
|
Total Liabilities
|
858.15
|
1,336.29
|
1,484.43
|
1,759.68
|
1,653.73
|
1,576.84
|
Assets ($ Mln) |
TTM | Dec-23 | Dec-22 | Dec-21 | Dec-20 | Dec-19 | Dec-18 | Dec-17 | Dec-16 | Dec-15 | Dec-14 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Non-Current Assets
|
324.71
|
323.41
|
421.80
|
521.79
|
393.87
|
319.29
|
|||||
|
Current Assets
|
250.67
|
60.14
|
1,036.93
|
105.33
|
122.90
|
81.36
|
|||||
|
Total Assets
|
1,108.82
|
1,336.29
|
1,484.43
|
1,759.68
|
1,653.73
|
1,576.84
|
|||||
|
Total Debt*
|
605.67
|
621.57
|
677.51
|
678.41
|
695.46
|
771.53
|
|||||
|
Net Current Assets
|
--
|
--
|
--
|
--
|
--
|
--
|
Cashflow ($ Mln) |
TTM | Dec-23 | Dec-22 | Dec-21 | Dec-20 | Dec-19 | Dec-18 | Dec-17 | Dec-16 | Dec-15 | Dec-14 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Cash From Operating Activities
|
--
|
-46.46
|
1.14
|
-15.32
|
-13.89
|
-15.43
|
|||||
|
Cash Flow from Investing Activities
|
--
|
--
|
223.09
|
-50.20
|
24.17
|
100.17
|
|||||
|
Cash from Financing Activities
|
--
|
-121.37
|
-260.81
|
45.71
|
32.70
|
-75.55
|
|||||
|
Net Cash Inflow / Outflow
|
--
|
--
|
-36.58
|
-19.81
|
42.97
|
9.19
|
Financials Ratios |
TTM | Dec-23 | Dec-22 | Dec-21 | Dec-20 | Dec-19 | Dec-18 | Dec-17 | Dec-16 | Dec-15 | Dec-14 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Adjusted EPS ($)
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Cash EPS ($)
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Adjusted Book Value ($)
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Dividend per Share ($)
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Cash Flow per Share ($)
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Free Cash Flow per Share ($)
|
--
|
--
|
--
|
--
|
--
|
--
|
Profitability Ratios |
TTM | Dec-23 | Dec-22 | Dec-21 | Dec-20 | Dec-19 | Dec-18 | Dec-17 | Dec-16 | Dec-15 | Dec-14 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
ROCE (%)
|
--
|
-4.84
|
-1.36
|
3.55
|
1.96
|
2.58
|
|||||
|
ROE (%)
|
-46.70
|
-14.61
|
-3.59
|
8.52
|
5.35
|
10.51
|
|||||
|
ROA (%)
|
-8.73
|
-3.34
|
-0.92
|
2.45
|
1.40
|
2.18
|
|||||
|
EBIT Margin (%)
|
-175.22
|
-131.66
|
-58.46
|
84.22
|
37.84
|
-112.21
|
|||||
|
Net Margin (%)
|
-360.47
|
-66.17
|
-52.77
|
134.47
|
64.16
|
73.35
|
|||||
|
Cash Profit Margin (%)
|
0.00
|
--
|
--
|
--
|
--
|
--
|
Growth Ratios |
TTM | Dec-23 | Dec-22 | Dec-21 | Dec-20 | Dec-19 | Dec-18 | Dec-17 | Dec-16 | Dec-15 | Dec-14 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Revenue Growth (%)
|
-22.05
|
1.00
|
0.12
|
-0.12
|
-0.22
|
0.13
|
|||||
|
EBIT Growth (%)
|
-183.08
|
-349.59
|
-177.62
|
96.64
|
126.21
|
-3,647.48
|
|||||
|
Net Profit Growth (%)
|
-274.60
|
-215.15
|
-135.69
|
85.07
|
-34.83
|
22.46
|
|||||
|
EPS Growth (%)
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Book Value Growth (%)
|
--
|
--
|
--
|
--
|
--
|
--
|
Valuation Ratios |
TTM | Dec-23 | Dec-22 | Dec-21 | Dec-20 | Dec-19 | Dec-18 | Dec-17 | Dec-16 | Dec-15 | Dec-14 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Price / Earnings
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Price / Book Value
|
0.55
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Dividend Yield (%)
|
9.12
|
--
|
--
|
--
|
--
|
--
|
|||||
|
EV/EBITDA
|
16.82
|
-8.92
|
-20.21
|
-11.56
|
20.72
|
20.02
|
|||||
|
Close Price ($)
|
3.33
|
5.30
|
7.25
|
13.16
|
10.46
|
15.27
|
|||||
|
High Price ($)
|
6.67
|
9.24
|
13.65
|
14.74
|
15.88
|
16.45
|
|||||
|
Low Price ($)
|
3.10
|
4.08
|
7.02
|
9.62
|
3.96
|
12.21
|
|||||
|
Market Cap ($ Cr)
|
139.44
|
--
|
--
|
--
|
--
|
--
|
Solvency Ratios |
TTM | Dec-23 | Dec-22 | Dec-21 | Dec-20 | Dec-19 | Dec-18 | Dec-17 | Dec-16 | Dec-15 | Dec-14 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Debt to Equity
|
1.52
|
2.01
|
2.02
|
1.36
|
1.43
|
2.14
|
|||||
|
Short term debt to equity ratio
|
0.94
|
1.22
|
0.32
|
1.10
|
0.87
|
1.15
|
|||||
|
Current Ratio
|
--
|
30.10
|
9.78
|
0.18
|
0.28
|
0.19
|
|||||
|
Quick Ratio
|
--
|
--
|
9.78
|
-0.01
|
0.28
|
0.19
|
|||||
|
Interest Coverage
|
-1.40
|
-1.58
|
-0.48
|
0.73
|
0.28
|
-0.88
|
Operating Efficiency Ratios |
TTM | Dec-23 | Dec-22 | Dec-21 | Dec-20 | Dec-19 | Dec-18 | Dec-17 | Dec-16 | Dec-15 | Dec-14 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Debtors to sales (%)
|
--
|
10.27
|
2,780.76
|
65.58
|
43.68
|
36.66
|
|||||
|
Asset Turnover
|
0.02
|
0.05
|
0.02
|
0.02
|
0.02
|
0.03
|
|||||
|
Receivable days
|
--
|
2,562.65
|
5,185.47
|
210.07
|
165.93
|
124.35
|
|||||
|
Inventory Days
|
--
|
0.00
|
1,225.05
|
1,201.24
|
0.00
|
0.00
|
|||||
|
Payable days
|
--
|
278.01
|
251.68
|
369.53
|
25,758.78
|
120.80
|
|||||
|
Cash Conversion Cycle
|
--
|
2,284.65
|
6,158.85
|
1,041.77
|
-25,592.85
|
3.55
|