Market cap
$1 Mln
Revenue (TTM)
$0 Mln
P/E Ratio
--
P/B Ratio
19.1
Div. Yield
0 %
Income Statement ($ Mln) |
TTM | Dec-22 | Dec-21 | Dec-20 | Dec-19 | Dec-18 | Dec-17 | Dec-16 | Dec-15 | Dec-14 | Dec-13 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Operating Revenue
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Cost of Revenue
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Gross Profit
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Operating Expenses
|
41.58
|
72.80
|
61.85
|
53.84
|
57.44
|
33.90
|
|||||
|
Operating Profit (EBIT)
|
-45.77
|
-76.99
|
-61.85
|
-53.84
|
-57.44
|
-33.90
|
|||||
|
Other Income
|
0.21
|
--
|
--
|
0.32
|
--
|
--
|
|||||
|
Profit before Tax
|
-48.23
|
-81.19
|
-64.63
|
-56.53
|
-59.04
|
-36.07
|
|||||
|
Provision for Tax
|
1.80
|
1.18
|
2.49
|
2.28
|
0.94
|
-2.17
|
|||||
|
Profit after Tax (Net Income)
|
-50.03
|
-82.36
|
-67.12
|
-58.81
|
-59.97
|
-36.07
|
|||||
|
Minority Interest
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Consolidated Profit
|
-28.08
|
--
|
-64.63
|
-56.53
|
-59.08
|
-36.22
|
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
|
-2.26
|
4.16
|
22.01
|
75.38
|
60.22
|
48.51
|
|||||
|
Minority Interest
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Non-Current Liabilities
|
--
|
0.62
|
25.57
|
34.21
|
25.78
|
26.42
|
|||||
|
Current Liabilities
|
11.54
|
14.15
|
10.15
|
7.78
|
8.36
|
6.91
|
|||||
|
Total Liabilities
|
20.82
|
18.93
|
57.73
|
109.59
|
94.36
|
81.84
|
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
|
0.02
|
1.78
|
2.68
|
2.26
|
2.31
|
1.54
|
|||||
|
Current Assets
|
9.27
|
17.15
|
55.05
|
107.33
|
92.05
|
80.30
|
|||||
|
Total Assets
|
20.82
|
18.93
|
57.73
|
109.59
|
94.36
|
81.84
|
|||||
|
Total Debt*
|
1.39
|
2.16
|
25.07
|
25.22
|
24.90
|
24.95
|
|||||
|
Net Current Assets
|
-2.27
|
3.88
|
46.50
|
101.24
|
85.18
|
73.39
|
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
|
--
|
-69.59
|
-54.22
|
-49.77
|
-50.96
|
-30.71
|
|||||
|
Cash Flow from Investing Activities
|
--
|
30.92
|
3.05
|
-36.12
|
-0.12
|
-0.59
|
|||||
|
Cash from Financing Activities
|
--
|
32.24
|
3.16
|
65.43
|
63.67
|
63.95
|
|||||
|
Net Cash Inflow / Outflow
|
--
|
--
|
--
|
-20.46
|
--
|
--
|
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 ($)
|
-0.90
|
-1.52
|
-1.73
|
-1.57
|
-2.59
|
-1.57
|
|||||
|
Cash EPS ($)
|
--
|
-1.51
|
-1.72
|
-1.56
|
-2.56
|
-1.52
|
|||||
|
Adjusted Book Value ($)
|
--
|
0.08
|
0.57
|
2.01
|
2.60
|
2.11
|
|||||
|
Dividend per Share ($)
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Cash Flow per Share ($)
|
--
|
-1.28
|
-1.40
|
-1.33
|
-2.20
|
-1.34
|
|||||
|
Free Cash Flow per Share ($)
|
--
|
-1.29
|
-1.40
|
-1.33
|
-2.21
|
-1.36
|
Profitability Ratios |
TTM | Dec-22 | Dec-21 | Dec-20 | Dec-19 | Dec-18 | Dec-17 | Dec-16 | Dec-15 | Dec-14 | Dec-13 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
ROCE (%)
|
--
|
-308.46
|
-90.90
|
-63.33
|
-75.64
|
314.66
|
|||||
|
ROE (%)
|
--
|
-629.40
|
-137.83
|
-86.74
|
-110.31
|
106.34
|
|||||
|
ROA (%)
|
-113.73
|
-214.90
|
-80.23
|
-57.67
|
-68.07
|
-55.21
|
|||||
|
EBIT Margin (%)
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Net Margin (%)
|
-23,822.86
|
--
|
--
|
-18,610.44
|
--
|
--
|
|||||
|
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 (%)
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
EBIT Growth (%)
|
35.87
|
-24.48
|
-14.88
|
6.27
|
-69.53
|
-16.83
|
|||||
|
Net Profit Growth (%)
|
33.51
|
-22.71
|
-14.13
|
1.94
|
-66.27
|
-16.58
|
|||||
|
EPS Growth (%)
|
49.16
|
0.12
|
-0.10
|
0.40
|
-0.65
|
--
|
|||||
|
Book Value Growth (%)
|
-117.34
|
--
|
--
|
--
|
--
|
--
|
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
|
--
|
-0.22
|
-1.21
|
-3.31
|
-1.55
|
--
|
|||||
|
Price / Book Value
|
19.10
|
4.28
|
3.69
|
2.58
|
1.54
|
--
|
|||||
|
Dividend Yield (%)
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
EV/EBITDA
|
0.14
|
-0.04
|
-0.83
|
-2.11
|
-0.45
|
--
|
|||||
|
Close Price ($)
|
5.45
|
8.20
|
52.25
|
129.75
|
100.25
|
--
|
|||||
|
High Price ($)
|
68.50
|
72.25
|
171.00
|
193.25
|
399.75
|
--
|
|||||
|
Low Price ($)
|
4.05
|
4.05
|
51.50
|
56.25
|
69.00
|
--
|
|||||
|
Market Cap ($ Cr)
|
1.18
|
--
|
--
|
--
|
--
|
--
|
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
|
--
|
0.52
|
1.14
|
0.33
|
0.41
|
0.51
|
|||||
|
Short term debt to equity ratio
|
-0.62
|
0.38
|
--
|
--
|
--
|
--
|
|||||
|
Current Ratio
|
0.80
|
1.21
|
5.42
|
13.79
|
11.02
|
11.62
|
|||||
|
Quick Ratio
|
0.80
|
--
|
--
|
--
|
--
|
11.62
|
|||||
|
Interest Coverage
|
-26.22
|
-25.48
|
-21.20
|
-17.90
|
-16.92
|
--
|
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 (%)
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Asset Turnover
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Receivable days
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Inventory Days
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Payable days
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Cash Conversion Cycle
|
--
|
--
|
--
|
--
|
--
|
--
|