Market cap
$18 Mln
Revenue (TTM)
$212 Mln
P/E Ratio
--
P/B Ratio
0.2
Div. Yield
0 %
Income Statement ($ Mln) |
TTM | Dec-21 | Dec-20 | Dec-19 | Dec-18 | Dec-17 | Dec-16 | Dec-15 | Dec-14 | Dec-13 | Dec-12 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Operating Revenue
|
212.13
|
93.06
|
0.27
|
--
|
--
|
--
|
|||||
|
Cost of Revenue
|
251.16
|
82.83
|
1.94
|
--
|
--
|
--
|
|||||
|
Gross Profit
|
-39.02
|
10.22
|
-1.67
|
--
|
--
|
--
|
|||||
|
Operating Expenses
|
102.65
|
74.76
|
28.11
|
7.70
|
6.16
|
--
|
|||||
|
Operating Profit (EBIT)
|
-141.67
|
-64.54
|
-31.93
|
-13.86
|
-9.82
|
--
|
|||||
|
Other Income
|
0.28
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Profit before Tax
|
-143.24
|
-64.81
|
-37.35
|
-8.47
|
-6.54
|
--
|
|||||
|
Provision for Tax
|
0.02
|
0.02
|
7.52
|
0.67
|
0.18
|
--
|
|||||
|
Profit after Tax (Net Income)
|
-143.26
|
-64.83
|
-44.86
|
-9.14
|
-6.72
|
--
|
|||||
|
Minority Interest
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Consolidated Profit
|
-143.28
|
-64.83
|
-37.35
|
-8.47
|
-6.54
|
--
|
Liabilities ($ Mln) |
TTM | Dec-21 | Dec-20 | Dec-19 | Dec-18 | Dec-17 | Dec-16 | Dec-15 | Dec-14 | Dec-13 | Dec-12 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Shareholder's Funds
|
60.89
|
188.80
|
-62.31
|
-25.67
|
-17.57
|
--
|
|||||
|
Minority Interest
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Non-Current Liabilities
|
45.78
|
1.22
|
146.15
|
31.67
|
16.35
|
--
|
|||||
|
Current Liabilities
|
82.52
|
50.33
|
8.86
|
1.60
|
5.49
|
--
|
|||||
|
Total Liabilities
|
271.71
|
240.35
|
92.70
|
7.61
|
4.27
|
--
|
Assets ($ Mln) |
TTM | Dec-21 | Dec-20 | Dec-19 | Dec-18 | Dec-17 | Dec-16 | Dec-15 | Dec-14 | Dec-13 | Dec-12 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Non-Current Assets
|
68.71
|
34.07
|
22.47
|
1.47
|
1.59
|
--
|
|||||
|
Current Assets
|
120.47
|
206.28
|
70.23
|
6.13
|
2.69
|
--
|
|||||
|
Total Assets
|
271.71
|
240.35
|
92.70
|
7.61
|
4.27
|
--
|
|||||
|
Total Debt*
|
48.09
|
2.83
|
25.51
|
1.11
|
4.26
|
--
|
|||||
|
Net Current Assets
|
37.95
|
155.95
|
61.37
|
4.53
|
-2.81
|
--
|
Cashflow ($ Mln) |
TTM | Dec-21 | Dec-20 | Dec-19 | Dec-18 | Dec-17 | Dec-16 | Dec-15 | Dec-14 | Dec-13 | Dec-12 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Cash From Operating Activities
|
--
|
-100.88
|
-32.52
|
-7.06
|
-6.47
|
--
|
|||||
|
Cash Flow from Investing Activities
|
--
|
-15.39
|
-18.81
|
-0.08
|
-0.15
|
--
|
|||||
|
Cash from Financing Activities
|
--
|
161.70
|
107.79
|
11.14
|
3.78
|
--
|
|||||
|
Net Cash Inflow / Outflow
|
--
|
--
|
--
|
--
|
--
|
--
|
Financials Ratios |
TTM | Dec-21 | Dec-20 | Dec-19 | Dec-18 | Dec-17 | Dec-16 | Dec-15 | Dec-14 | Dec-13 | Dec-12 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Adjusted EPS ($)
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Cash EPS ($)
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Adjusted Book Value ($)
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Dividend per Share ($)
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Cash Flow per Share ($)
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Free Cash Flow per Share ($)
|
--
|
--
|
--
|
--
|
--
|
--
|
Profitability Ratios |
TTM | Dec-21 | Dec-20 | Dec-19 | Dec-18 | Dec-17 | Dec-16 | Dec-15 | Dec-14 | Dec-13 | Dec-12 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
ROCE (%)
|
--
|
-83.74
|
146.23
|
48.28
|
--
|
--
|
|||||
|
ROE (%)
|
-107.91
|
-102.50
|
101.99
|
42.29
|
--
|
--
|
|||||
|
ROA (%)
|
-54.90
|
-38.93
|
-89.45
|
-153.90
|
--
|
--
|
|||||
|
EBIT Margin (%)
|
-66.78
|
-69.36
|
-11,868.03
|
--
|
--
|
--
|
|||||
|
Net Margin (%)
|
-67.44
|
-69.67
|
-16,677.70
|
--
|
--
|
--
|
|||||
|
Cash Profit Margin (%)
|
0.00
|
--
|
--
|
--
|
--
|
--
|
Growth Ratios |
TTM | Dec-21 | Dec-20 | Dec-19 | Dec-18 | Dec-17 | Dec-16 | Dec-15 | Dec-14 | Dec-13 | Dec-12 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Revenue Growth (%)
|
558.80
|
344.93
|
--
|
--
|
--
|
--
|
|||||
|
EBIT Growth (%)
|
-90.67
|
-102.16
|
-130.37
|
-41.19
|
--
|
--
|
|||||
|
Net Profit Growth (%)
|
-93.09
|
-44.50
|
-390.79
|
-36.05
|
--
|
--
|
|||||
|
EPS Growth (%)
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Book Value Growth (%)
|
--
|
--
|
--
|
--
|
--
|
--
|
Valuation Ratios |
TTM | Dec-21 | Dec-20 | Dec-19 | Dec-18 | Dec-17 | Dec-16 | Dec-15 | Dec-14 | Dec-13 | Dec-12 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Price / Earnings
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Price / Book Value
|
0.19
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Dividend Yield (%)
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
EV/EBITDA
|
-0.15
|
1.70
|
--
|
--
|
--
|
--
|
|||||
|
Close Price ($)
|
1.06
|
8.61
|
--
|
--
|
--
|
--
|
|||||
|
High Price ($)
|
9.63
|
37.99
|
--
|
--
|
--
|
--
|
|||||
|
Low Price ($)
|
1.03
|
4.23
|
--
|
--
|
--
|
--
|
|||||
|
Market Cap ($ Cr)
|
18.36
|
--
|
--
|
--
|
--
|
--
|
Solvency Ratios |
TTM | Dec-21 | Dec-20 | Dec-19 | Dec-18 | Dec-17 | Dec-16 | Dec-15 | Dec-14 | Dec-13 | Dec-12 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Debt to Equity
|
0.48
|
0.01
|
-0.41
|
-0.04
|
-0.24
|
--
|
|||||
|
Short term debt to equity ratio
|
0.04
|
0.01
|
-0.01
|
-0.02
|
-0.21
|
--
|
|||||
|
Current Ratio
|
1.46
|
4.10
|
7.93
|
3.83
|
0.49
|
--
|
|||||
|
Quick Ratio
|
0.79
|
3.09
|
7.38
|
--
|
--
|
--
|
|||||
|
Interest Coverage
|
-60.96
|
-21,513.33
|
-602.36
|
-153.98
|
-51.66
|
--
|
Operating Efficiency Ratios |
TTM | Dec-21 | Dec-20 | Dec-19 | Dec-18 | Dec-17 | Dec-16 | Dec-15 | Dec-14 | Dec-13 | Dec-12 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Debtors to sales (%)
|
9.06
|
38.08
|
176.95
|
--
|
--
|
--
|
|||||
|
Asset Turnover
|
0.81
|
0.56
|
0.01
|
--
|
--
|
--
|
|||||
|
Receivable days
|
--
|
70.47
|
1,540.43
|
--
|
--
|
--
|
|||||
|
Inventory Days
|
--
|
122.68
|
915.48
|
--
|
--
|
--
|
|||||
|
Payable days
|
--
|
51.49
|
428.29
|
--
|
--
|
--
|
|||||
|
Cash Conversion Cycle
|
--
|
141.66
|
2,027.62
|
--
|
--
|
--
|