Market cap
$123 Mln
Revenue (TTM)
$0 Mln
P/E Ratio
--
P/B Ratio
0.7
Div. Yield
0 %
Income Statement ($ 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
|
66.00
|
63.96
|
50.23
|
39.56
|
44.08
|
37.86
|
|||||
|
Operating Profit (EBIT)
|
-66.00
|
-63.96
|
-50.23
|
-39.56
|
-44.08
|
-37.86
|
|||||
|
Other Income
|
2.23
|
1.19
|
--
|
--
|
--
|
--
|
|||||
|
Profit before Tax
|
-63.11
|
-62.77
|
-50.03
|
-39.34
|
-42.67
|
-36.16
|
|||||
|
Provision for Tax
|
0.28
|
0.24
|
1.80
|
-1.70
|
-1.41
|
1.70
|
|||||
|
Profit after Tax (Net Income)
|
-63.39
|
-63.01
|
-51.82
|
-37.64
|
-41.26
|
-36.16
|
|||||
|
Minority Interest
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Consolidated Profit
|
-47.45
|
-63.01
|
-54.13
|
7.08
|
-53.70
|
-45.44
|
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
|
53.31
|
81.79
|
141.69
|
-162.69
|
15.85
|
57.45
|
|||||
|
Minority Interest
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Non-Current Liabilities
|
14.50
|
19.14
|
22.25
|
9.60
|
17.54
|
24.84
|
|||||
|
Current Liabilities
|
26.58
|
22.44
|
20.54
|
19.37
|
9.45
|
11.00
|
|||||
|
Total Liabilities
|
120.97
|
123.37
|
184.48
|
67.29
|
42.84
|
93.29
|
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
|
13.94
|
15.34
|
20.29
|
9.46
|
9.26
|
9.68
|
|||||
|
Current Assets
|
80.45
|
108.03
|
164.19
|
57.83
|
33.57
|
83.61
|
|||||
|
Total Assets
|
120.97
|
123.37
|
184.48
|
67.29
|
42.84
|
93.29
|
|||||
|
Total Debt*
|
12.85
|
14.05
|
0.21
|
0.19
|
--
|
--
|
|||||
|
Net Current Assets
|
53.87
|
85.59
|
143.65
|
38.45
|
24.12
|
72.61
|
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
|
--
|
-56.90
|
-43.15
|
-32.66
|
-49.41
|
-36.08
|
|||||
|
Cash Flow from Investing Activities
|
--
|
55.10
|
-101.00
|
-13.01
|
57.34
|
-71.39
|
|||||
|
Cash from Financing Activities
|
--
|
-0.21
|
152.51
|
54.85
|
-0.01
|
55.06
|
|||||
|
Net Cash Inflow / Outflow
|
--
|
-2.01
|
--
|
--
|
--
|
--
|
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 ($)
|
-2.54
|
-2.52
|
-2.08
|
-3.11
|
-5.61
|
--
|
|||||
|
Cash EPS ($)
|
--
|
-2.47
|
-2.03
|
-2.97
|
-5.37
|
--
|
|||||
|
Adjusted Book Value ($)
|
--
|
3.28
|
5.70
|
--
|
2.15
|
--
|
|||||
|
Dividend per Share ($)
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Cash Flow per Share ($)
|
--
|
-2.28
|
-1.73
|
-2.70
|
-6.72
|
--
|
|||||
|
Free Cash Flow per Share ($)
|
--
|
-2.30
|
-1.76
|
-2.72
|
-6.81
|
--
|
Profitability Ratios |
TTM | Dec-22 | Dec-21 | Dec-20 | Dec-19 | Dec-18 | Dec-17 | Dec-16 | Dec-15 | Dec-14 | Dec-13 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
ROCE (%)
|
--
|
-53.00
|
503.28
|
51.33
|
-112.59
|
--
|
|||||
|
ROE (%)
|
-93.84
|
-56.38
|
493.55
|
51.27
|
-112.59
|
--
|
|||||
|
ROA (%)
|
-41.97
|
-40.93
|
-41.17
|
-68.36
|
-60.63
|
--
|
|||||
|
EBIT Margin (%)
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Net Margin (%)
|
-2,845.24
|
-5,285.65
|
--
|
--
|
--
|
--
|
|||||
|
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 (%)
|
-12.39
|
-27.33
|
-26.96
|
10.25
|
-16.44
|
--
|
|||||
|
Net Profit Growth (%)
|
-5.02
|
-21.58
|
-37.68
|
8.78
|
-14.10
|
--
|
|||||
|
EPS Growth (%)
|
-4.74
|
-0.21
|
0.33
|
0.45
|
--
|
--
|
|||||
|
Book Value Growth (%)
|
-52.45
|
--
|
--
|
--
|
--
|
--
|
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
|
--
|
-0.81
|
-2.23
|
--
|
--
|
--
|
|||||
|
Price / Book Value
|
0.67
|
0.63
|
0.82
|
--
|
--
|
--
|
|||||
|
Dividend Yield (%)
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
EV/EBITDA
|
0.55
|
0.63
|
0.67
|
--
|
--
|
--
|
|||||
|
Close Price ($)
|
3.85
|
2.05
|
4.65
|
--
|
--
|
--
|
|||||
|
High Price ($)
|
5.78
|
5.78
|
24.39
|
--
|
--
|
--
|
|||||
|
Low Price ($)
|
1.61
|
1.61
|
4.49
|
--
|
--
|
--
|
|||||
|
Market Cap ($ Cr)
|
123.37
|
--
|
--
|
--
|
--
|
--
|
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
|
--
|
0.17
|
0.00
|
0.00
|
--
|
--
|
|||||
|
Short term debt to equity ratio
|
0.07
|
0.04
|
0.00
|
0.00
|
--
|
--
|
|||||
|
Current Ratio
|
3.03
|
4.81
|
7.99
|
2.98
|
3.55
|
7.60
|
|||||
|
Quick Ratio
|
3.03
|
--
|
13.46
|
--
|
--
|
--
|
|||||
|
Interest Coverage
|
-34.26
|
-53.66
|
-245.03
|
-719.33
|
--
|
--
|
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
|
--
|
--
|
--
|
--
|
--
|
--
|