Market cap
$926 Mln
Revenue (TTM)
$151 Mln
P/E Ratio
--
P/B Ratio
10.6
Div. Yield
0 %
Income Statement ($ Mln) |
TTM | Dec-23 | Dec-22 | Dec-21 | Dec-20 | Dec-19 | Dec-18 | Dec-17 | Dec-16 | Dec-15 | Dec-14 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Operating Revenue
|
150.86
|
64.70
|
130.36
|
0.03
|
--
|
--
|
|||||
|
Cost of Revenue
|
6.91
|
156.77
|
5.17
|
4.55
|
2.59
|
1.19
|
|||||
|
Gross Profit
|
143.95
|
-92.07
|
125.19
|
-4.52
|
-2.59
|
-1.19
|
|||||
|
Operating Expenses
|
210.63
|
194.21
|
190.44
|
0.17
|
0.13
|
78.85
|
|||||
|
Operating Profit (EBIT)
|
-62.50
|
-129.50
|
-59.95
|
-0.14
|
-0.13
|
-85.53
|
|||||
|
Other Income
|
--
|
--
|
2.86
|
19.80
|
0.28
|
--
|
|||||
|
Profit before Tax
|
-60.72
|
-123.32
|
-63.46
|
-0.12
|
-0.13
|
-86.53
|
|||||
|
Provision for Tax
|
-4.66
|
0.11
|
0.54
|
-4.53
|
-2.58
|
6.11
|
|||||
|
Profit after Tax (Net Income)
|
-59.40
|
-123.43
|
-64.00
|
4.40
|
2.45
|
-92.64
|
|||||
|
Minority Interest
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Consolidated Profit
|
--
|
--
|
-64.00
|
-124.97
|
-129.78
|
-86.53
|
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
|
87.21
|
103.70
|
187.60
|
156.21
|
261.97
|
-149.51
|
|||||
|
Minority Interest
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Non-Current Liabilities
|
128.10
|
98.87
|
110.36
|
69.76
|
79.49
|
274.65
|
|||||
|
Current Liabilities
|
78.27
|
71.32
|
53.89
|
43.34
|
30.03
|
21.86
|
|||||
|
Total Liabilities
|
371.85
|
273.89
|
351.84
|
269.31
|
371.48
|
147.00
|
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
|
42.87
|
47.41
|
53.27
|
55.44
|
57.49
|
19.82
|
|||||
|
Current Assets
|
250.70
|
226.48
|
298.56
|
213.87
|
314.00
|
127.18
|
|||||
|
Total Assets
|
371.85
|
273.89
|
351.84
|
269.31
|
371.48
|
147.00
|
|||||
|
Total Debt*
|
82.73
|
85.42
|
88.75
|
61.20
|
59.32
|
29.14
|
|||||
|
Net Current Assets
|
172.44
|
155.16
|
244.68
|
170.54
|
283.97
|
105.32
|
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
|
--
|
-92.17
|
-26.77
|
-102.54
|
-113.33
|
-64.39
|
|||||
|
Cash Flow from Investing Activities
|
--
|
--
|
-203.33
|
222.38
|
-204.43
|
-42.46
|
|||||
|
Cash from Financing Activities
|
--
|
16.13
|
105.16
|
2.52
|
313.94
|
164.37
|
|||||
|
Net Cash Inflow / Outflow
|
--
|
--
|
-124.95
|
122.36
|
-3.82
|
--
|
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 ($)
|
-0.64
|
-1.37
|
-0.74
|
0.07
|
0.04
|
-2.33
|
|||||
|
Cash EPS ($)
|
--
|
-1.31
|
-0.68
|
0.14
|
0.08
|
-2.30
|
|||||
|
Adjusted Book Value ($)
|
--
|
1.15
|
2.18
|
2.48
|
4.24
|
--
|
|||||
|
Dividend per Share ($)
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Cash Flow per Share ($)
|
--
|
-1.02
|
-0.31
|
-1.63
|
-1.83
|
-1.62
|
|||||
|
Free Cash Flow per Share ($)
|
--
|
-1.06
|
-0.36
|
-1.67
|
-2.11
|
-1.75
|
Profitability Ratios |
TTM | Dec-23 | Dec-22 | Dec-21 | Dec-20 | Dec-19 | Dec-18 | Dec-17 | Dec-16 | Dec-15 | Dec-14 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
ROCE (%)
|
--
|
-53.03
|
-25.92
|
1.64
|
2.44
|
104.09
|
|||||
|
ROE (%)
|
-69.15
|
-84.75
|
-37.23
|
2.11
|
4.36
|
81.90
|
|||||
|
ROA (%)
|
-15.82
|
-39.45
|
-20.61
|
1.37
|
0.95
|
-96.44
|
|||||
|
EBIT Margin (%)
|
-34.23
|
-177.20
|
-45.98
|
-389,320.70
|
--
|
--
|
|||||
|
Net Margin (%)
|
-39.37
|
-190.76
|
-48.04
|
22.21
|
875.87
|
--
|
|||||
|
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 (%)
|
203.97
|
-0.50
|
4,172.17
|
--
|
--
|
--
|
|||||
|
EBIT Growth (%)
|
61.95
|
-91.26
|
50.71
|
17.87
|
-73.11
|
-106.71
|
|||||
|
Net Profit Growth (%)
|
55.26
|
-92.85
|
-1,553.31
|
79.57
|
102.65
|
-108.63
|
|||||
|
EPS Growth (%)
|
58.02
|
-0.84
|
-11.65
|
0.76
|
1.02
|
--
|
|||||
|
Book Value Growth (%)
|
-34.01
|
--
|
--
|
--
|
--
|
--
|
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
|
--
|
-2.46
|
-7.12
|
97.39
|
276.55
|
--
|
|||||
|
Price / Book Value
|
10.62
|
2.92
|
2.43
|
2.75
|
2.59
|
--
|
|||||
|
Dividend Yield (%)
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
EV/EBITDA
|
-1.24
|
-1.62
|
-4.78
|
-2.42
|
-2.94
|
--
|
|||||
|
Close Price ($)
|
2.86
|
3.36
|
5.30
|
6.81
|
10.97
|
--
|
|||||
|
High Price ($)
|
4.27
|
8.82
|
7.20
|
13.64
|
17.62
|
--
|
|||||
|
Low Price ($)
|
1.83
|
1.54
|
1.82
|
6.15
|
7.63
|
--
|
|||||
|
Market Cap ($ Cr)
|
925.93
|
--
|
--
|
--
|
--
|
--
|
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
|
0.68
|
0.82
|
0.47
|
0.39
|
0.23
|
-0.19
|
|||||
|
Short term debt to equity ratio
|
0.07
|
0.06
|
0.06
|
0.08
|
0.04
|
-0.02
|
|||||
|
Current Ratio
|
3.20
|
3.18
|
5.54
|
4.94
|
10.46
|
5.82
|
|||||
|
Quick Ratio
|
3.20
|
3.18
|
5.46
|
--
|
--
|
--
|
|||||
|
Interest Coverage
|
-5.69
|
-13.22
|
-9.41
|
-36,216.80
|
-42,233.03
|
-24.07
|
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 (%)
|
9.78
|
13.93
|
6.97
|
--
|
--
|
--
|
|||||
|
Asset Turnover
|
0.40
|
0.21
|
0.42
|
0.00
|
--
|
--
|
|||||
|
Receivable days
|
--
|
51.08
|
12.73
|
--
|
--
|
--
|
|||||
|
Inventory Days
|
--
|
5.20
|
315.25
|
--
|
--
|
--
|
|||||
|
Payable days
|
--
|
6.40
|
395.09
|
390.12
|
401.97
|
1,191.73
|
|||||
|
Cash Conversion Cycle
|
--
|
49.88
|
-67.11
|
--
|
--
|
--
|