Market cap
$377 Mln
Revenue (TTM)
$63 Mln
P/E Ratio
--
P/B Ratio
1.4
Div. Yield
0 %
Income Statement ($ Mln) |
TTM | Dec-21 | Dec-20 | Dec-19 | Dec-18 | Dec-17 | Dec-16 | Dec-15 | Dec-14 | Dec-13 | Dec-12 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Operating Revenue
|
63.09
|
60.45
|
48.13
|
36.44
|
--
|
--
|
|||||
|
Cost of Revenue
|
23.67
|
22.37
|
18.47
|
13.54
|
10.40
|
--
|
|||||
|
Gross Profit
|
39.43
|
38.08
|
29.66
|
22.90
|
19.42
|
--
|
|||||
|
Operating Expenses
|
70.79
|
67.16
|
64.73
|
129.41
|
6.96
|
0.69
|
|||||
|
Operating Profit (EBIT)
|
-44.99
|
-45.50
|
-42.72
|
-106.50
|
-6.96
|
-0.69
|
|||||
|
Other Income
|
4.81
|
-7.48
|
-3.74
|
--
|
8.75
|
4.55
|
|||||
|
Profit before Tax
|
-40.18
|
-52.98
|
-46.45
|
-105.97
|
1.80
|
3.86
|
|||||
|
Provision for Tax
|
0.28
|
0.85
|
-2.44
|
-8.60
|
0.78
|
--
|
|||||
|
Profit after Tax (Net Income)
|
-40.46
|
-53.83
|
-44.02
|
-97.37
|
1.80
|
3.86
|
|||||
|
Minority Interest
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Consolidated Profit
|
-40.46
|
-53.83
|
-44.02
|
-95.84
|
-16.52
|
3.86
|
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
|
265.32
|
266.94
|
309.81
|
325.62
|
207.89
|
537.96
|
|||||
|
Minority Interest
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Non-Current Liabilities
|
90.34
|
94.97
|
91.33
|
67.90
|
3.25
|
19.32
|
|||||
|
Current Liabilities
|
37.53
|
33.03
|
31.31
|
40.88
|
6.59
|
0.17
|
|||||
|
Total Liabilities
|
449.55
|
394.94
|
432.45
|
434.39
|
217.73
|
557.45
|
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
|
362.65
|
364.82
|
397.07
|
413.79
|
217.64
|
556.82
|
|||||
|
Current Assets
|
30.55
|
30.12
|
35.38
|
20.61
|
0.09
|
0.63
|
|||||
|
Total Assets
|
430.73
|
394.94
|
432.45
|
434.39
|
217.73
|
557.45
|
|||||
|
Total Debt*
|
25.81
|
28.08
|
28.53
|
7.53
|
0.60
|
--
|
|||||
|
Net Current Assets
|
-6.98
|
-2.91
|
4.07
|
-20.27
|
-6.50
|
0.46
|
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
|
--
|
-6.38
|
-12.97
|
-56.95
|
-1.11
|
-0.66
|
|||||
|
Cash Flow from Investing Activities
|
--
|
-0.35
|
-3.02
|
38.30
|
347.93
|
0.04
|
|||||
|
Cash from Financing Activities
|
--
|
-2.72
|
30.51
|
28.02
|
-347.33
|
10.35
|
|||||
|
Net Cash Inflow / Outflow
|
--
|
-9.44
|
14.51
|
--
|
-0.51
|
-0.66
|
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 ($)
|
-0.71
|
-0.94
|
-0.83
|
-1.91
|
--
|
0.06
|
|||||
|
Cash EPS ($)
|
--
|
-0.64
|
-0.50
|
-1.91
|
--
|
0.06
|
|||||
|
Adjusted Book Value ($)
|
--
|
4.68
|
5.85
|
6.38
|
--
|
7.80
|
|||||
|
Dividend per Share ($)
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Cash Flow per Share ($)
|
--
|
-0.11
|
-0.24
|
-1.12
|
--
|
-0.01
|
|||||
|
Free Cash Flow per Share ($)
|
--
|
-0.12
|
-0.30
|
-1.14
|
--
|
-0.01
|
Profitability Ratios |
TTM | Dec-21 | Dec-20 | Dec-19 | Dec-18 | Dec-17 | Dec-16 | Dec-15 | Dec-14 | Dec-13 | Dec-12 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
ROCE (%)
|
--
|
-17.00
|
-13.11
|
-35.95
|
0.48
|
0.72
|
|||||
|
ROE (%)
|
-19.99
|
-18.67
|
-13.85
|
-36.50
|
0.48
|
0.72
|
|||||
|
ROA (%)
|
-9.11
|
-13.01
|
-10.16
|
-29.86
|
0.46
|
0.69
|
|||||
|
EBIT Margin (%)
|
-58.62
|
-82.07
|
-96.52
|
-291.39
|
--
|
--
|
|||||
|
Net Margin (%)
|
-59.57
|
-101.61
|
-99.15
|
-267.18
|
20.53
|
84.76
|
|||||
|
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 (%)
|
25.91
|
0.26
|
0.32
|
--
|
--
|
--
|
|||||
|
EBIT Growth (%)
|
18.67
|
-6.80
|
56.25
|
-1,426.47
|
-902.06
|
-44.75
|
|||||
|
Net Profit Growth (%)
|
-6.94
|
-22.29
|
54.80
|
-5,518.73
|
-53.45
|
2,415.38
|
|||||
|
EPS Growth (%)
|
17.17
|
-0.14
|
0.57
|
--
|
--
|
--
|
|||||
|
Book Value Growth (%)
|
-13.13
|
--
|
--
|
--
|
--
|
--
|
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
|
--
|
-7.09
|
-6.24
|
-3.09
|
--
|
177.50
|
|||||
|
Price / Book Value
|
1.42
|
1.43
|
0.89
|
0.92
|
--
|
1.27
|
|||||
|
Dividend Yield (%)
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
EV/EBITDA
|
-19.95
|
-12.24
|
-9.71
|
-3.23
|
--
|
--
|
|||||
|
Close Price ($)
|
3.23
|
6.70
|
5.18
|
5.89
|
10.05
|
9.93
|
|||||
|
High Price ($)
|
8.09
|
8.28
|
7.39
|
12.24
|
10.30
|
11.50
|
|||||
|
Low Price ($)
|
3.05
|
4.50
|
2.16
|
4.53
|
9.76
|
9.75
|
|||||
|
Market Cap ($ Cr)
|
376.70
|
--
|
--
|
--
|
--
|
--
|
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
|
0.09
|
0.11
|
0.09
|
0.02
|
0.00
|
--
|
|||||
|
Short term debt to equity ratio
|
0.00
|
0.00
|
0.01
|
0.01
|
0.00
|
--
|
|||||
|
Current Ratio
|
0.81
|
0.91
|
1.13
|
0.50
|
0.01
|
3.70
|
|||||
|
Quick Ratio
|
0.81
|
--
|
--
|
--
|
0.01
|
3.70
|
|||||
|
Interest Coverage
|
-11.59
|
-14.75
|
--
|
-471.96
|
--
|
--
|
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 (%)
|
21.41
|
20.85
|
20.77
|
25.20
|
--
|
--
|
|||||
|
Asset Turnover
|
0.14
|
0.15
|
0.11
|
0.11
|
--
|
--
|
|||||
|
Receivable days
|
--
|
68.27
|
72.77
|
76.03
|
--
|
--
|
|||||
|
Inventory Days
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Payable days
|
--
|
96.72
|
146.44
|
182.96
|
90.54
|
--
|
|||||
|
Cash Conversion Cycle
|
--
|
--
|
--
|
-106.93
|
--
|
--
|