Market cap
$0 Mln
Revenue (TTM)
$0 Mln
P/E Ratio
--
P/B Ratio
3.5
Div. Yield
0 %
Income Statement ($ 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
|
2.41
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Gross Profit
|
-2.41
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Operating Expenses
|
74.34
|
108.47
|
115.40
|
91.89
|
86.36
|
58.10
|
|||||
|
Operating Profit (EBIT)
|
-76.74
|
-108.47
|
-115.40
|
-91.89
|
-86.36
|
-58.10
|
|||||
|
Other Income
|
-1.30
|
--
|
-6.35
|
-1.37
|
1.08
|
1.16
|
|||||
|
Profit before Tax
|
-81.44
|
-113.60
|
-121.75
|
-93.26
|
-85.47
|
-56.95
|
|||||
|
Provision for Tax
|
0.91
|
0.93
|
0.43
|
0.41
|
0.19
|
-3.09
|
|||||
|
Profit after Tax (Net Income)
|
-82.35
|
-114.53
|
-122.18
|
-93.67
|
-85.66
|
-53.85
|
|||||
|
Minority Interest
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Consolidated Profit
|
-69.99
|
-114.53
|
-122.18
|
-93.67
|
-85.47
|
-60.88
|
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
|
-26.71
|
-4.99
|
8.67
|
30.49
|
60.20
|
136.95
|
|||||
|
Minority Interest
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Non-Current Liabilities
|
7.57
|
57.04
|
61.84
|
40.32
|
20.98
|
13.68
|
|||||
|
Current Liabilities
|
39.76
|
12.40
|
17.36
|
19.83
|
9.74
|
9.24
|
|||||
|
Total Liabilities
|
60.39
|
64.44
|
87.87
|
90.64
|
90.92
|
159.87
|
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
|
1.69
|
12.87
|
16.85
|
21.78
|
13.09
|
11.95
|
|||||
|
Current Assets
|
18.94
|
51.57
|
71.03
|
70.98
|
77.83
|
147.92
|
|||||
|
Total Assets
|
60.39
|
64.44
|
87.87
|
90.64
|
90.92
|
159.87
|
|||||
|
Total Debt*
|
33.95
|
51.14
|
56.29
|
40.04
|
19.63
|
12.31
|
|||||
|
Net Current Assets
|
-20.83
|
39.18
|
53.66
|
51.15
|
71.27
|
142.39
|
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
|
--
|
-101.24
|
-96.73
|
-73.06
|
-71.98
|
-47.28
|
|||||
|
Cash Flow from Investing Activities
|
--
|
-0.62
|
-1.48
|
-1.32
|
51.97
|
-60.13
|
|||||
|
Cash from Financing Activities
|
--
|
81.66
|
97.54
|
65.47
|
4.99
|
162.01
|
|||||
|
Net Cash Inflow / Outflow
|
--
|
--
|
-0.67
|
-8.91
|
-15.02
|
54.61
|
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 ($)
|
-83.78
|
-20.85
|
-45.66
|
-40.10
|
-53.38
|
-33.89
|
|||||
|
Cash EPS ($)
|
--
|
-20.48
|
-44.83
|
-39.24
|
-52.28
|
-32.68
|
|||||
|
Adjusted Book Value ($)
|
--
|
--
|
3.24
|
13.05
|
37.51
|
86.19
|
|||||
|
Dividend per Share ($)
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Cash Flow per Share ($)
|
--
|
-18.43
|
-36.15
|
-31.28
|
-44.85
|
-29.76
|
|||||
|
Free Cash Flow per Share ($)
|
--
|
-18.55
|
-36.72
|
-31.85
|
-46.74
|
-33.19
|
Profitability Ratios |
TTM | Dec-22 | Dec-21 | Dec-20 | Dec-19 | Dec-18 | Dec-17 | Dec-16 | Dec-15 | Dec-14 | Dec-13 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
ROCE (%)
|
--
|
-206.16
|
-180.36
|
-124.59
|
-74.79
|
-57.10
|
|||||
|
ROE (%)
|
--
|
-6,232.76
|
-624.11
|
-206.58
|
-86.90
|
-64.75
|
|||||
|
ROA (%)
|
-94.85
|
-150.38
|
-136.88
|
-103.18
|
-68.31
|
-52.89
|
|||||
|
EBIT Margin (%)
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Net Margin (%)
|
6,354.09
|
--
|
1,923.43
|
6,831.95
|
-7,968.56
|
-4,654.62
|
|||||
|
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 (%)
|
34.07
|
7.83
|
-28.00
|
-6.40
|
-48.63
|
-117.63
|
|||||
|
Net Profit Growth (%)
|
29.80
|
6.26
|
-30.44
|
-9.34
|
-59.06
|
-92.01
|
|||||
|
EPS Growth (%)
|
-135.50
|
0.54
|
-0.14
|
0.25
|
-0.57
|
0.77
|
|||||
|
Book Value Growth (%)
|
-8,994.27
|
--
|
--
|
--
|
--
|
--
|
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
|
--
|
-0.08
|
-0.13
|
-0.30
|
-0.08
|
-0.38
|
|||||
|
Price / Book Value
|
3.51
|
-1.77
|
1.87
|
0.93
|
0.11
|
0.15
|
|||||
|
Dividend Yield (%)
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
EV/EBITDA
|
-0.39
|
-0.11
|
-0.04
|
0.01
|
0.61
|
3.02
|
|||||
|
Close Price ($)
|
3.92
|
32.20
|
121.40
|
241.80
|
81.20
|
260.20
|
|||||
|
High Price ($)
|
48.40
|
136.60
|
398.57
|
251.00
|
317.80
|
334.96
|
|||||
|
Low Price ($)
|
0.49
|
25.20
|
114.76
|
60.20
|
75.40
|
130.20
|
|||||
|
Market Cap ($ Cr)
|
0.00
|
--
|
--
|
--
|
--
|
--
|
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
|
--
|
-10.24
|
6.50
|
1.31
|
0.33
|
0.09
|
|||||
|
Short term debt to equity ratio
|
-1.27
|
-0.45
|
0.23
|
0.05
|
--
|
--
|
|||||
|
Current Ratio
|
0.48
|
4.16
|
4.09
|
3.58
|
7.99
|
16.02
|
|||||
|
Quick Ratio
|
0.48
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Interest Coverage
|
-13.86
|
-23.20
|
-32.56
|
-43.57
|
-82.32
|
-37.17
|
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
|
--
|
--
|
--
|
--
|
--
|
--
|