Market cap
$2,375 Mln
Revenue (TTM)
$13 Mln
P/E Ratio
--
P/B Ratio
5.3
Div. Yield
0 %
Income Statement ($ Mln) |
Dec-22 | Dec-21 | Dec-20 | Dec-19 | Dec-18 | Dec-17 | Dec-16 | Dec-15 | Dec-14 | Dec-13 | Dec-12 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Operating Revenue
|
12.90
|
1.40
|
--
|
--
|
--
|
--
|
|||||
|
Cost of Revenue
|
0.51
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Gross Profit
|
12.38
|
1.40
|
--
|
--
|
--
|
--
|
|||||
|
Operating Expenses
|
140.54
|
116.97
|
99.69
|
44.37
|
26.81
|
9.14
|
|||||
|
Operating Profit (EBIT)
|
-128.16
|
-115.58
|
-99.69
|
-44.37
|
-26.81
|
-9.14
|
|||||
|
Other Income
|
--
|
0.15
|
0.58
|
1.09
|
0.15
|
--
|
|||||
|
Profit before Tax
|
-126.96
|
-115.43
|
-99.10
|
-43.29
|
-26.67
|
-9.13
|
|||||
|
Provision for Tax
|
-13.39
|
-1.00
|
-0.52
|
-1.09
|
-0.19
|
--
|
|||||
|
Profit after Tax (Net Income)
|
-113.57
|
-114.43
|
-98.58
|
-42.20
|
-26.48
|
-9.13
|
|||||
|
Minority Interest
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Consolidated Profit
|
--
|
-114.43
|
-98.58
|
-43.29
|
-26.75
|
-9.48
|
Liabilities ($ Mln) |
Dec-22 | Dec-21 | Dec-20 | Dec-19 | Dec-18 | Dec-17 | Dec-16 | Dec-15 | Dec-14 | Dec-13 | Dec-12 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Shareholder's Funds
|
121.85
|
-292.07
|
-177.64
|
-79.06
|
59.66
|
20.15
|
|||||
|
Minority Interest
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Non-Current Liabilities
|
24.62
|
2.10
|
0.72
|
1.78
|
0.57
|
1.00
|
|||||
|
Current Liabilities
|
90.39
|
22.79
|
16.73
|
3.84
|
1.87
|
1.28
|
|||||
|
Total Liabilities
|
236.86
|
135.62
|
128.52
|
86.00
|
61.53
|
22.43
|
Assets ($ Mln) |
Dec-22 | Dec-21 | Dec-20 | Dec-19 | Dec-18 | Dec-17 | Dec-16 | Dec-15 | Dec-14 | Dec-13 | Dec-12 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Non-Current Assets
|
62.21
|
34.53
|
1.97
|
--
|
--
|
--
|
|||||
|
Current Assets
|
174.65
|
101.10
|
126.55
|
86.00
|
61.53
|
22.43
|
|||||
|
Total Assets
|
236.86
|
-267.19
|
128.52
|
86.00
|
61.53
|
22.43
|
|||||
|
Total Debt*
|
23.91
|
0.59
|
0.72
|
--
|
--
|
--
|
|||||
|
Net Current Assets
|
84.26
|
78.31
|
109.82
|
82.16
|
59.66
|
21.15
|
Cashflow ($ Mln) |
Dec-22 | Dec-21 | Dec-20 | Dec-19 | Dec-18 | Dec-17 | Dec-16 | Dec-15 | Dec-14 | Dec-13 | Dec-12 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Cash From Operating Activities
|
-75.41
|
-95.39
|
-76.34
|
-36.07
|
-22.64
|
-4.88
|
|||||
|
Cash Flow from Investing Activities
|
--
|
-31.10
|
25.17
|
-46.25
|
-46.25
|
-46.25
|
|||||
|
Cash from Financing Activities
|
129.38
|
102.38
|
114.29
|
62.94
|
59.35
|
26.72
|
|||||
|
Net Cash Inflow / Outflow
|
--
|
-24.10
|
63.13
|
-19.37
|
36.71
|
--
|
Financials Ratios |
Dec-22 | Dec-21 | Dec-20 | Dec-19 | Dec-18 | Dec-17 | Dec-16 | Dec-15 | Dec-14 | Dec-13 | Dec-12 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Adjusted EPS ($)
|
-1.51
|
-1.82
|
-1.90
|
-1.03
|
-1.20
|
-1.01
|
|||||
|
Cash EPS ($)
|
-1.50
|
-1.81
|
-1.90
|
-1.03
|
-1.20
|
-1.01
|
|||||
|
Adjusted Book Value ($)
|
1.62
|
--
|
--
|
--
|
2.71
|
2.24
|
|||||
|
Dividend per Share ($)
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Cash Flow per Share ($)
|
-1.01
|
-1.51
|
-1.47
|
-0.88
|
-1.03
|
-0.54
|
|||||
|
Free Cash Flow per Share ($)
|
-1.02
|
-1.53
|
-1.49
|
-0.88
|
-1.03
|
-0.54
|
Profitability Ratios |
Dec-22 | Dec-21 | Dec-20 | Dec-19 | Dec-18 | Dec-17 | Dec-16 | Dec-15 | Dec-14 | Dec-13 | Dec-12 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
ROCE (%)
|
155.86
|
48.86
|
77.02
|
434.96
|
-66.35
|
-91.39
|
|||||
|
ROE (%)
|
133.43
|
48.72
|
76.81
|
434.96
|
-66.35
|
-91.39
|
|||||
|
ROA (%)
|
-60.98
|
-86.64
|
-91.91
|
-57.21
|
-63.07
|
-80.99
|
|||||
|
EBIT Margin (%)
|
-993.88
|
-8,285.16
|
--
|
--
|
--
|
--
|
|||||
|
Net Margin (%)
|
-880.69
|
-7,425.83
|
-16,909.26
|
-3,882.06
|
-17,770.47
|
--
|
|||||
|
Cash Profit Margin (%)
|
--
|
--
|
--
|
--
|
--
|
--
|
Growth Ratios |
Dec-22 | Dec-21 | Dec-20 | Dec-19 | Dec-18 | Dec-17 | Dec-16 | Dec-15 | Dec-14 | Dec-13 | Dec-12 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Revenue Growth (%)
|
8.24
|
--
|
--
|
--
|
--
|
--
|
|||||
|
EBIT Growth (%)
|
-10.89
|
-15.94
|
-124.66
|
-66.41
|
-191.95
|
-1,283.83
|
|||||
|
Net Profit Growth (%)
|
0.76
|
-16.08
|
-133.62
|
-59.37
|
-189.91
|
-5,445.06
|
|||||
|
EPS Growth (%)
|
0.17
|
0.04
|
-0.84
|
0.14
|
-0.19
|
--
|
|||||
|
Book Value Growth (%)
|
--
|
--
|
--
|
--
|
--
|
--
|
Valuation Ratios |
Dec-22 | Dec-21 | Dec-20 | Dec-19 | Dec-18 | Dec-17 | Dec-16 | Dec-15 | Dec-14 | Dec-13 | Dec-12 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Price / Earnings
|
-6.98
|
-3.09
|
-8.94
|
-14.48
|
-1.47
|
--
|
|||||
|
Price / Book Value
|
6.51
|
-1.21
|
-4.96
|
-7.73
|
0.65
|
--
|
|||||
|
Dividend Yield (%)
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
EV/EBITDA
|
-5.23
|
-2.26
|
-7.62
|
--
|
0.74
|
--
|
|||||
|
Close Price ($)
|
10.57
|
5.62
|
16.94
|
14.90
|
1.77
|
--
|
|||||
|
High Price ($)
|
10.63
|
20.05
|
19.19
|
22.82
|
8.00
|
--
|
|||||
|
Low Price ($)
|
3.19
|
5.51
|
4.72
|
1.52
|
1.53
|
--
|
|||||
|
Market Cap ($ Cr)
|
--
|
--
|
--
|
--
|
--
|
--
|
Solvency Ratios |
Dec-22 | Dec-21 | Dec-20 | Dec-19 | Dec-18 | Dec-17 | Dec-16 | Dec-15 | Dec-14 | Dec-13 | Dec-12 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Debt to Equity
|
0.20
|
0.00
|
0.00
|
--
|
--
|
--
|
|||||
|
Short term debt to equity ratio
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Current Ratio
|
1.93
|
4.44
|
7.56
|
22.39
|
32.89
|
17.54
|
|||||
|
Quick Ratio
|
1.92
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Interest Coverage
|
-123.59
|
-791.63
|
-161.83
|
--
|
--
|
--
|
Operating Efficiency Ratios |
Dec-22 | Dec-21 | Dec-20 | Dec-19 | Dec-18 | Dec-17 | Dec-16 | Dec-15 | Dec-14 | Dec-13 | Dec-12 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Debtors to sales (%)
|
10.54
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Asset Turnover
|
0.07
|
0.01
|
--
|
--
|
--
|
--
|
|||||
|
Receivable days
|
38.49
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Inventory Days
|
878.17
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Payable days
|
3,676.40
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Cash Conversion Cycle
|
-2,759.74
|
--
|
--
|
--
|
--
|
--
|