Market cap
$0 Mln
Revenue (TTM)
$32 Mln
P/E Ratio
--
P/B Ratio
0
Div. Yield
0 %
Income Statement ($ Mln) |
TTM | Dec-21 | Dec-20 | Dec-19 | Dec-18 | Dec-17 | Dec-16 | Dec-15 | Dec-14 | Dec-13 | Dec-12 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Operating Revenue
|
31.86
|
9.79
|
12.02
|
19.63
|
16.50
|
14.96
|
|||||
|
Cost of Revenue
|
35.49
|
7.31
|
11.40
|
12.82
|
11.43
|
11.02
|
|||||
|
Gross Profit
|
-3.63
|
2.48
|
4.38
|
6.81
|
5.08
|
3.94
|
|||||
|
Operating Expenses
|
118.17
|
82.69
|
10.01
|
15.39
|
9.72
|
2.38
|
|||||
|
Operating Profit (EBIT)
|
-256.92
|
-80.21
|
-7.56
|
-8.58
|
-4.64
|
1.56
|
|||||
|
Other Income
|
192.99
|
-562.92
|
4.99
|
--
|
--
|
--
|
|||||
|
Profit before Tax
|
-64.66
|
-715.91
|
-10.86
|
-14.22
|
-5.04
|
1.67
|
|||||
|
Provision for Tax
|
79.54
|
0.19
|
0.02
|
-0.02
|
0.30
|
0.13
|
|||||
|
Profit after Tax (Net Income)
|
-48.76
|
-713.17
|
-11.31
|
-14.20
|
-5.34
|
1.53
|
|||||
|
Minority Interest
|
--
|
8.04
|
-1.89
|
-0.32
|
0.95
|
0.95
|
|||||
|
Consolidated Profit
|
93.89
|
-713.17
|
-5.15
|
-12.93
|
-5.33
|
1.53
|
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
|
123.36
|
113.42
|
15.42
|
7.77
|
14.99
|
-0.23
|
|||||
|
Minority Interest
|
--
|
20.26
|
-1.89
|
--
|
--
|
--
|
|||||
|
Non-Current Liabilities
|
25.02
|
201.37
|
3.22
|
3.18
|
4.07
|
2.81
|
|||||
|
Current Liabilities
|
32.70
|
70.09
|
11.29
|
12.97
|
8.88
|
1.50
|
|||||
|
Total Liabilities
|
164.00
|
405.14
|
28.03
|
23.61
|
28.89
|
4.07
|
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
|
82.84
|
185.40
|
22.69
|
18.65
|
23.42
|
0.97
|
|||||
|
Current Assets
|
34.36
|
219.74
|
5.34
|
4.96
|
5.47
|
3.10
|
|||||
|
Total Assets
|
151.57
|
405.14
|
28.03
|
23.61
|
28.89
|
4.07
|
|||||
|
Total Debt*
|
23.48
|
47.16
|
8.09
|
6.96
|
5.33
|
3.00
|
|||||
|
Net Current Assets
|
--
|
149.65
|
-5.94
|
-8.02
|
-3.41
|
1.61
|
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
|
--
|
-47.13
|
-2.17
|
-5.04
|
-2.78
|
1.09
|
|||||
|
Cash Flow from Investing Activities
|
--
|
-118.64
|
-1.65
|
-0.16
|
-1.41
|
-0.04
|
|||||
|
Cash from Financing Activities
|
--
|
353.14
|
3.92
|
3.56
|
5.69
|
-3.03
|
|||||
|
Net Cash Inflow / Outflow
|
--
|
187.36
|
-0.16
|
--
|
--
|
--
|
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 ($)
|
11.10
|
-4.75
|
-0.78
|
-2.43
|
-1.17
|
0.35
|
|||||
|
Cash EPS ($)
|
187.85
|
-4.72
|
-0.65
|
-2.16
|
-1.06
|
0.39
|
|||||
|
Adjusted Book Value ($)
|
10.36
|
0.76
|
1.07
|
1.33
|
3.29
|
--
|
|||||
|
Dividend per Share ($)
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Cash Flow per Share ($)
|
--
|
-0.31
|
-0.15
|
-0.86
|
-0.61
|
0.25
|
|||||
|
Free Cash Flow per Share ($)
|
--
|
-0.32
|
-0.28
|
-0.89
|
-0.64
|
0.24
|
Profitability Ratios |
TTM | Dec-21 | Dec-20 | Dec-19 | Dec-18 | Dec-17 | Dec-16 | Dec-15 | Dec-14 | Dec-13 | Dec-12 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
ROCE (%)
|
--
|
-774.82
|
-59.14
|
-81.02
|
-46.31
|
43.66
|
|||||
|
ROE (%)
|
-112.78
|
-1,107.05
|
-97.52
|
-124.77
|
-72.43
|
297.46
|
|||||
|
ROA (%)
|
-14.04
|
-329.28
|
-43.79
|
-54.09
|
-32.43
|
32.53
|
|||||
|
EBIT Margin (%)
|
-201.85
|
-6,568.31
|
-62.27
|
-65.78
|
-27.50
|
10.43
|
|||||
|
Net Margin (%)
|
-21.68
|
128.93
|
-66.48
|
-72.34
|
-32.38
|
10.25
|
|||||
|
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 (%)
|
69.81
|
-0.19
|
-0.39
|
0.19
|
0.10
|
-0.07
|
|||||
|
EBIT Growth (%)
|
91.54
|
-8,494.73
|
42.05
|
-184.47
|
-391.01
|
261.81
|
|||||
|
Net Profit Growth (%)
|
86.27
|
-6,207.30
|
20.37
|
-165.70
|
-448.50
|
207.08
|
|||||
|
EPS Growth (%)
|
103.20
|
-5.08
|
0.68
|
-1.08
|
-4.34
|
--
|
|||||
|
Book Value Growth (%)
|
209.44
|
--
|
--
|
--
|
--
|
--
|
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
|
--
|
-0.50
|
-1.75
|
-0.82
|
-4.00
|
--
|
|||||
|
Price / Book Value
|
--
|
3.15
|
1.29
|
1.50
|
1.43
|
--
|
|||||
|
Dividend Yield (%)
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
EV/EBITDA
|
-0.01
|
-0.50
|
-4.82
|
-1.61
|
-6.09
|
--
|
|||||
|
Close Price ($)
|
6.43
|
47.60
|
27.40
|
40.00
|
93.80
|
--
|
|||||
|
High Price ($)
|
69.00
|
249.80
|
104.00
|
108.70
|
232.60
|
--
|
|||||
|
Low Price ($)
|
6.20
|
22.20
|
26.80
|
26.40
|
83.00
|
--
|
|||||
|
Market Cap ($ Cr)
|
0.04
|
--
|
--
|
--
|
--
|
--
|
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
|
0.02
|
0.42
|
0.52
|
0.90
|
0.36
|
-12.88
|
|||||
|
Short term debt to equity ratio
|
0.17
|
0.39
|
0.32
|
0.49
|
0.12
|
-0.97
|
|||||
|
Current Ratio
|
1.05
|
3.14
|
0.47
|
0.38
|
0.62
|
2.07
|
|||||
|
Quick Ratio
|
1.05
|
3.13
|
0.37
|
0.28
|
0.51
|
1.91
|
|||||
|
Interest Coverage
|
-0.58
|
-8.84
|
-2.22
|
-9.95
|
-11.80
|
14.60
|
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 (%)
|
31.29
|
215.21
|
11.50
|
11.59
|
11.60
|
15.14
|
|||||
|
Asset Turnover
|
0.09
|
0.05
|
0.47
|
0.75
|
1.00
|
3.17
|
|||||
|
Receivable days
|
--
|
418.81
|
55.58
|
38.97
|
46.25
|
45.95
|
|||||
|
Inventory Days
|
--
|
40.04
|
39.99
|
32.66
|
18.60
|
6.71
|
|||||
|
Payable days
|
--
|
242.85
|
154.29
|
164.28
|
106.36
|
32.79
|
|||||
|
Cash Conversion Cycle
|
--
|
216.00
|
-58.72
|
-92.65
|
-41.51
|
19.86
|