Market cap
$300 Mln
Revenue (TTM)
$20 Mln
P/E Ratio
--
P/B Ratio
2.4
Div. Yield
0 %
Income Statement ($ Mln) |
TTM | Dec-21 | Dec-20 | Dec-19 | Dec-18 | Dec-17 | Dec-16 | Dec-15 | Dec-14 | Dec-13 | Dec-12 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Operating Revenue
|
19.58
|
24.54
|
--
|
--
|
--
|
--
|
|||||
|
Cost of Revenue
|
4.52
|
1.53
|
--
|
--
|
--
|
--
|
|||||
|
Gross Profit
|
15.07
|
23.01
|
--
|
--
|
--
|
--
|
|||||
|
Operating Expenses
|
173.52
|
119.67
|
70.99
|
47.30
|
16.74
|
5.68
|
|||||
|
Operating Profit (EBIT)
|
-158.45
|
-96.66
|
-70.99
|
-47.30
|
-16.74
|
-5.68
|
|||||
|
Other Income
|
-5.87
|
-0.27
|
0.47
|
--
|
--
|
--
|
|||||
|
Profit before Tax
|
-176.65
|
-100.66
|
-70.52
|
-45.71
|
-16.50
|
-6.60
|
|||||
|
Provision for Tax
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Profit after Tax (Net Income)
|
-176.65
|
-100.66
|
-70.52
|
-45.71
|
-16.50
|
-6.60
|
|||||
|
Minority Interest
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Consolidated Profit
|
-176.65
|
-100.66
|
-70.52
|
-45.71
|
-16.50
|
-19.14
|
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
|
-22.20
|
99.54
|
186.66
|
137.30
|
-38.24
|
-21.89
|
|||||
|
Minority Interest
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Non-Current Liabilities
|
102.21
|
94.28
|
0.27
|
0.51
|
43.01
|
43.00
|
|||||
|
Current Liabilities
|
29.20
|
28.80
|
10.98
|
5.40
|
0.94
|
2.07
|
|||||
|
Total Liabilities
|
138.70
|
222.62
|
197.91
|
143.21
|
5.70
|
23.17
|
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
|
11.49
|
7.37
|
1.54
|
1.03
|
0.09
|
--
|
|||||
|
Current Assets
|
97.71
|
215.25
|
196.37
|
142.18
|
5.62
|
23.17
|
|||||
|
Total Assets
|
138.40
|
222.62
|
197.91
|
143.21
|
5.70
|
23.17
|
|||||
|
Total Debt*
|
94.72
|
92.73
|
0.69
|
0.81
|
0.06
|
--
|
|||||
|
Net Current Assets
|
68.51
|
186.45
|
185.39
|
136.78
|
4.68
|
21.11
|
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
|
--
|
-89.37
|
-58.40
|
-40.82
|
-17.08
|
-4.67
|
|||||
|
Cash Flow from Investing Activities
|
--
|
-1.49
|
-0.70
|
-0.20
|
-0.20
|
-0.20
|
|||||
|
Cash from Financing Activities
|
--
|
91.64
|
112.55
|
174.99
|
174.99
|
26.18
|
|||||
|
Net Cash Inflow / Outflow
|
--
|
0.79
|
53.45
|
--
|
--
|
--
|
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 ($)
|
-6.64
|
-3.84
|
-2.73
|
-3.27
|
-1.20
|
--
|
|||||
|
Cash EPS ($)
|
--
|
-3.84
|
-2.71
|
-3.27
|
-1.20
|
--
|
|||||
|
Adjusted Book Value ($)
|
--
|
3.80
|
7.22
|
9.81
|
--
|
--
|
|||||
|
Dividend per Share ($)
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Cash Flow per Share ($)
|
--
|
-3.41
|
-2.26
|
-2.92
|
-1.24
|
--
|
|||||
|
Free Cash Flow per Share ($)
|
--
|
-3.47
|
-2.28
|
-2.93
|
-1.24
|
--
|
Profitability Ratios |
TTM | Dec-21 | Dec-20 | Dec-19 | Dec-18 | Dec-17 | Dec-16 | Dec-15 | Dec-14 | Dec-13 | Dec-12 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
ROCE (%)
|
--
|
-53.03
|
-43.34
|
-91.49
|
54.94
|
--
|
|||||
|
ROE (%)
|
--
|
-70.34
|
-43.54
|
-92.29
|
54.88
|
--
|
|||||
|
ROA (%)
|
-101.35
|
-47.87
|
-41.35
|
-61.39
|
-114.29
|
--
|
|||||
|
EBIT Margin (%)
|
-839.04
|
-394.98
|
--
|
--
|
--
|
--
|
|||||
|
Net Margin (%)
|
-1,287.59
|
-414.76
|
-15,036.25
|
--
|
--
|
--
|
|||||
|
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 (%)
|
9.15
|
--
|
--
|
--
|
--
|
--
|
|||||
|
EBIT Growth (%)
|
-106.16
|
-37.44
|
-54.27
|
-176.99
|
-150.01
|
--
|
|||||
|
Net Profit Growth (%)
|
-118.55
|
-42.74
|
-54.27
|
-176.99
|
-150.01
|
--
|
|||||
|
EPS Growth (%)
|
-113.24
|
-0.41
|
0.17
|
-1.73
|
--
|
--
|
|||||
|
Book Value Growth (%)
|
-115.67
|
--
|
--
|
--
|
--
|
--
|
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
|
--
|
-4.75
|
-6.90
|
-7.48
|
--
|
--
|
|||||
|
Price / Book Value
|
2.39
|
4.80
|
2.61
|
2.49
|
--
|
--
|
|||||
|
Dividend Yield (%)
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
EV/EBITDA
|
-1.99
|
-3.90
|
-4.21
|
-4.46
|
--
|
--
|
|||||
|
Close Price ($)
|
5.62
|
18.26
|
18.82
|
24.44
|
--
|
--
|
|||||
|
High Price ($)
|
19.98
|
25.89
|
41.37
|
27.73
|
--
|
--
|
|||||
|
Low Price ($)
|
3.46
|
9.86
|
17.24
|
13.26
|
--
|
--
|
|||||
|
Market Cap ($ Cr)
|
299.85
|
--
|
--
|
--
|
--
|
--
|
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
|
-4.15
|
0.93
|
0.00
|
0.01
|
0.00
|
--
|
|||||
|
Short term debt to equity ratio
|
-0.03
|
0.01
|
--
|
--
|
--
|
--
|
|||||
|
Current Ratio
|
3.35
|
7.47
|
17.88
|
26.33
|
5.98
|
11.21
|
|||||
|
Quick Ratio
|
3.11
|
7.26
|
--
|
--
|
--
|
--
|
|||||
|
Interest Coverage
|
-13.33
|
-25.96
|
--
|
--
|
--
|
-13.53
|
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 (%)
|
67.32
|
27.12
|
--
|
--
|
--
|
--
|
|||||
|
Asset Turnover
|
0.11
|
0.12
|
--
|
--
|
--
|
--
|
|||||
|
Receivable days
|
--
|
99.07
|
--
|
--
|
--
|
--
|
|||||
|
Inventory Days
|
--
|
1,457.65
|
--
|
--
|
--
|
--
|
|||||
|
Payable days
|
--
|
1,050.84
|
--
|
--
|
--
|
--
|
|||||
|
Cash Conversion Cycle
|
--
|
505.88
|
--
|
--
|
--
|
--
|