Market cap
$491 Mln
Revenue (TTM)
$0 Mln
P/E Ratio
--
P/B Ratio
2.7
Div. Yield
0 %
Income Statement ($ Mln) |
TTM | Dec-21 | Dec-20 | Dec-19 | Dec-18 | Dec-17 | Dec-16 | Dec-15 | Dec-14 | Dec-13 | Dec-12 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Operating Revenue
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Cost of Revenue
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Gross Profit
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Operating Expenses
|
93.22
|
86.82
|
48.88
|
23.88
|
7.42
|
--
|
|||||
|
Operating Profit (EBIT)
|
-93.22
|
-86.82
|
-48.88
|
-23.88
|
-7.42
|
--
|
|||||
|
Other Income
|
0.62
|
0.15
|
--
|
--
|
--
|
--
|
|||||
|
Profit before Tax
|
-92.59
|
-86.67
|
-48.60
|
-25.74
|
-6.01
|
--
|
|||||
|
Provision for Tax
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Profit after Tax (Net Income)
|
-92.59
|
-86.67
|
-48.60
|
-25.74
|
-6.01
|
--
|
|||||
|
Minority Interest
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Consolidated Profit
|
-92.59
|
-86.67
|
-48.60
|
-25.74
|
-6.01
|
--
|
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
|
180.84
|
233.65
|
310.61
|
-32.80
|
-7.23
|
--
|
|||||
|
Minority Interest
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Non-Current Liabilities
|
34.58
|
28.30
|
12.03
|
72.02
|
28.07
|
--
|
|||||
|
Current Liabilities
|
10.09
|
16.80
|
10.71
|
5.94
|
4.94
|
--
|
|||||
|
Total Liabilities
|
235.60
|
278.76
|
333.35
|
45.16
|
25.78
|
--
|
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
|
51.02
|
42.59
|
22.71
|
19.02
|
2.44
|
--
|
|||||
|
Current Assets
|
174.49
|
236.16
|
310.64
|
26.14
|
23.34
|
--
|
|||||
|
Total Assets
|
235.60
|
278.76
|
333.35
|
45.16
|
25.78
|
--
|
|||||
|
Total Debt*
|
35.37
|
28.98
|
13.14
|
13.78
|
--
|
--
|
|||||
|
Net Current Assets
|
164.41
|
219.36
|
299.93
|
20.20
|
18.41
|
--
|
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
|
--
|
-63.73
|
-40.77
|
-19.51
|
-6.74
|
--
|
|||||
|
Cash Flow from Investing Activities
|
--
|
117.62
|
-243.88
|
-3.44
|
-0.53
|
--
|
|||||
|
Cash from Financing Activities
|
--
|
0.22
|
328.50
|
25.01
|
24.85
|
--
|
|||||
|
Net Cash Inflow / Outflow
|
--
|
54.11
|
--
|
--
|
--
|
--
|
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 ($)
|
-2.62
|
-2.55
|
-2.70
|
--
|
--
|
--
|
|||||
|
Cash EPS ($)
|
--
|
-2.44
|
-2.58
|
--
|
--
|
--
|
|||||
|
Adjusted Book Value ($)
|
--
|
6.87
|
17.26
|
--
|
--
|
--
|
|||||
|
Dividend per Share ($)
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Cash Flow per Share ($)
|
--
|
-1.87
|
-2.26
|
--
|
--
|
--
|
|||||
|
Free Cash Flow per Share ($)
|
--
|
-2.14
|
-2.52
|
--
|
--
|
--
|
Profitability Ratios |
TTM | Dec-21 | Dec-20 | Dec-19 | Dec-18 | Dec-17 | Dec-16 | Dec-15 | Dec-14 | Dec-13 | Dec-12 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
ROCE (%)
|
--
|
-29.56
|
-31.90
|
196.15
|
--
|
--
|
|||||
|
ROE (%)
|
-47.50
|
-31.85
|
-34.99
|
128.61
|
--
|
--
|
|||||
|
ROA (%)
|
-33.91
|
-28.32
|
-25.68
|
-72.57
|
--
|
--
|
|||||
|
EBIT Margin (%)
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Net Margin (%)
|
-14,862.28
|
-57,780.67
|
--
|
--
|
--
|
--
|
|||||
|
Cash Profit Margin (%)
|
--
|
--
|
--
|
--
|
--
|
--
|
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 (%)
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
EBIT Growth (%)
|
-23.30
|
-78.34
|
-88.80
|
-328.09
|
--
|
--
|
|||||
|
Net Profit Growth (%)
|
-24.65
|
-78.34
|
-88.80
|
-328.09
|
--
|
--
|
|||||
|
EPS Growth (%)
|
-4.24
|
0.06
|
--
|
--
|
--
|
--
|
|||||
|
Book Value Growth (%)
|
-35.14
|
--
|
--
|
--
|
--
|
--
|
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
|
--
|
-3.33
|
-7.34
|
--
|
--
|
--
|
|||||
|
Price / Book Value
|
2.72
|
1.24
|
1.15
|
--
|
--
|
--
|
|||||
|
Dividend Yield (%)
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
EV/EBITDA
|
-4.01
|
-1.03
|
-1.34
|
--
|
--
|
--
|
|||||
|
Close Price ($)
|
6.76
|
8.50
|
19.83
|
--
|
--
|
--
|
|||||
|
High Price ($)
|
11.62
|
22.88
|
30.67
|
--
|
--
|
--
|
|||||
|
Low Price ($)
|
2.32
|
7.46
|
16.59
|
--
|
--
|
--
|
|||||
|
Market Cap ($ Cr)
|
491.02
|
--
|
--
|
--
|
--
|
--
|
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
|
--
|
0.12
|
0.04
|
-0.42
|
--
|
--
|
|||||
|
Short term debt to equity ratio
|
0.00
|
0.00
|
0.00
|
-0.02
|
--
|
--
|
|||||
|
Current Ratio
|
17.30
|
14.06
|
29.01
|
4.40
|
4.73
|
--
|
|||||
|
Quick Ratio
|
17.30
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Interest Coverage
|
-117.86
|
--
|
--
|
--
|
--
|
--
|
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 (%)
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Asset Turnover
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Receivable days
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Inventory Days
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Payable days
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Cash Conversion Cycle
|
--
|
--
|
--
|
--
|
--
|
--
|