Market cap
$58 Mln
Revenue (TTM)
$0 Mln
P/E Ratio
--
P/B Ratio
0.2
Div. Yield
0 %
Income Statement ($ 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
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Gross Profit
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Operating Expenses
|
131.88
|
123.08
|
99.74
|
68.70
|
51.38
|
26.45
|
|||||
|
Operating Profit (EBIT)
|
-165.80
|
-153.50
|
-99.74
|
-68.70
|
-51.38
|
-26.45
|
|||||
|
Other Income
|
1.41
|
1.94
|
0.22
|
1.74
|
3.89
|
--
|
|||||
|
Profit before Tax
|
-162.87
|
-151.56
|
-99.52
|
-66.96
|
-47.50
|
-24.25
|
|||||
|
Provision for Tax
|
0.23
|
0.26
|
0.29
|
0.16
|
0.10
|
--
|
|||||
|
Profit after Tax (Net Income)
|
-163.10
|
-151.82
|
-99.81
|
-67.12
|
-47.60
|
-24.25
|
|||||
|
Minority Interest
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Consolidated Profit
|
-102.59
|
-151.82
|
-99.81
|
-67.12
|
-97.50
|
-61.55
|
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
|
101.33
|
140.86
|
281.48
|
236.55
|
160.45
|
-85.70
|
|||||
|
Minority Interest
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Non-Current Liabilities
|
2.71
|
3.32
|
23.29
|
0.81
|
0.55
|
209.66
|
|||||
|
Current Liabilities
|
47.47
|
64.06
|
18.61
|
8.84
|
7.53
|
5.47
|
|||||
|
Total Liabilities
|
198.99
|
208.24
|
323.37
|
246.20
|
168.53
|
129.43
|
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
|
11.02
|
30.62
|
47.24
|
10.66
|
5.34
|
3.94
|
|||||
|
Current Assets
|
140.49
|
177.62
|
276.13
|
235.54
|
163.19
|
125.49
|
|||||
|
Total Assets
|
198.99
|
208.24
|
323.37
|
246.20
|
168.53
|
129.43
|
|||||
|
Total Debt*
|
5.98
|
53.76
|
26.36
|
--
|
--
|
--
|
|||||
|
Net Current Assets
|
93.02
|
113.56
|
257.52
|
226.70
|
155.65
|
120.03
|
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
|
--
|
-101.46
|
-81.60
|
-56.74
|
-41.36
|
-18.78
|
|||||
|
Cash Flow from Investing Activities
|
--
|
-88.49
|
78.45
|
-48.94
|
-20.42
|
-76.34
|
|||||
|
Cash from Financing Activities
|
--
|
0.13
|
132.14
|
134.70
|
79.52
|
122.98
|
|||||
|
Net Cash Inflow / Outflow
|
--
|
-189.82
|
128.98
|
29.03
|
17.75
|
--
|
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 ($)
|
-4.18
|
-3.89
|
-2.63
|
-2.40
|
-2.27
|
-24.25
|
|||||
|
Cash EPS ($)
|
--
|
-3.81
|
-2.55
|
-2.34
|
-2.23
|
-23.83
|
|||||
|
Adjusted Book Value ($)
|
--
|
3.61
|
7.41
|
8.45
|
7.64
|
--
|
|||||
|
Dividend per Share ($)
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Cash Flow per Share ($)
|
--
|
-2.60
|
-2.15
|
-2.03
|
-1.97
|
-18.78
|
|||||
|
Free Cash Flow per Share ($)
|
--
|
-3.00
|
-2.45
|
-2.28
|
-2.15
|
-19.80
|
Profitability Ratios |
TTM | Dec-22 | Dec-21 | Dec-20 | Dec-19 | Dec-18 | Dec-17 | Dec-16 | Dec-15 | Dec-14 | Dec-13 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
ROCE (%)
|
--
|
-60.43
|
-36.67
|
-33.82
|
-127.35
|
43.30
|
|||||
|
ROE (%)
|
-111.47
|
-71.90
|
-38.53
|
-33.82
|
-127.35
|
43.30
|
|||||
|
ROA (%)
|
-58.98
|
-57.12
|
-35.05
|
-32.37
|
-31.95
|
-32.02
|
|||||
|
EBIT Margin (%)
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Net Margin (%)
|
-11,575.51
|
-7,833.95
|
-44,556.70
|
-3,864.36
|
-1,225.20
|
--
|
|||||
|
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 (%)
|
-54.60
|
-53.90
|
-45.18
|
-33.70
|
-111.88
|
-85.55
|
|||||
|
Net Profit Growth (%)
|
-55.60
|
-52.12
|
-48.69
|
-41.02
|
-96.28
|
-85.55
|
|||||
|
EPS Growth (%)
|
-48.98
|
-0.48
|
-0.10
|
-0.06
|
0.91
|
--
|
|||||
|
Book Value Growth (%)
|
-60.31
|
--
|
--
|
--
|
--
|
--
|
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
|
--
|
-0.26
|
-1.77
|
-12.90
|
-6.30
|
--
|
|||||
|
Price / Book Value
|
0.22
|
0.28
|
0.63
|
3.66
|
1.87
|
--
|
|||||
|
Dividend Yield (%)
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
EV/EBITDA
|
0.63
|
0.63
|
0.64
|
-9.51
|
-2.81
|
--
|
|||||
|
Close Price ($)
|
1.50
|
1.00
|
4.66
|
30.93
|
14.28
|
--
|
|||||
|
High Price ($)
|
3.88
|
4.90
|
35.10
|
35.86
|
25.47
|
--
|
|||||
|
Low Price ($)
|
0.82
|
0.82
|
4.52
|
5.84
|
10.04
|
--
|
|||||
|
Market Cap ($ Cr)
|
58.11
|
--
|
--
|
--
|
--
|
--
|
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
|
--
|
0.38
|
0.09
|
--
|
--
|
--
|
|||||
|
Short term debt to equity ratio
|
0.03
|
0.36
|
0.01
|
--
|
--
|
--
|
|||||
|
Current Ratio
|
2.96
|
2.77
|
14.84
|
26.64
|
21.66
|
22.96
|
|||||
|
Quick Ratio
|
2.96
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Interest Coverage
|
-18.88
|
-2.61
|
-445.28
|
-39.55
|
-13.23
|
--
|
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
|
--
|
--
|
--
|
--
|
--
|
--
|