Market cap
$3 Mln
Revenue (TTM)
$-- Mln
P/E Ratio
--
P/B Ratio
2.3
Div. Yield
0 %
Income Statement (€ Mln) |
Dec-23 | 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
|
0.80
|
0.48
|
0.31
|
0.28
|
0.26
|
0.23
|
|||||
|
Gross Profit
|
-0.80
|
-0.48
|
-0.31
|
-0.28
|
-0.26
|
-0.23
|
|||||
|
Operating Expenses
|
15.09
|
23.27
|
26.82
|
13.94
|
15.68
|
13.86
|
|||||
|
Operating Profit (EBIT)
|
-15.89
|
-23.27
|
-26.82
|
-13.94
|
-15.68
|
-13.86
|
|||||
|
Other Income
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Profit before Tax
|
-18.59
|
-24.22
|
-31.25
|
-17.05
|
-17.82
|
-14.06
|
|||||
|
Provision for Tax
|
-1.56
|
-1.52
|
2.28
|
4.37
|
-0.03
|
-0.07
|
|||||
|
Profit after Tax (Net Income)
|
-17.03
|
-22.70
|
-33.53
|
-21.43
|
-17.79
|
-13.99
|
|||||
|
Minority Interest
|
--
|
--
|
0.00
|
-0.03
|
-0.03
|
-0.03
|
|||||
|
Consolidated Profit
|
--
|
-24.22
|
-31.25
|
-17.05
|
-17.79
|
-13.99
|
Liabilities (€ Mln) |
Dec-23 | Dec-22 | Dec-21 | Dec-20 | Dec-19 | Dec-18 | Dec-17 | Dec-16 | Dec-15 | Dec-14 | Dec-13 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Shareholder's Funds
|
-3.88
|
-1.88
|
5.74
|
6.86
|
-7.50
|
7.04
|
|||||
|
Minority Interest
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Non-Current Liabilities
|
3.48
|
4.55
|
7.41
|
2.02
|
5.54
|
6.57
|
|||||
|
Current Liabilities
|
12.37
|
19.35
|
23.14
|
18.36
|
19.66
|
8.28
|
|||||
|
Total Liabilities
|
11.94
|
21.99
|
36.26
|
27.21
|
17.67
|
21.86
|
Assets (€ Mln) |
Dec-23 | Dec-22 | Dec-21 | Dec-20 | Dec-19 | Dec-18 | Dec-17 | Dec-16 | Dec-15 | Dec-14 | Dec-13 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Non-Current Assets
|
3.09
|
3.41
|
4.57
|
3.20
|
2.97
|
2.51
|
|||||
|
Current Assets
|
8.85
|
18.58
|
31.69
|
24.01
|
14.71
|
19.36
|
|||||
|
Total Assets
|
11.94
|
21.99
|
36.26
|
27.21
|
17.67
|
21.86
|
|||||
|
Total Debt*
|
8.27
|
12.13
|
15.38
|
9.10
|
15.25
|
8.20
|
|||||
|
Net Current Assets
|
-3.52
|
-0.77
|
8.55
|
5.65
|
-4.95
|
11.07
|
Cashflow (€ Mln) |
Dec-23 | Dec-22 | Dec-21 | Dec-20 | Dec-19 | Dec-18 | Dec-17 | Dec-16 | Dec-15 | Dec-14 | Dec-13 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Cash From Operating Activities
|
-13.33
|
-18.99
|
-23.80
|
-9.86
|
-15.27
|
-12.06
|
|||||
|
Cash Flow from Investing Activities
|
--
|
-0.02
|
12.16
|
-12.71
|
-0.28
|
-0.10
|
|||||
|
Cash from Financing Activities
|
7.49
|
6.13
|
29.72
|
22.07
|
7.50
|
6.77
|
|||||
|
Net Cash Inflow / Outflow
|
--
|
--
|
--
|
--
|
--
|
--
|
Financials Ratios |
Dec-23 | Dec-22 | Dec-21 | Dec-20 | Dec-19 | Dec-18 | Dec-17 | Dec-16 | Dec-15 | Dec-14 | Dec-13 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Adjusted EPS (€)
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Cash EPS (€)
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Adjusted Book Value (€)
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Dividend per Share (€)
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Cash Flow per Share (€)
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Free Cash Flow per Share (€)
|
--
|
--
|
--
|
--
|
--
|
--
|
Profitability Ratios |
Dec-23 | Dec-22 | Dec-21 | Dec-20 | Dec-19 | Dec-18 | Dec-17 | Dec-16 | Dec-15 | Dec-14 | Dec-13 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
ROCE (%)
|
-232.66
|
-144.74
|
-180.87
|
-180.77
|
-154.77
|
-74.67
|
|||||
|
ROE (%)
|
591.18
|
-1,176.52
|
-532.16
|
6,781.01
|
7,767.69
|
-99.01
|
|||||
|
ROA (%)
|
-100.38
|
-77.92
|
-105.64
|
-95.49
|
-89.99
|
-58.51
|
|||||
|
EBIT Margin (%)
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Net Margin (%)
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Cash Profit Margin (%)
|
--
|
--
|
--
|
--
|
--
|
--
|
Growth Ratios |
Dec-23 | Dec-22 | Dec-21 | Dec-20 | Dec-19 | Dec-18 | Dec-17 | Dec-16 | Dec-15 | Dec-14 | Dec-13 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Revenue Growth (%)
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
EBIT Growth (%)
|
31.70
|
13.21
|
-92.33
|
11.10
|
-13.14
|
-40.41
|
|||||
|
Net Profit Growth (%)
|
24.98
|
32.31
|
-56.46
|
-20.46
|
-27.18
|
-22.60
|
|||||
|
EPS Growth (%)
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Book Value Growth (%)
|
--
|
--
|
--
|
--
|
--
|
--
|
Solvency Ratios |
Dec-23 | Dec-22 | Dec-21 | Dec-20 | Dec-19 | Dec-18 | Dec-17 | Dec-16 | Dec-15 | Dec-14 | Dec-13 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Debt to Equity
|
-2.13
|
-6.45
|
2.68
|
1.33
|
-2.03
|
1.17
|
|||||
|
Short term debt to equity ratio
|
-1.29
|
-4.13
|
1.58
|
1.06
|
-1.31
|
0.26
|
|||||
|
Current Ratio
|
0.72
|
0.96
|
1.37
|
1.31
|
0.75
|
2.34
|
|||||
|
Quick Ratio
|
--
|
0.88
|
1.40
|
1.31
|
0.75
|
2.36
|
|||||
|
Interest Coverage
|
-12.71
|
-14.57
|
-6.05
|
-3.19
|
-6.21
|
-74.92
|
Operating Efficiency Ratios |
Dec-23 | 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
|
715.94
|
326.39
|
-399.31
|
48.92
|
-87.13
|
-275.14
|
|||||
|
Payable days
|
2,804.65
|
5,488.56
|
9,155.33
|
10,338.53
|
8,874.74
|
5,847.22
|
|||||
|
Cash Conversion Cycle
|
--
|
--
|
--
|
--
|
--
|
--
|