Market cap
$5 Mln
Revenue (TTM)
$153 Mln
P/E Ratio
--
P/B Ratio
0.1
Div. Yield
0 %
Income Statement ($ Mln) |
TTM | Dec-22 | Dec-21 | Dec-20 | Dec-19 | Dec-18 | Dec-17 | Dec-16 | Dec-15 | Dec-14 | Dec-13 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Operating Revenue
|
153.15
|
158.80
|
123.80
|
5.40
|
--
|
--
|
|||||
|
Cost of Revenue
|
74.66
|
88.65
|
80.21
|
1.18
|
--
|
--
|
|||||
|
Gross Profit
|
78.49
|
70.16
|
43.59
|
4.21
|
--
|
--
|
|||||
|
Operating Expenses
|
77.11
|
95.20
|
88.43
|
6.14
|
--
|
--
|
|||||
|
Operating Profit (EBIT)
|
-84.86
|
-25.04
|
-44.85
|
-1.93
|
-0.95
|
--
|
|||||
|
Other Income
|
--
|
--
|
56.16
|
1.02
|
--
|
--
|
|||||
|
Profit before Tax
|
-64.35
|
-232.32
|
-342.77
|
-2.06
|
0.85
|
--
|
|||||
|
Provision for Tax
|
10.14
|
-9.38
|
-2.44
|
0.05
|
--
|
--
|
|||||
|
Profit after Tax (Net Income)
|
-75.00
|
-222.94
|
-340.34
|
-2.11
|
0.30
|
--
|
|||||
|
Minority Interest
|
-1.60
|
-0.07
|
0.13
|
--
|
--
|
--
|
|||||
|
Consolidated Profit
|
-54.57
|
-223.00
|
-341.02
|
-4.68
|
-0.71
|
--
|
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
|
64.13
|
105.15
|
318.46
|
220.72
|
175.25
|
--
|
|||||
|
Minority Interest
|
-1.60
|
--
|
15.38
|
--
|
--
|
--
|
|||||
|
Non-Current Liabilities
|
4.65
|
164.79
|
138.76
|
6.80
|
--
|
--
|
|||||
|
Current Liabilities
|
166.37
|
68.88
|
96.70
|
34.87
|
0.34
|
--
|
|||||
|
Total Liabilities
|
401.51
|
339.80
|
569.31
|
262.39
|
173.99
|
--
|
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
|
213.14
|
296.48
|
462.56
|
249.70
|
--
|
--
|
|||||
|
Current Assets
|
22.01
|
43.32
|
106.75
|
12.69
|
173.99
|
--
|
|||||
|
Total Assets
|
401.51
|
339.80
|
569.31
|
262.39
|
173.99
|
--
|
|||||
|
Total Debt*
|
150.85
|
157.48
|
121.50
|
23.30
|
--
|
--
|
|||||
|
Net Current Assets
|
-144.36
|
-25.65
|
10.04
|
-22.18
|
--
|
--
|
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
|
--
|
-24.14
|
-62.82
|
-1.14
|
-1.48
|
--
|
|||||
|
Cash Flow from Investing Activities
|
--
|
-13.33
|
0.74
|
6.63
|
-172.12
|
--
|
|||||
|
Cash from Financing Activities
|
--
|
-23.32
|
135.87
|
-5.67
|
175.18
|
--
|
|||||
|
Net Cash Inflow / Outflow
|
--
|
--
|
73.80
|
-1.10
|
--
|
--
|
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 ($)
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Cash EPS ($)
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Adjusted Book Value ($)
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Dividend per Share ($)
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Cash Flow per Share ($)
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Free Cash Flow per Share ($)
|
--
|
--
|
--
|
--
|
--
|
--
|
Profitability Ratios |
TTM | Dec-22 | Dec-21 | Dec-20 | Dec-19 | Dec-18 | Dec-17 | Dec-16 | Dec-15 | Dec-14 | Dec-13 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
ROCE (%)
|
--
|
-63.46
|
-99.52
|
-1.01
|
--
|
--
|
|||||
|
ROE (%)
|
-92.10
|
-105.25
|
-126.24
|
-1.06
|
--
|
--
|
|||||
|
ROA (%)
|
-18.44
|
-49.04
|
-81.84
|
-0.97
|
--
|
--
|
|||||
|
EBIT Margin (%)
|
1.26
|
-15.77
|
-36.23
|
-35.69
|
--
|
--
|
|||||
|
Net Margin (%)
|
-48.97
|
-140.38
|
-189.12
|
-32.83
|
--
|
--
|
|||||
|
Cash Profit Margin (%)
|
0.00
|
--
|
--
|
--
|
--
|
--
|
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 (%)
|
4.70
|
0.28
|
21.94
|
--
|
--
|
--
|
|||||
|
EBIT Growth (%)
|
102.11
|
44.16
|
-2,228.40
|
--
|
--
|
--
|
|||||
|
Net Profit Growth (%)
|
3.94
|
34.50
|
-16,052.63
|
-813.95
|
--
|
--
|
|||||
|
EPS Growth (%)
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Book Value Growth (%)
|
--
|
--
|
--
|
--
|
--
|
--
|
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
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Price / Book Value
|
0.07
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Dividend Yield (%)
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
EV/EBITDA
|
-6.79
|
-54.88
|
-2.35
|
91.72
|
--
|
--
|
|||||
|
Close Price ($)
|
0.98
|
1.63
|
22.40
|
109.50
|
99.50
|
--
|
|||||
|
High Price ($)
|
5.90
|
27.87
|
116.40
|
121.20
|
100.00
|
--
|
|||||
|
Low Price ($)
|
0.96
|
1.61
|
16.10
|
96.00
|
96.80
|
--
|
|||||
|
Market Cap ($ Cr)
|
5.33
|
--
|
--
|
--
|
--
|
--
|
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
|
--
|
1.50
|
0.38
|
0.11
|
--
|
--
|
|||||
|
Short term debt to equity ratio
|
2.30
|
0.05
|
0.07
|
0.10
|
--
|
--
|
|||||
|
Current Ratio
|
0.13
|
0.63
|
1.10
|
0.36
|
511.81
|
--
|
|||||
|
Quick Ratio
|
0.13
|
0.63
|
1.07
|
0.36
|
--
|
--
|
|||||
|
Interest Coverage
|
-1.39
|
-0.95
|
-2.30
|
-14.37
|
--
|
--
|
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 (%)
|
10.79
|
13.77
|
18.42
|
124.22
|
--
|
--
|
|||||
|
Asset Turnover
|
0.38
|
0.35
|
0.30
|
0.02
|
--
|
--
|
|||||
|
Receivable days
|
--
|
51.37
|
43.52
|
453.72
|
--
|
--
|
|||||
|
Inventory Days
|
--
|
6.36
|
6.93
|
36.12
|
--
|
--
|
|||||
|
Payable days
|
--
|
65.07
|
37.08
|
827.45
|
--
|
--
|
|||||
|
Cash Conversion Cycle
|
--
|
-7.34
|
13.38
|
-337.60
|
--
|
--
|