Market cap
$2 Mln
Revenue (TTM)
$70 Mln
P/E Ratio
--
P/B Ratio
0.2
Div. Yield
0 %
Income Statement ($ Mln) |
TTM | Dec-21 | Dec-20 | Dec-19 | Dec-18 | Dec-17 | Dec-16 | Dec-15 | Dec-14 | Dec-13 | Dec-12 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Operating Revenue
|
70.40
|
72.07
|
64.71
|
36.45
|
--
|
--
|
|||||
|
Cost of Revenue
|
45.32
|
57.44
|
38.35
|
21.04
|
--
|
--
|
|||||
|
Gross Profit
|
25.09
|
14.63
|
26.36
|
15.41
|
--
|
--
|
|||||
|
Operating Expenses
|
47.51
|
46.92
|
32.77
|
22.50
|
--
|
--
|
|||||
|
Operating Profit (EBIT)
|
-19.47
|
-16.80
|
-6.41
|
-7.09
|
--
|
--
|
|||||
|
Other Income
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Profit before Tax
|
-17.92
|
-14.60
|
-6.93
|
-8.03
|
--
|
--
|
|||||
|
Provision for Tax
|
0.06
|
0.05
|
0.03
|
0.02
|
0.01
|
0.02
|
|||||
|
Profit after Tax (Net Income)
|
-17.98
|
-14.65
|
-6.96
|
-8.05
|
--
|
--
|
|||||
|
Minority Interest
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Consolidated Profit
|
-17.98
|
-14.65
|
-6.96
|
-8.05
|
-1.16
|
-8.65
|
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
|
13.57
|
23.48
|
-54.85
|
-48.18
|
--
|
--
|
|||||
|
Minority Interest
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Non-Current Liabilities
|
3.99
|
3.06
|
60.42
|
53.14
|
--
|
--
|
|||||
|
Current Liabilities
|
32.76
|
23.85
|
18.65
|
14.86
|
10.54
|
15.06
|
|||||
|
Total Liabilities
|
83.08
|
50.39
|
24.22
|
19.82
|
--
|
--
|
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
|
15.67
|
12.16
|
0.79
|
0.89
|
--
|
--
|
|||||
|
Current Assets
|
34.65
|
38.23
|
23.44
|
18.92
|
14.09
|
18.44
|
|||||
|
Total Assets
|
83.08
|
50.39
|
24.22
|
19.82
|
--
|
--
|
|||||
|
Total Debt*
|
8.59
|
--
|
3.70
|
9.76
|
--
|
--
|
|||||
|
Net Current Assets
|
1.89
|
14.38
|
4.79
|
4.06
|
--
|
--
|
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
|
--
|
-21.21
|
0.42
|
-5.97
|
-0.84
|
-6.91
|
|||||
|
Cash Flow from Investing Activities
|
--
|
-9.48
|
-0.38
|
-0.29
|
-0.57
|
-0.54
|
|||||
|
Cash from Financing Activities
|
--
|
28.57
|
0.55
|
10.78
|
-1.87
|
10.26
|
|||||
|
Net Cash Inflow / Outflow
|
--
|
--
|
--
|
--
|
--
|
--
|
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 ($)
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Cash EPS ($)
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Adjusted Book Value ($)
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Dividend per Share ($)
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Cash Flow per Share ($)
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Free Cash Flow per Share ($)
|
--
|
--
|
--
|
--
|
--
|
--
|
Profitability Ratios |
TTM | Dec-21 | Dec-20 | Dec-19 | Dec-18 | Dec-17 | Dec-16 | Dec-15 | Dec-14 | Dec-13 | Dec-12 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
ROCE (%)
|
--
|
105.90
|
15.54
|
41.89
|
--
|
--
|
|||||
|
ROE (%)
|
-106.01
|
93.40
|
13.51
|
16.70
|
--
|
--
|
|||||
|
ROA (%)
|
-22.96
|
-39.26
|
-31.60
|
-40.62
|
--
|
--
|
|||||
|
EBIT Margin (%)
|
-24.75
|
-19.35
|
-9.42
|
-18.30
|
--
|
--
|
|||||
|
Net Margin (%)
|
-25.54
|
-20.32
|
-10.75
|
-22.08
|
--
|
--
|
|||||
|
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 (%)
|
-1.21
|
0.11
|
0.78
|
--
|
--
|
--
|
|||||
|
EBIT Growth (%)
|
-70.46
|
-128.70
|
8.59
|
-898.55
|
88.99
|
--
|
|||||
|
Net Profit Growth (%)
|
-64.06
|
-110.52
|
13.55
|
--
|
--
|
--
|
|||||
|
EPS Growth (%)
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Book Value Growth (%)
|
--
|
--
|
--
|
--
|
--
|
--
|
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
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Price / Book Value
|
0.17
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Dividend Yield (%)
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
EV/EBITDA
|
-0.50
|
0.37
|
--
|
--
|
--
|
--
|
|||||
|
Close Price ($)
|
0.89
|
5.25
|
--
|
--
|
--
|
--
|
|||||
|
High Price ($)
|
14.20
|
14.20
|
--
|
--
|
--
|
--
|
|||||
|
Low Price ($)
|
0.65
|
4.10
|
--
|
--
|
--
|
--
|
|||||
|
Market Cap ($ Cr)
|
1.86
|
--
|
--
|
--
|
--
|
--
|
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
|
--
|
--
|
-0.07
|
-0.20
|
--
|
--
|
|||||
|
Short term debt to equity ratio
|
0.41
|
--
|
-0.03
|
-0.15
|
--
|
--
|
|||||
|
Current Ratio
|
1.06
|
1.60
|
1.26
|
1.27
|
1.34
|
1.23
|
|||||
|
Quick Ratio
|
0.27
|
0.60
|
0.62
|
0.70
|
0.47
|
0.58
|
|||||
|
Interest Coverage
|
-35.13
|
-21.32
|
-7.31
|
-4.89
|
--
|
--
|
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 (%)
|
4.70
|
3.57
|
2.33
|
3.75
|
--
|
--
|
|||||
|
Asset Turnover
|
0.90
|
1.93
|
2.94
|
1.84
|
--
|
--
|
|||||
|
Receivable days
|
--
|
10.34
|
8.11
|
12.10
|
--
|
--
|
|||||
|
Inventory Days
|
--
|
113.71
|
96.99
|
152.70
|
--
|
--
|
|||||
|
Payable days
|
--
|
30.70
|
50.01
|
67.79
|
--
|
--
|
|||||
|
Cash Conversion Cycle
|
--
|
93.35
|
55.09
|
97.01
|
--
|
--
|