Market cap
$4 Mln
Revenue (TTM)
$812 Mln
P/E Ratio
--
P/B Ratio
0
Div. Yield
0 %
Income Statement ($ 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
|
534.47
|
534.47
|
362.31
|
55.13
|
47.62
|
56.31
|
|||||
|
Cost of Revenue
|
444.96
|
444.96
|
282.66
|
47.88
|
43.71
|
45.41
|
|||||
|
Gross Profit
|
89.52
|
89.52
|
79.66
|
7.26
|
3.91
|
10.90
|
|||||
|
Operating Expenses
|
89.94
|
534.90
|
56.88
|
19.88
|
7.89
|
7.64
|
|||||
|
Operating Profit (EBIT)
|
-128.34
|
-131.58
|
8.32
|
-12.63
|
-3.98
|
1.89
|
|||||
|
Other Income
|
--
|
--
|
--
|
-5.57
|
--
|
--
|
|||||
|
Profit before Tax
|
-134.37
|
-134.37
|
3.29
|
-20.87
|
-6.30
|
2.01
|
|||||
|
Provision for Tax
|
-8.41
|
--
|
-4.38
|
0.70
|
-0.70
|
0.04
|
|||||
|
Profit after Tax (Net Income)
|
-125.97
|
-125.97
|
7.67
|
-21.57
|
-5.60
|
2.01
|
|||||
|
Minority Interest
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Consolidated Profit
|
--
|
-125.97
|
7.67
|
-21.57
|
-5.60
|
2.01
|
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
|
62.57
|
62.57
|
205.60
|
-13.32
|
-0.80
|
3.40
|
|||||
|
Minority Interest
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Non-Current Liabilities
|
100.05
|
100.05
|
65.04
|
3.84
|
3.86
|
3.50
|
|||||
|
Current Liabilities
|
99.30
|
99.30
|
105.34
|
35.69
|
11.22
|
6.36
|
|||||
|
Total Liabilities
|
261.91
|
261.91
|
375.98
|
26.22
|
14.28
|
9.76
|
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
|
136.76
|
136.76
|
254.67
|
7.98
|
9.78
|
0.22
|
|||||
|
Current Assets
|
125.15
|
125.15
|
121.32
|
18.24
|
4.49
|
9.54
|
|||||
|
Total Assets
|
261.91
|
261.91
|
375.98
|
26.22
|
14.28
|
9.76
|
|||||
|
Total Debt*
|
110.52
|
--
|
73.22
|
4.95
|
8.32
|
--
|
|||||
|
Net Current Assets
|
--
|
25.86
|
15.98
|
-17.45
|
-6.72
|
3.18
|
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
|
-46.68
|
-46.68
|
-18.33
|
5.41
|
-1.39
|
0.44
|
|||||
|
Cash Flow from Investing Activities
|
--
|
-1.42
|
-204.83
|
-0.11
|
0.00
|
0.00
|
|||||
|
Cash from Financing Activities
|
34.81
|
34.81
|
245.48
|
4.14
|
2.47
|
-0.71
|
|||||
|
Net Cash Inflow / Outflow
|
--
|
--
|
--
|
9.44
|
--
|
--
|
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 (%)
|
-106.91
|
-73.80
|
5.67
|
5,154.04
|
-102.57
|
118.01
|
|||||
|
ROE (%)
|
-201.33
|
-93.94
|
7.98
|
305.67
|
-430.56
|
59.00
|
|||||
|
ROA (%)
|
-48.09
|
-39.49
|
3.81
|
-106.52
|
-46.62
|
20.55
|
|||||
|
EBIT Margin (%)
|
-3.97
|
--
|
2.30
|
-22.90
|
-8.36
|
3.56
|
|||||
|
Net Margin (%)
|
-23.57
|
-23.57
|
2.12
|
-43.51
|
-11.77
|
3.56
|
|||||
|
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 (%)
|
--
|
0.48
|
5.57
|
0.16
|
-0.15
|
--
|
|||||
|
EBIT Growth (%)
|
--
|
--
|
165.90
|
-217.16
|
-298.50
|
-13.86
|
|||||
|
Net Profit Growth (%)
|
--
|
-1,742.31
|
135.56
|
-284.92
|
-379.41
|
--
|
|||||
|
EPS Growth (%)
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Book Value Growth (%)
|
--
|
--
|
--
|
--
|
--
|
--
|
Valuation Ratios |
Dec-23 | 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
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Dividend Yield (%)
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
EV/EBITDA
|
-9.31
|
0.16
|
3.03
|
-0.29
|
--
|
--
|
|||||
|
Close Price ($)
|
6.03
|
1,445.00
|
6,000.00
|
21,050.00
|
--
|
--
|
|||||
|
High Price ($)
|
2,145.00
|
6,525.00
|
42,050.00
|
44,375.00
|
--
|
--
|
|||||
|
Low Price ($)
|
1.06
|
1,050.00
|
4,425.00
|
14,125.00
|
--
|
--
|
|||||
|
Market Cap ($ Cr)
|
--
|
--
|
--
|
--
|
--
|
--
|
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
|
1.77
|
--
|
0.36
|
-0.37
|
-10.46
|
--
|
|||||
|
Short term debt to equity ratio
|
0.17
|
--
|
0.06
|
-0.08
|
-5.61
|
--
|
|||||
|
Current Ratio
|
1.26
|
1.26
|
1.15
|
0.51
|
0.40
|
1.50
|
|||||
|
Quick Ratio
|
0.84
|
0.84
|
0.73
|
0.37
|
0.28
|
1.01
|
|||||
|
Interest Coverage
|
-5.39
|
--
|
2.60
|
-7.73
|
-1.59
|
13,459.91
|
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 (%)
|
4.99
|
2.56
|
6.79
|
3.62
|
3.91
|
4.77
|
|||||
|
Asset Turnover
|
2.04
|
1.68
|
1.80
|
2.72
|
3.96
|
5.77
|
|||||
|
Receivable days
|
13.78
|
13.08
|
13.40
|
12.79
|
17.45
|
18.31
|
|||||
|
Inventory Days
|
34.28
|
35.51
|
32.24
|
24.90
|
18.77
|
27.43
|
|||||
|
Payable days
|
28.19
|
30.99
|
30.46
|
32.20
|
22.25
|
23.08
|
|||||
|
Cash Conversion Cycle
|
19.88
|
17.60
|
15.19
|
5.49
|
13.96
|
22.66
|