Market cap
$150 Mln
Revenue (TTM)
$78 Mln
P/E Ratio
--
P/B Ratio
0.4
Div. Yield
0 %
Income Statement ($ Mln) |
Dec-22 | Dec-21 | Dec-20 | Dec-19 | Dec-18 | Dec-17 | Dec-16 | Dec-15 | Dec-14 | Dec-13 | Dec-12 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Operating Revenue
|
54.60
|
32.31
|
19.45
|
--
|
--
|
--
|
|||||
|
Cost of Revenue
|
38.75
|
24.71
|
20.07
|
--
|
--
|
--
|
|||||
|
Gross Profit
|
15.85
|
7.60
|
-0.62
|
--
|
--
|
--
|
|||||
|
Operating Expenses
|
165.33
|
275.81
|
50.65
|
--
|
--
|
--
|
|||||
|
Operating Profit (EBIT)
|
-149.10
|
-268.20
|
-51.27
|
--
|
--
|
--
|
|||||
|
Other Income
|
--
|
-1.95
|
--
|
--
|
--
|
--
|
|||||
|
Profit before Tax
|
-154.63
|
-276.56
|
-70.55
|
--
|
--
|
--
|
|||||
|
Provision for Tax
|
0.00
|
0.04
|
0.01
|
0.01
|
--
|
--
|
|||||
|
Profit after Tax (Net Income)
|
-154.63
|
-276.60
|
-70.56
|
--
|
--
|
--
|
|||||
|
Minority Interest
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Consolidated Profit
|
--
|
-553.19
|
-72.32
|
-40.65
|
--
|
--
|
Liabilities ($ Mln) |
Dec-22 | Dec-21 | Dec-20 | Dec-19 | Dec-18 | Dec-17 | Dec-16 | Dec-15 | Dec-14 | Dec-13 | Dec-12 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Shareholder's Funds
|
151.32
|
282.14
|
-138.90
|
--
|
--
|
--
|
|||||
|
Minority Interest
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Non-Current Liabilities
|
87.56
|
95.69
|
267.78
|
--
|
--
|
--
|
|||||
|
Current Liabilities
|
102.43
|
96.10
|
52.91
|
45.25
|
--
|
--
|
|||||
|
Total Liabilities
|
341.31
|
473.92
|
181.79
|
--
|
--
|
--
|
Assets ($ Mln) |
Dec-22 | Dec-21 | Dec-20 | Dec-19 | Dec-18 | Dec-17 | Dec-16 | Dec-15 | Dec-14 | Dec-13 | Dec-12 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Non-Current Assets
|
303.05
|
175.28
|
100.14
|
--
|
--
|
--
|
|||||
|
Current Assets
|
38.27
|
298.65
|
81.66
|
41.42
|
--
|
--
|
|||||
|
Total Assets
|
341.31
|
473.92
|
181.79
|
--
|
--
|
--
|
|||||
|
Total Debt*
|
101.09
|
112.72
|
99.69
|
--
|
--
|
--
|
|||||
|
Net Current Assets
|
--
|
202.55
|
28.74
|
--
|
--
|
--
|
Cashflow ($ Mln) |
Dec-22 | Dec-21 | Dec-20 | Dec-19 | Dec-18 | Dec-17 | Dec-16 | Dec-15 | Dec-14 | Dec-13 | Dec-12 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Cash From Operating Activities
|
-117.16
|
-93.27
|
-57.28
|
-23.70
|
--
|
--
|
|||||
|
Cash Flow from Investing Activities
|
--
|
-57.31
|
-16.65
|
-24.81
|
--
|
--
|
|||||
|
Cash from Financing Activities
|
-16.33
|
353.81
|
121.98
|
47.25
|
--
|
--
|
|||||
|
Net Cash Inflow / Outflow
|
--
|
203.24
|
--
|
--
|
--
|
--
|
Financials Ratios |
Dec-22 | Dec-21 | Dec-20 | Dec-19 | Dec-18 | Dec-17 | Dec-16 | Dec-15 | Dec-14 | Dec-13 | Dec-12 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Adjusted EPS ($)
|
--
|
-4.13
|
--
|
--
|
--
|
--
|
|||||
|
Cash EPS ($)
|
--
|
-3.96
|
--
|
--
|
--
|
--
|
|||||
|
Adjusted Book Value ($)
|
--
|
4.21
|
--
|
--
|
--
|
--
|
|||||
|
Dividend per Share ($)
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Cash Flow per Share ($)
|
--
|
-1.39
|
--
|
--
|
--
|
--
|
|||||
|
Free Cash Flow per Share ($)
|
--
|
-2.24
|
--
|
--
|
--
|
--
|
Profitability Ratios |
Dec-22 | Dec-21 | Dec-20 | Dec-19 | Dec-18 | Dec-17 | Dec-16 | Dec-15 | Dec-14 | Dec-13 | Dec-12 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
ROCE (%)
|
-47.78
|
-155.55
|
359.85
|
--
|
--
|
--
|
|||||
|
ROE (%)
|
-71.35
|
-386.21
|
50.79
|
--
|
--
|
--
|
|||||
|
ROA (%)
|
-37.94
|
-84.36
|
-38.81
|
--
|
--
|
--
|
|||||
|
EBIT Margin (%)
|
-273.07
|
-830.07
|
-263.61
|
--
|
--
|
--
|
|||||
|
Net Margin (%)
|
-283.21
|
-911.05
|
-362.73
|
--
|
--
|
--
|
|||||
|
Cash Profit Margin (%)
|
--
|
--
|
--
|
--
|
--
|
--
|
Growth Ratios |
Dec-22 | Dec-21 | Dec-20 | Dec-19 | Dec-18 | Dec-17 | Dec-16 | Dec-15 | Dec-14 | Dec-13 | Dec-12 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Revenue Growth (%)
|
0.69
|
0.66
|
--
|
--
|
--
|
--
|
|||||
|
EBIT Growth (%)
|
44.41
|
-423.08
|
-69.87
|
--
|
--
|
--
|
|||||
|
Net Profit Growth (%)
|
44.09
|
-292.03
|
--
|
--
|
--
|
--
|
|||||
|
EPS Growth (%)
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Book Value Growth (%)
|
--
|
--
|
--
|
--
|
--
|
--
|
Valuation Ratios |
Dec-22 | Dec-21 | Dec-20 | Dec-19 | Dec-18 | Dec-17 | Dec-16 | Dec-15 | Dec-14 | Dec-13 | Dec-12 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Price / Earnings
|
--
|
-1.78
|
--
|
--
|
--
|
--
|
|||||
|
Price / Book Value
|
--
|
1.74
|
--
|
--
|
--
|
--
|
|||||
|
Dividend Yield (%)
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
EV/EBITDA
|
-0.76
|
-1.33
|
-0.90
|
--
|
--
|
--
|
|||||
|
Close Price ($)
|
0.36
|
7.34
|
10.65
|
--
|
--
|
--
|
|||||
|
High Price ($)
|
7.64
|
18.33
|
11.85
|
--
|
--
|
--
|
|||||
|
Low Price ($)
|
0.30
|
6.63
|
9.46
|
--
|
--
|
--
|
|||||
|
Market Cap ($ Cr)
|
--
|
--
|
--
|
--
|
--
|
--
|
Solvency Ratios |
Dec-22 | Dec-21 | Dec-20 | Dec-19 | Dec-18 | Dec-17 | Dec-16 | Dec-15 | Dec-14 | Dec-13 | Dec-12 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Debt to Equity
|
0.67
|
0.40
|
-0.72
|
--
|
--
|
--
|
|||||
|
Short term debt to equity ratio
|
0.15
|
0.09
|
-0.15
|
--
|
--
|
--
|
|||||
|
Current Ratio
|
0.37
|
3.11
|
1.54
|
0.92
|
--
|
--
|
|||||
|
Quick Ratio
|
0.35
|
3.08
|
1.43
|
0.74
|
--
|
--
|
|||||
|
Interest Coverage
|
-26.94
|
-41.89
|
-2.81
|
--
|
--
|
--
|
Operating Efficiency Ratios |
Dec-22 | Dec-21 | Dec-20 | Dec-19 | Dec-18 | Dec-17 | Dec-16 | Dec-15 | Dec-14 | Dec-13 | Dec-12 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Debtors to sales (%)
|
30.68
|
38.96
|
31.62
|
--
|
--
|
--
|
|||||
|
Asset Turnover
|
0.13
|
0.10
|
0.11
|
--
|
--
|
--
|
|||||
|
Receivable days
|
98.12
|
105.91
|
152.92
|
--
|
--
|
--
|
|||||
|
Inventory Days
|
22.90
|
65.62
|
128.86
|
--
|
--
|
--
|
|||||
|
Payable days
|
308.51
|
177.75
|
222.02
|
--
|
--
|
--
|
|||||
|
Cash Conversion Cycle
|
-187.49
|
-6.21
|
59.76
|
--
|
--
|
--
|