Market cap
$-- Mln
Revenue (TTM)
$330 Mln
P/E Ratio
--
P/B Ratio
0
Div. Yield
0 %
Income Statement ($ Mln) |
TTM | Dec-22 | Dec-21 | Dec-20 | Dec-19 | Dec-18 | Dec-17 | Dec-16 | Dec-15 | Dec-14 | Dec-13 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Operating Revenue
|
330.31
|
309.36
|
242.86
|
196.94
|
181.28
|
--
|
|||||
|
Cost of Revenue
|
357.86
|
333.36
|
240.81
|
189.40
|
182.90
|
--
|
|||||
|
Gross Profit
|
-27.55
|
-23.99
|
2.05
|
7.54
|
-1.61
|
--
|
|||||
|
Operating Expenses
|
211.09
|
196.86
|
129.68
|
103.37
|
91.61
|
--
|
|||||
|
Operating Profit (EBIT)
|
-238.63
|
-220.86
|
-127.63
|
-95.83
|
-99.66
|
--
|
|||||
|
Other Income
|
-164.26
|
11.49
|
-1.20
|
--
|
--
|
--
|
|||||
|
Profit before Tax
|
-431.85
|
-237.95
|
-249.99
|
-126.99
|
-101.55
|
--
|
|||||
|
Provision for Tax
|
185.96
|
17.10
|
0.02
|
0.02
|
6.44
|
--
|
|||||
|
Profit after Tax (Net Income)
|
-607.60
|
-237.95
|
-250.01
|
-127.01
|
-107.99
|
--
|
|||||
|
Minority Interest
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Consolidated Profit
|
-431.85
|
-237.95
|
-250.01
|
-127.01
|
-101.55
|
-91.62
|
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
|
270.72
|
516.86
|
720.15
|
74.47
|
--
|
--
|
|||||
|
Minority Interest
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Non-Current Liabilities
|
87.77
|
72.64
|
169.79
|
276.47
|
--
|
--
|
|||||
|
Current Liabilities
|
472.23
|
250.96
|
91.94
|
63.98
|
62.86
|
73.04
|
|||||
|
Total Liabilities
|
1,302.95
|
840.46
|
981.89
|
414.91
|
--
|
--
|
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
|
176.35
|
174.74
|
95.46
|
73.27
|
--
|
--
|
|||||
|
Current Assets
|
654.37
|
665.72
|
886.43
|
341.64
|
232.55
|
245.81
|
|||||
|
Total Assets
|
1,302.95
|
840.46
|
981.89
|
414.91
|
--
|
--
|
|||||
|
Total Debt*
|
200.97
|
147.67
|
136.05
|
147.47
|
--
|
--
|
|||||
|
Net Current Assets
|
182.14
|
414.76
|
794.48
|
277.67
|
--
|
--
|
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
|
--
|
-296.61
|
-126.26
|
-76.07
|
-97.29
|
-103.68
|
|||||
|
Cash Flow from Investing Activities
|
--
|
184.11
|
-447.28
|
-54.53
|
-35.23
|
-34.65
|
|||||
|
Cash from Financing Activities
|
--
|
16.16
|
632.45
|
200.64
|
83.20
|
176.63
|
|||||
|
Net Cash Inflow / Outflow
|
--
|
-96.34
|
58.91
|
--
|
--
|
--
|
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 ($)
|
-2.61
|
-0.96
|
-2.07
|
--
|
--
|
--
|
|||||
|
Cash EPS ($)
|
--
|
-0.90
|
-1.94
|
--
|
--
|
--
|
|||||
|
Adjusted Book Value ($)
|
--
|
2.08
|
5.95
|
--
|
--
|
--
|
|||||
|
Dividend per Share ($)
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Cash Flow per Share ($)
|
--
|
-1.19
|
-1.04
|
--
|
--
|
--
|
|||||
|
Free Cash Flow per Share ($)
|
--
|
-1.43
|
-1.24
|
--
|
--
|
--
|
Profitability Ratios |
TTM | Dec-22 | Dec-21 | Dec-20 | Dec-19 | Dec-18 | Dec-17 | Dec-16 | Dec-15 | Dec-14 | Dec-13 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
ROCE (%)
|
--
|
-31.29
|
-46.38
|
-114.45
|
--
|
--
|
|||||
|
ROE (%)
|
-141.43
|
-38.47
|
-62.92
|
-170.56
|
--
|
--
|
|||||
|
ROA (%)
|
-52.18
|
-26.11
|
-35.80
|
-30.61
|
--
|
--
|
|||||
|
EBIT Margin (%)
|
-72.24
|
-71.39
|
-52.55
|
-48.66
|
-54.97
|
--
|
|||||
|
Net Margin (%)
|
-365.90
|
-74.16
|
-103.45
|
-64.49
|
-59.57
|
--
|
|||||
|
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 (%)
|
33.49
|
0.27
|
0.23
|
0.09
|
--
|
--
|
|||||
|
EBIT Growth (%)
|
-66.26
|
-73.04
|
-33.18
|
3.84
|
-11.90
|
--
|
|||||
|
Net Profit Growth (%)
|
-74.59
|
4.82
|
-96.84
|
-17.61
|
--
|
--
|
|||||
|
EPS Growth (%)
|
67.02
|
0.54
|
--
|
--
|
--
|
--
|
|||||
|
Book Value Growth (%)
|
-56.16
|
--
|
--
|
--
|
--
|
--
|
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
|
--
|
-3.95
|
-4.27
|
--
|
--
|
--
|
|||||
|
Price / Book Value
|
--
|
1.82
|
1.48
|
--
|
--
|
--
|
|||||
|
Dividend Yield (%)
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
EV/EBITDA
|
--
|
-3.81
|
-4.80
|
0.39
|
--
|
--
|
|||||
|
Close Price ($)
|
1.52
|
3.77
|
8.83
|
11.08
|
--
|
--
|
|||||
|
High Price ($)
|
7.81
|
10.90
|
31.06
|
12.10
|
--
|
--
|
|||||
|
Low Price ($)
|
1.07
|
3.51
|
8.26
|
9.70
|
--
|
--
|
|||||
|
Market Cap ($ Cr)
|
--
|
--
|
--
|
--
|
--
|
--
|
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
|
--
|
0.29
|
0.19
|
1.98
|
--
|
--
|
|||||
|
Short term debt to equity ratio
|
0.68
|
0.25
|
0.01
|
0.08
|
--
|
--
|
|||||
|
Current Ratio
|
1.39
|
2.65
|
9.64
|
5.34
|
3.70
|
3.37
|
|||||
|
Quick Ratio
|
0.95
|
1.98
|
8.40
|
3.90
|
2.20
|
2.28
|
|||||
|
Interest Coverage
|
-13.91
|
-7.73
|
-2.50
|
-6.12
|
-24.01
|
--
|
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 (%)
|
29.89
|
42.13
|
33.62
|
26.26
|
24.88
|
--
|
|||||
|
Asset Turnover
|
0.28
|
0.34
|
0.35
|
0.47
|
--
|
--
|
|||||
|
Receivable days
|
--
|
125.14
|
100.28
|
89.78
|
83.81
|
--
|
|||||
|
Inventory Days
|
--
|
155.65
|
156.90
|
179.70
|
173.10
|
--
|
|||||
|
Payable days
|
--
|
60.93
|
59.52
|
60.69
|
68.90
|
--
|
|||||
|
Cash Conversion Cycle
|
--
|
219.86
|
197.67
|
208.79
|
188.01
|
--
|