Market cap
$-- Mln
Revenue (TTM)
$227 Mln
P/E Ratio
--
P/B Ratio
0
Div. Yield
0 %
Income Statement ($ Mln) |
TTM | Dec-23 | Dec-22 | Dec-21 | Dec-20 | Dec-19 | Dec-18 | Dec-17 | Dec-16 | Dec-15 | Dec-14 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Operating Revenue
|
227.00
|
290.00
|
571.00
|
2,085.00
|
2,541.00
|
1,901.00
|
|||||
|
Cost of Revenue
|
182.00
|
227.00
|
405.00
|
977.00
|
947.00
|
443.00
|
|||||
|
Gross Profit
|
45.00
|
63.00
|
166.00
|
1,108.00
|
1,594.00
|
1,458.00
|
|||||
|
Operating Expenses
|
332.00
|
371.00
|
564.00
|
1,475.00
|
2,225.00
|
1,602.00
|
|||||
|
Operating Profit (EBIT)
|
-287.00
|
-308.00
|
-398.00
|
-367.00
|
-631.00
|
-144.00
|
|||||
|
Other Income
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Profit before Tax
|
-276.00
|
-312.00
|
-383.00
|
-351.00
|
-743.00
|
-128.00
|
|||||
|
Provision for Tax
|
11.00
|
5.00
|
1.00
|
10.00
|
2.00
|
1.00
|
|||||
|
Profit after Tax (Net Income)
|
-287.00
|
-317.00
|
-384.00
|
-361.00
|
-745.00
|
-129.00
|
|||||
|
Minority Interest
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Consolidated Profit
|
-80.00
|
--
|
-384.00
|
-361.00
|
-745.00
|
-136.00
|
Liabilities ($ Mln) |
TTM | Dec-23 | Dec-22 | Dec-21 | Dec-20 | Dec-19 | Dec-18 | Dec-17 | Dec-16 | Dec-15 | Dec-14 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Shareholder's Funds
|
164.00
|
217.00
|
477.00
|
818.00
|
1,027.00
|
-1,439.00
|
|||||
|
Minority Interest
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Non-Current Liabilities
|
14.00
|
10.00
|
13.00
|
16.00
|
38.00
|
1,705.00
|
|||||
|
Current Liabilities
|
164.00
|
196.00
|
309.00
|
449.00
|
1,332.00
|
1,100.00
|
|||||
|
Total Liabilities
|
506.00
|
423.00
|
799.00
|
1,283.00
|
2,397.00
|
1,366.00
|
Assets ($ Mln) |
TTM | Dec-23 | Dec-22 | Dec-21 | Dec-20 | Dec-19 | Dec-18 | Dec-17 | Dec-16 | Dec-15 | Dec-14 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Non-Current Assets
|
11.00
|
13.00
|
22.00
|
59.00
|
83.00
|
132.00
|
|||||
|
Current Assets
|
331.00
|
410.00
|
777.00
|
1,224.00
|
2,314.00
|
1,234.00
|
|||||
|
Total Assets
|
506.00
|
423.00
|
799.00
|
1,283.00
|
2,397.00
|
1,366.00
|
|||||
|
Total Debt*
|
11.00
|
13.00
|
13.00
|
16.00
|
38.00
|
42.00
|
|||||
|
Net Current Assets
|
167.00
|
214.00
|
468.00
|
775.00
|
982.00
|
134.00
|
Cashflow ($ Mln) |
TTM | Dec-23 | Dec-22 | Dec-21 | Dec-20 | Dec-19 | Dec-18 | Dec-17 | Dec-16 | Dec-15 | Dec-14 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Cash From Operating Activities
|
--
|
-341.00
|
-422.00
|
-951.00
|
-110.00
|
-60.00
|
|||||
|
Cash Flow from Investing Activities
|
--
|
--
|
-47.00
|
-3.00
|
165.00
|
-40.00
|
|||||
|
Cash from Financing Activities
|
--
|
-5.00
|
-22.00
|
7.00
|
1,046.00
|
132.00
|
|||||
|
Net Cash Inflow / Outflow
|
--
|
--
|
--
|
-947.00
|
1,211.00
|
--
|
Financials Ratios |
TTM | Dec-23 | Dec-22 | Dec-21 | Dec-20 | Dec-19 | Dec-18 | Dec-17 | Dec-16 | Dec-15 | Dec-14 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Adjusted EPS ($)
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Cash EPS ($)
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Adjusted Book Value ($)
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Dividend per Share ($)
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Cash Flow per Share ($)
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Free Cash Flow per Share ($)
|
--
|
--
|
--
|
--
|
--
|
--
|
Profitability Ratios |
TTM | Dec-23 | Dec-22 | Dec-21 | Dec-20 | Dec-19 | Dec-18 | Dec-17 | Dec-16 | Dec-15 | Dec-14 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
ROCE (%)
|
--
|
-88.06
|
-58.01
|
-38.02
|
448.80
|
9.61
|
|||||
|
ROE (%)
|
-131.65
|
-91.35
|
-59.31
|
-39.13
|
361.65
|
9.46
|
|||||
|
ROA (%)
|
-39.05
|
-51.88
|
-36.89
|
-19.62
|
-39.60
|
-10.08
|
|||||
|
EBIT Margin (%)
|
-126.43
|
-106.21
|
-69.70
|
-17.60
|
-24.83
|
-7.57
|
|||||
|
Net Margin (%)
|
-126.43
|
-109.31
|
-67.25
|
-17.31
|
-29.32
|
-6.79
|
|||||
|
Cash Profit Margin (%)
|
0.00
|
--
|
--
|
--
|
--
|
--
|
Growth Ratios |
TTM | Dec-23 | Dec-22 | Dec-21 | Dec-20 | Dec-19 | Dec-18 | Dec-17 | Dec-16 | Dec-15 | Dec-14 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Revenue Growth (%)
|
-52.51
|
-0.49
|
-0.73
|
-0.18
|
0.34
|
0.10
|
|||||
|
EBIT Growth (%)
|
33.26
|
22.61
|
-8.45
|
41.84
|
-338.19
|
30.77
|
|||||
|
Net Profit Growth (%)
|
29.83
|
17.45
|
-6.37
|
51.54
|
-477.52
|
37.98
|
|||||
|
EPS Growth (%)
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Book Value Growth (%)
|
--
|
--
|
--
|
--
|
--
|
--
|
Valuation Ratios |
TTM | Dec-23 | Dec-22 | Dec-21 | Dec-20 | Dec-19 | Dec-18 | Dec-17 | Dec-16 | Dec-15 | Dec-14 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Price / Earnings
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Price / Book Value
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Dividend Yield (%)
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
EV/EBITDA
|
--
|
1.21
|
1.80
|
3.19
|
4.11
|
--
|
|||||
|
Close Price ($)
|
5.69
|
5.95
|
14.63
|
93.30
|
547.20
|
--
|
|||||
|
High Price ($)
|
13.46
|
32.10
|
99.86
|
985.50
|
742.50
|
--
|
|||||
|
Low Price ($)
|
3.55
|
3.55
|
13.06
|
88.20
|
522.30
|
--
|
|||||
|
Market Cap ($ Cr)
|
--
|
--
|
--
|
--
|
--
|
--
|
Solvency Ratios |
TTM | Dec-23 | Dec-22 | Dec-21 | Dec-20 | Dec-19 | Dec-18 | Dec-17 | Dec-16 | Dec-15 | Dec-14 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Debt to Equity
|
--
|
0.06
|
0.03
|
0.02
|
0.04
|
-0.03
|
|||||
|
Short term debt to equity ratio
|
0.04
|
0.03
|
0.01
|
0.43
|
0.76
|
-0.56
|
|||||
|
Current Ratio
|
2.02
|
2.09
|
2.51
|
2.73
|
1.74
|
1.12
|
|||||
|
Quick Ratio
|
2.02
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Interest Coverage
|
-68.00
|
--
|
-26.53
|
-22.94
|
-315.50
|
-11.08
|
Operating Efficiency Ratios |
TTM | Dec-23 | Dec-22 | Dec-21 | Dec-20 | Dec-19 | Dec-18 | Dec-17 | Dec-16 | Dec-15 | Dec-14 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Debtors to sales (%)
|
3.52
|
2.41
|
2.45
|
0.82
|
3.27
|
5.00
|
|||||
|
Asset Turnover
|
0.31
|
0.47
|
0.55
|
1.13
|
1.35
|
1.49
|
|||||
|
Receivable days
|
--
|
13.22
|
9.91
|
8.76
|
12.79
|
18.06
|
|||||
|
Inventory Days
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Payable days
|
--
|
66.77
|
54.11
|
93.65
|
116.67
|
124.50
|
|||||
|
Cash Conversion Cycle
|
--
|
--
|
--
|
--
|
--
|
--
|