Market cap
$1,418 Mln
Revenue (TTM)
$353 Mln
P/E Ratio
--
P/B Ratio
3.6
Div. Yield
0 %
Income Statement ($ Mln) |
TTM | Dec-21 | Dec-20 | Dec-19 | Dec-18 | Dec-17 | Dec-16 | Dec-15 | Dec-14 | Dec-13 | Dec-12 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Operating Revenue
|
352.63
|
326.01
|
262.08
|
205.23
|
148.31
|
--
|
|||||
|
Cost of Revenue
|
58.98
|
51.86
|
43.51
|
34.14
|
22.84
|
--
|
|||||
|
Gross Profit
|
293.66
|
274.15
|
218.57
|
171.08
|
125.47
|
--
|
|||||
|
Operating Expenses
|
370.29
|
318.58
|
195.17
|
220.91
|
140.49
|
--
|
|||||
|
Operating Profit (EBIT)
|
-75.24
|
-44.43
|
23.40
|
-49.83
|
-15.02
|
--
|
|||||
|
Other Income
|
-0.57
|
--
|
-6.47
|
--
|
--
|
--
|
|||||
|
Profit before Tax
|
-75.16
|
-98.46
|
17.50
|
-48.52
|
-14.38
|
--
|
|||||
|
Provision for Tax
|
0.07
|
-0.13
|
0.66
|
0.17
|
0.09
|
--
|
|||||
|
Profit after Tax (Net Income)
|
-75.23
|
-98.33
|
16.85
|
-48.69
|
-14.48
|
--
|
|||||
|
Minority Interest
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Consolidated Profit
|
-75.23
|
-98.33
|
4.07
|
-48.69
|
-14.48
|
--
|
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
|
395.85
|
417.62
|
56.39
|
31.39
|
69.40
|
--
|
|||||
|
Minority Interest
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Non-Current Liabilities
|
4.52
|
3.25
|
63.74
|
6.35
|
156.93
|
--
|
|||||
|
Current Liabilities
|
219.23
|
187.81
|
165.30
|
114.25
|
77.24
|
--
|
|||||
|
Total Liabilities
|
838.83
|
608.67
|
285.43
|
151.99
|
147.40
|
--
|
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
|
22.51
|
17.40
|
15.46
|
15.97
|
3.65
|
--
|
|||||
|
Current Assets
|
597.08
|
591.28
|
269.98
|
136.02
|
143.75
|
--
|
|||||
|
Total Assets
|
838.83
|
608.67
|
285.43
|
151.99
|
303.57
|
--
|
|||||
|
Total Debt*
|
10.44
|
--
|
55.42
|
--
|
--
|
--
|
|||||
|
Net Current Assets
|
377.85
|
403.47
|
104.67
|
21.77
|
66.51
|
--
|
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
|
--
|
28.57
|
84.32
|
-6.74
|
12.05
|
--
|
|||||
|
Cash Flow from Investing Activities
|
--
|
17.52
|
37.87
|
-5.26
|
-64.76
|
--
|
|||||
|
Cash from Financing Activities
|
--
|
296.46
|
50.25
|
0.89
|
0.30
|
--
|
|||||
|
Net Cash Inflow / Outflow
|
--
|
--
|
172.44
|
--
|
--
|
--
|
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 ($)
|
-0.97
|
-1.35
|
0.94
|
--
|
--
|
--
|
|||||
|
Cash EPS ($)
|
--
|
-1.30
|
1.10
|
--
|
--
|
--
|
|||||
|
Adjusted Book Value ($)
|
--
|
5.72
|
3.13
|
--
|
--
|
--
|
|||||
|
Dividend per Share ($)
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Cash Flow per Share ($)
|
--
|
0.39
|
4.68
|
--
|
--
|
--
|
|||||
|
Free Cash Flow per Share ($)
|
--
|
0.37
|
4.60
|
--
|
--
|
--
|
Profitability Ratios |
TTM | Dec-21 | Dec-20 | Dec-19 | Dec-18 | Dec-17 | Dec-16 | Dec-15 | Dec-14 | Dec-13 | Dec-12 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
ROCE (%)
|
--
|
-37.15
|
23.53
|
-96.62
|
--
|
--
|
|||||
|
ROE (%)
|
-18.59
|
-41.49
|
38.38
|
-96.62
|
--
|
--
|
|||||
|
ROA (%)
|
-9.21
|
-21.99
|
7.70
|
-32.53
|
--
|
--
|
|||||
|
EBIT Margin (%)
|
-20.70
|
-30.13
|
6.90
|
-22.82
|
-9.70
|
--
|
|||||
|
Net Margin (%)
|
-21.37
|
-30.16
|
6.59
|
-23.73
|
-9.76
|
--
|
|||||
|
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 (%)
|
13.14
|
0.24
|
0.28
|
0.38
|
--
|
--
|
|||||
|
EBIT Growth (%)
|
17.20
|
-643.63
|
138.58
|
-225.65
|
--
|
--
|
|||||
|
Net Profit Growth (%)
|
15.27
|
-683.73
|
134.60
|
-236.39
|
--
|
--
|
|||||
|
EPS Growth (%)
|
36.89
|
-2.44
|
--
|
--
|
--
|
--
|
|||||
|
Book Value Growth (%)
|
-8.95
|
--
|
--
|
--
|
--
|
--
|
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
|
--
|
-12.64
|
--
|
--
|
--
|
--
|
|||||
|
Price / Book Value
|
3.57
|
2.98
|
--
|
--
|
--
|
--
|
|||||
|
Dividend Yield (%)
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
EV/EBITDA
|
-11.50
|
-6.98
|
--
|
--
|
--
|
--
|
|||||
|
Close Price ($)
|
15.67
|
17.03
|
--
|
--
|
--
|
--
|
|||||
|
High Price ($)
|
27.34
|
104.98
|
--
|
--
|
--
|
--
|
|||||
|
Low Price ($)
|
8.97
|
16.08
|
--
|
--
|
--
|
--
|
|||||
|
Market Cap ($ Cr)
|
1,418.01
|
--
|
--
|
--
|
--
|
--
|
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
|
--
|
--
|
0.98
|
--
|
--
|
--
|
|||||
|
Short term debt to equity ratio
|
0.01
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Current Ratio
|
2.72
|
3.15
|
1.63
|
1.19
|
1.86
|
--
|
|||||
|
Quick Ratio
|
2.72
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Interest Coverage
|
-33.67
|
-438.57
|
31.76
|
-27.93
|
--
|
--
|
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 (%)
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Asset Turnover
|
0.43
|
0.73
|
1.20
|
1.37
|
--
|
--
|
|||||
|
Receivable days
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Inventory Days
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Payable days
|
--
|
48.99
|
83.49
|
100.51
|
179.40
|
--
|
|||||
|
Cash Conversion Cycle
|
--
|
--
|
--
|
--
|
--
|
--
|