Market cap
$23 Mln
Revenue (TTM)
$46 Mln
P/E Ratio
--
P/B Ratio
0.3
Div. Yield
0 %
Income Statement ($ Mln) |
TTM | Dec-21 | Dec-20 | Dec-19 | Dec-18 | Dec-17 | Dec-16 | Dec-15 | Dec-14 | Dec-13 | Dec-12 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Operating Revenue
|
46.22
|
81.00
|
60.32
|
--
|
--
|
--
|
|||||
|
Cost of Revenue
|
70.67
|
112.91
|
71.87
|
--
|
--
|
--
|
|||||
|
Gross Profit
|
-24.45
|
-31.91
|
-11.55
|
--
|
--
|
--
|
|||||
|
Operating Expenses
|
133.94
|
262.84
|
171.95
|
--
|
--
|
--
|
|||||
|
Operating Profit (EBIT)
|
-122.53
|
-181.84
|
-111.63
|
--
|
--
|
--
|
|||||
|
Other Income
|
-7.20
|
0.01
|
--
|
--
|
--
|
--
|
|||||
|
Profit before Tax
|
-129.61
|
-220.69
|
-157.69
|
--
|
--
|
--
|
|||||
|
Provision for Tax
|
-0.23
|
-0.08
|
0.10
|
0.08
|
--
|
--
|
|||||
|
Profit after Tax (Net Income)
|
-132.83
|
-220.61
|
-157.78
|
--
|
--
|
--
|
|||||
|
Minority Interest
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Consolidated Profit
|
-188.79
|
-220.61
|
-157.78
|
-89.69
|
--
|
--
|
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
|
41.66
|
92.34
|
335.45
|
--
|
--
|
--
|
|||||
|
Minority Interest
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Non-Current Liabilities
|
33.11
|
6.58
|
40.33
|
--
|
--
|
--
|
|||||
|
Current Liabilities
|
36.85
|
26.21
|
23.22
|
23.48
|
--
|
--
|
|||||
|
Total Liabilities
|
152.37
|
125.13
|
376.85
|
--
|
--
|
--
|
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
|
--
|
-174.62
|
-95.34
|
-90.30
|
--
|
--
|
|||||
|
Cash Flow from Investing Activities
|
--
|
-6.40
|
14.50
|
-29.40
|
--
|
--
|
|||||
|
Cash from Financing Activities
|
--
|
204.65
|
78.43
|
167.56
|
--
|
--
|
|||||
|
Net Cash Inflow / Outflow
|
--
|
23.63
|
--
|
--
|
--
|
--
|
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 ($)
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Cash EPS ($)
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Adjusted Book Value ($)
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Dividend per Share ($)
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Cash Flow per Share ($)
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Free Cash Flow per Share ($)
|
--
|
--
|
--
|
--
|
--
|
--
|
Profitability Ratios |
TTM | Dec-21 | Dec-20 | Dec-19 | Dec-18 | Dec-17 | Dec-16 | Dec-15 | Dec-14 | Dec-13 | Dec-12 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
ROCE (%)
|
--
|
-103.14
|
-94.07
|
--
|
--
|
--
|
|||||
|
ROE (%)
|
--
|
-103.14
|
-47.04
|
--
|
--
|
--
|
|||||
|
ROA (%)
|
-133.76
|
-87.90
|
-41.87
|
--
|
--
|
--
|
|||||
|
EBIT Margin (%)
|
-370.26
|
-282.99
|
-185.05
|
--
|
--
|
--
|
|||||
|
Net Margin (%)
|
-340.35
|
-272.34
|
-261.57
|
--
|
--
|
--
|
|||||
|
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 (%)
|
--
|
0.34
|
--
|
--
|
--
|
--
|
|||||
|
EBIT Growth (%)
|
--
|
-105.34
|
-24.36
|
--
|
--
|
--
|
|||||
|
Net Profit Growth (%)
|
--
|
-39.82
|
--
|
--
|
--
|
--
|
|||||
|
EPS Growth (%)
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Book Value Growth (%)
|
--
|
--
|
--
|
--
|
--
|
--
|
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
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Price / Book Value
|
0.29
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Dividend Yield (%)
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
EV/EBITDA
|
-0.08
|
0.38
|
--
|
--
|
--
|
--
|
|||||
|
Close Price ($)
|
3.80
|
4.62
|
--
|
--
|
--
|
--
|
|||||
|
High Price ($)
|
12.02
|
12.02
|
--
|
--
|
--
|
--
|
|||||
|
Low Price ($)
|
2.69
|
3.76
|
--
|
--
|
--
|
--
|
|||||
|
Market Cap ($ Cr)
|
23.18
|
--
|
--
|
--
|
--
|
--
|
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
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Short term debt to equity ratio
|
0.35
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Current Ratio
|
1.29
|
3.88
|
3.07
|
4.43
|
--
|
--
|
|||||
|
Quick Ratio
|
1.29
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Interest Coverage
|
-29.13
|
-26.90
|
-55.73
|
--
|
--
|
--
|
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 (%)
|
11.58
|
12.32
|
7.53
|
--
|
--
|
--
|
|||||
|
Asset Turnover
|
0.47
|
0.32
|
0.16
|
--
|
--
|
--
|
|||||
|
Receivable days
|
--
|
32.74
|
52.65
|
--
|
--
|
--
|
|||||
|
Inventory Days
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Payable days
|
--
|
15.08
|
16.56
|
--
|
--
|
--
|
|||||
|
Cash Conversion Cycle
|
--
|
--
|
--
|
--
|
--
|
--
|