Market cap
$321 Mln
Revenue (TTM)
$34 Mln
P/E Ratio
--
P/B Ratio
0.3
Div. Yield
0 %
Income Statement ($ Mln) |
TTM | Dec-22 | Dec-21 | Dec-20 | Dec-19 | Dec-18 | Dec-17 | Dec-16 | Dec-15 | Dec-14 | Dec-13 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Operating Revenue
|
33.94
|
255.65
|
870.20
|
1,301.00
|
167.37
|
130.25
|
|||||
|
Cost of Revenue
|
425.41
|
256.86
|
494.23
|
429.23
|
--
|
--
|
|||||
|
Gross Profit
|
-391.47
|
-1.21
|
375.97
|
871.77
|
167.37
|
130.25
|
|||||
|
Operating Expenses
|
101.61
|
60.32
|
-645.90
|
-495.40
|
-206.08
|
-117.45
|
|||||
|
Operating Profit (EBIT)
|
-553.01
|
-72.23
|
224.30
|
805.60
|
-38.71
|
12.80
|
|||||
|
Other Income
|
-21.01
|
-26.28
|
15.37
|
--
|
--
|
--
|
|||||
|
Profit before Tax
|
-377.95
|
-179.09
|
208.90
|
788.60
|
-41.41
|
-42.05
|
|||||
|
Provision for Tax
|
102.00
|
41.91
|
58.00
|
198.60
|
-9.50
|
-10.49
|
|||||
|
Profit after Tax (Net Income)
|
-373.57
|
-221.00
|
166.30
|
607.00
|
-31.91
|
-24.20
|
|||||
|
Minority Interest
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Consolidated Profit
|
-309.24
|
-163.45
|
166.30
|
607.00
|
-29.21
|
-24.20
|
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
|
470.55
|
603.40
|
776.60
|
927.50
|
410.31
|
438.77
|
|||||
|
Minority Interest
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Non-Current Liabilities
|
140.22
|
1,770.40
|
1,456.30
|
454.00
|
48.20
|
271.60
|
|||||
|
Current Liabilities
|
410.50
|
64.30
|
4,718.70
|
3,005.40
|
1,854.88
|
408.94
|
|||||
|
Total Liabilities
|
2,663.87
|
2,438.10
|
7,258.30
|
7,378.60
|
2,908.77
|
1,636.39
|
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
|
6.47
|
11.70
|
1,557.80
|
829.29
|
630.42
|
582.26
|
|||||
|
Current Assets
|
217.58
|
221.90
|
285.70
|
318.00
|
88.50
|
88.43
|
|||||
|
Total Assets
|
2,330.73
|
2,438.10
|
7,258.30
|
7,378.60
|
2,908.77
|
1,636.39
|
|||||
|
Total Debt*
|
1,716.47
|
1,939.17
|
10,663.88
|
3,459.40
|
1,903.08
|
680.54
|
|||||
|
Net Current Assets
|
--
|
--
|
--
|
--
|
--
|
--
|
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
|
--
|
3,654.50
|
-2,356.15
|
-1,335.23
|
-1,206.69
|
262.83
|
|||||
|
Cash Flow from Investing Activities
|
--
|
771.77
|
208.60
|
-14.40
|
-10.61
|
149.28
|
|||||
|
Cash from Financing Activities
|
--
|
-4,525.47
|
2,158.44
|
1,464.79
|
1,216.79
|
-412.46
|
|||||
|
Net Cash Inflow / Outflow
|
--
|
-99.20
|
10.90
|
--
|
--
|
--
|
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 ($)
|
-2.70
|
-1.60
|
1.18
|
4.37
|
-0.23
|
--
|
|||||
|
Cash EPS ($)
|
--
|
-1.52
|
1.25
|
4.41
|
-0.19
|
--
|
|||||
|
Adjusted Book Value ($)
|
--
|
4.36
|
5.52
|
6.68
|
2.95
|
--
|
|||||
|
Dividend per Share ($)
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Cash Flow per Share ($)
|
--
|
26.41
|
-16.73
|
-9.62
|
-8.69
|
--
|
|||||
|
Free Cash Flow per Share ($)
|
--
|
26.22
|
-17.11
|
-9.72
|
-8.73
|
--
|
Profitability Ratios |
TTM | Dec-22 | Dec-21 | Dec-20 | Dec-19 | Dec-18 | Dec-17 | Dec-16 | Dec-15 | Dec-14 | Dec-13 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
ROCE (%)
|
--
|
-3.16
|
2.10
|
18.12
|
-1.86
|
--
|
|||||
|
ROE (%)
|
-69.04
|
-32.03
|
19.52
|
90.75
|
-7.52
|
--
|
|||||
|
ROA (%)
|
-9.45
|
-4.56
|
2.27
|
11.80
|
-1.40
|
--
|
|||||
|
EBIT Margin (%)
|
-1,629.46
|
-28.25
|
25.78
|
61.92
|
-23.13
|
9.83
|
|||||
|
Net Margin (%)
|
-2,888.71
|
-96.35
|
18.78
|
46.66
|
-19.07
|
-18.58
|
|||||
|
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 (%)
|
-95.63
|
-0.71
|
-0.33
|
6.77
|
0.28
|
--
|
|||||
|
EBIT Growth (%)
|
-44.21
|
-132.20
|
-72.16
|
2,181.12
|
-402.33
|
--
|
|||||
|
Net Profit Growth (%)
|
-167.02
|
-232.89
|
-72.60
|
2,002.17
|
-31.88
|
--
|
|||||
|
EPS Growth (%)
|
-741.56
|
-2.35
|
-0.73
|
20.02
|
--
|
--
|
|||||
|
Book Value Growth (%)
|
-38.99
|
--
|
--
|
--
|
--
|
--
|
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
|
--
|
-0.86
|
3.81
|
--
|
--
|
--
|
|||||
|
Price / Book Value
|
0.29
|
0.31
|
0.82
|
--
|
--
|
--
|
|||||
|
Dividend Yield (%)
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
EV/EBITDA
|
--
|
-33.02
|
47.47
|
--
|
--
|
--
|
|||||
|
Close Price ($)
|
1.93
|
1.37
|
4.50
|
--
|
--
|
--
|
|||||
|
High Price ($)
|
4.65
|
5.04
|
13.15
|
--
|
--
|
--
|
|||||
|
Low Price ($)
|
0.99
|
0.99
|
3.60
|
--
|
--
|
--
|
|||||
|
Market Cap ($ Cr)
|
321.25
|
--
|
--
|
--
|
--
|
--
|
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
|
2.78
|
3.21
|
13.73
|
3.73
|
4.64
|
1.55
|
|||||
|
Short term debt to equity ratio
|
0.87
|
0.82
|
6.08
|
3.24
|
4.52
|
0.93
|
|||||
|
Current Ratio
|
0.53
|
3.45
|
0.06
|
0.11
|
0.05
|
0.22
|
|||||
|
Quick Ratio
|
0.53
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Interest Coverage
|
-0.37
|
-0.64
|
1.32
|
11.57
|
-0.67
|
0.27
|
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 (%)
|
346.58
|
48.78
|
13.18
|
11.74
|
34.58
|
34.10
|
|||||
|
Asset Turnover
|
0.01
|
0.05
|
0.12
|
0.25
|
0.07
|
--
|
|||||
|
Receivable days
|
--
|
171.02
|
56.14
|
29.57
|
111.62
|
124.57
|
|||||
|
Inventory Days
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Payable days
|
--
|
143.98
|
112.97
|
88.19
|
--
|
--
|
|||||
|
Cash Conversion Cycle
|
--
|
--
|
--
|
--
|
--
|
--
|