Market cap
$7 Mln
Revenue (TTM)
$51 Mln
P/E Ratio
--
P/B Ratio
0.1
Div. Yield
0 %
Income Statement ($ Mln) |
TTM | Dec-23 | Dec-22 | Dec-21 | Dec-20 | Dec-19 | Dec-18 | Dec-17 | Dec-16 | Dec-15 | Dec-14 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Operating Revenue
|
51.20
|
70.94
|
483.48
|
618.11
|
22.95
|
6.63
|
|||||
|
Cost of Revenue
|
103.59
|
127.09
|
329.97
|
276.54
|
14.95
|
21.41
|
|||||
|
Gross Profit
|
-52.39
|
-56.16
|
153.50
|
341.57
|
8.00
|
-14.78
|
|||||
|
Operating Expenses
|
179.45
|
240.56
|
357.14
|
151.35
|
53.13
|
27.39
|
|||||
|
Operating Profit (EBIT)
|
-259.42
|
-296.71
|
-203.63
|
98.42
|
-45.13
|
-20.77
|
|||||
|
Other Income
|
1.82
|
--
|
2.49
|
--
|
--
|
--
|
|||||
|
Profit before Tax
|
-323.99
|
-368.67
|
-203.80
|
119.18
|
-47.35
|
-20.61
|
|||||
|
Provision for Tax
|
6.90
|
4.79
|
-9.75
|
32.76
|
1.03
|
0.46
|
|||||
|
Profit after Tax (Net Income)
|
-328.78
|
-373.46
|
-194.06
|
86.42
|
-48.38
|
-21.07
|
|||||
|
Minority Interest
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Consolidated Profit
|
-83.86
|
--
|
-194.06
|
86.42
|
-47.35
|
-20.61
|
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
|
199.46
|
250.25
|
576.49
|
706.75
|
-101.40
|
-58.14
|
|||||
|
Minority Interest
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Non-Current Liabilities
|
42.75
|
46.07
|
46.89
|
66.37
|
261.83
|
80.75
|
|||||
|
Current Liabilities
|
41.45
|
43.47
|
71.20
|
166.94
|
155.90
|
4.75
|
|||||
|
Total Liabilities
|
325.10
|
339.79
|
694.58
|
940.06
|
316.33
|
27.36
|
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
|
211.61
|
229.42
|
323.43
|
270.04
|
132.63
|
11.86
|
|||||
|
Current Assets
|
72.05
|
110.36
|
371.15
|
670.02
|
183.70
|
15.50
|
|||||
|
Total Assets
|
355.71
|
339.79
|
694.58
|
940.06
|
316.33
|
27.36
|
|||||
|
Total Debt*
|
44.30
|
47.94
|
55.00
|
59.50
|
19.81
|
7.25
|
|||||
|
Net Current Assets
|
--
|
66.90
|
299.96
|
503.09
|
27.80
|
10.75
|
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
|
--
|
-137.81
|
-111.92
|
-9.45
|
92.66
|
-13.00
|
|||||
|
Cash Flow from Investing Activities
|
--
|
--
|
-63.03
|
-115.72
|
-78.15
|
-2.95
|
|||||
|
Cash from Financing Activities
|
--
|
-3.03
|
-6.43
|
419.62
|
100.24
|
3.61
|
|||||
|
Net Cash Inflow / Outflow
|
--
|
--
|
-181.38
|
--
|
--
|
--
|
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 (%)
|
--
|
-80.34
|
-27.77
|
25.24
|
73.04
|
--
|
|||||
|
ROE (%)
|
-111.77
|
-90.35
|
-30.24
|
28.55
|
60.65
|
--
|
|||||
|
ROA (%)
|
-63.73
|
-72.21
|
-23.74
|
13.76
|
-28.16
|
--
|
|||||
|
EBIT Margin (%)
|
-386.17
|
-418.28
|
-42.12
|
15.92
|
-196.60
|
-313.42
|
|||||
|
Net Margin (%)
|
-620.11
|
-526.48
|
-39.93
|
13.98
|
-210.79
|
-317.94
|
|||||
|
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 (%)
|
-84.11
|
-0.85
|
-0.22
|
25.93
|
2.46
|
--
|
|||||
|
EBIT Growth (%)
|
35.01
|
-45.71
|
-306.90
|
318.10
|
-117.30
|
--
|
|||||
|
Net Profit Growth (%)
|
-13.52
|
-92.45
|
-324.56
|
278.61
|
-129.66
|
--
|
|||||
|
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
|
0.10
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Dividend Yield (%)
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
EV/EBITDA
|
0.02
|
0.14
|
0.93
|
-2.68
|
--
|
--
|
|||||
|
Close Price ($)
|
0.19
|
0.16
|
2.07
|
13.41
|
--
|
--
|
|||||
|
High Price ($)
|
1.99
|
2.82
|
14.90
|
22.55
|
--
|
--
|
|||||
|
Low Price ($)
|
0.16
|
0.16
|
1.63
|
8.53
|
--
|
--
|
|||||
|
Market Cap ($ Cr)
|
6.90
|
--
|
--
|
--
|
--
|
--
|
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
|
--
|
0.19
|
0.10
|
0.08
|
-0.20
|
-0.12
|
|||||
|
Short term debt to equity ratio
|
0.03
|
0.03
|
0.02
|
0.01
|
-0.07
|
-0.05
|
|||||
|
Current Ratio
|
1.74
|
2.54
|
5.21
|
4.01
|
1.18
|
3.26
|
|||||
|
Quick Ratio
|
1.41
|
2.22
|
4.06
|
3.48
|
0.94
|
3.12
|
|||||
|
Interest Coverage
|
-297.06
|
-256.01
|
-315.71
|
10.03
|
-45.86
|
-136.63
|
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 (%)
|
0.76
|
2.33
|
3.88
|
16.92
|
18.16
|
3.02
|
|||||
|
Asset Turnover
|
0.10
|
0.14
|
0.59
|
0.98
|
0.13
|
--
|
|||||
|
Receivable days
|
--
|
52.53
|
46.59
|
32.13
|
34.75
|
11.02
|
|||||
|
Inventory Days
|
--
|
138.31
|
94.42
|
82.70
|
458.19
|
11.42
|
|||||
|
Payable days
|
--
|
21.35
|
24.55
|
40.32
|
305.56
|
19.93
|
|||||
|
Cash Conversion Cycle
|
--
|
169.49
|
116.46
|
74.51
|
187.39
|
2.51
|