Market cap
$47 Mln
Revenue (TTM)
$0 Mln
P/E Ratio
--
P/B Ratio
0.7
Div. Yield
0 %
Income Statement (€ Mln) |
Dec-22 | Dec-21 | Dec-20 | Dec-19 | Dec-18 | Dec-17 | Dec-16 | Dec-15 | Dec-14 | Dec-13 | Dec-12 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Operating Revenue
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Cost of Revenue
|
--
|
--
|
57.58
|
52.19
|
33.47
|
25.46
|
|||||
|
Gross Profit
|
--
|
--
|
-57.58
|
-52.19
|
-33.47
|
-25.46
|
|||||
|
Operating Expenses
|
27.15
|
56.52
|
68.83
|
64.07
|
10.15
|
5.43
|
|||||
|
Operating Profit (EBIT)
|
-2.80
|
-56.52
|
-68.83
|
-64.07
|
-43.62
|
-30.89
|
|||||
|
Other Income
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Profit before Tax
|
0.29
|
-53.80
|
-73.30
|
-62.66
|
-38.22
|
-33.53
|
|||||
|
Provision for Tax
|
0.52
|
0.00
|
0.00
|
0.00
|
0.00
|
0.00
|
|||||
|
Profit after Tax (Net Income)
|
-0.23
|
-53.80
|
-73.30
|
-62.66
|
-38.22
|
-33.53
|
|||||
|
Minority Interest
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Consolidated Profit
|
--
|
-53.80
|
-73.30
|
-62.66
|
-38.22
|
-33.53
|
Liabilities (€ Mln) |
Dec-22 | Dec-21 | Dec-20 | Dec-19 | Dec-18 | Dec-17 | Dec-16 | Dec-15 | Dec-14 | Dec-13 | Dec-12 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Shareholder's Funds
|
23.49
|
22.85
|
26.54
|
85.56
|
145.60
|
181.42
|
|||||
|
Minority Interest
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Non-Current Liabilities
|
10.65
|
23.92
|
24.52
|
13.11
|
1.59
|
2.24
|
|||||
|
Current Liabilities
|
11.68
|
20.01
|
29.35
|
19.88
|
20.65
|
11.61
|
|||||
|
Total Liabilities
|
45.81
|
66.77
|
80.40
|
118.55
|
167.84
|
195.26
|
Assets (€ Mln) |
Dec-22 | Dec-21 | Dec-20 | Dec-19 | Dec-18 | Dec-17 | Dec-16 | Dec-15 | Dec-14 | Dec-13 | Dec-12 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Non-Current Assets
|
3.18
|
26.72
|
30.77
|
36.96
|
17.93
|
3.69
|
|||||
|
Current Assets
|
42.63
|
40.05
|
49.63
|
81.58
|
149.91
|
191.57
|
|||||
|
Total Assets
|
45.81
|
66.77
|
80.40
|
118.55
|
167.84
|
195.26
|
|||||
|
Total Debt*
|
13.57
|
25.38
|
27.45
|
14.12
|
2.02
|
2.85
|
|||||
|
Net Current Assets
|
30.96
|
20.04
|
20.29
|
61.70
|
129.26
|
179.96
|
Cashflow (€ Mln) |
Dec-22 | Dec-21 | Dec-20 | Dec-19 | Dec-18 | Dec-17 | Dec-16 | Dec-15 | Dec-14 | Dec-13 | Dec-12 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Cash From Operating Activities
|
-31.76
|
-56.77
|
-51.72
|
-43.31
|
-39.27
|
-24.70
|
|||||
|
Cash Flow from Investing Activities
|
--
|
-0.35
|
-1.48
|
-19.84
|
-6.45
|
-1.79
|
|||||
|
Cash from Financing Activities
|
-1.77
|
44.71
|
25.45
|
0.04
|
-0.82
|
177.55
|
|||||
|
Net Cash Inflow / Outflow
|
--
|
--
|
--
|
--
|
--
|
--
|
Financials Ratios |
Dec-22 | 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 |
Dec-22 | Dec-21 | Dec-20 | Dec-19 | Dec-18 | Dec-17 | Dec-16 | Dec-15 | Dec-14 | Dec-13 | Dec-12 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
ROCE (%)
|
-0.53
|
-105.27
|
-95.40
|
-50.67
|
-23.03
|
-30.10
|
|||||
|
ROE (%)
|
-0.98
|
-217.87
|
-130.78
|
-54.21
|
-23.38
|
-30.89
|
|||||
|
ROA (%)
|
-0.41
|
-73.11
|
-73.69
|
-43.76
|
-21.05
|
-27.92
|
|||||
|
EBIT Margin (%)
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Net Margin (%)
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Cash Profit Margin (%)
|
--
|
--
|
--
|
--
|
--
|
--
|
Growth Ratios |
Dec-22 | Dec-21 | Dec-20 | Dec-19 | Dec-18 | Dec-17 | Dec-16 | Dec-15 | Dec-14 | Dec-13 | Dec-12 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Revenue Growth (%)
|
--
|
--
|
--
|
--
|
--
|
-1.00
|
|||||
|
EBIT Growth (%)
|
95.05
|
17.89
|
-7.43
|
-67.68
|
-14.01
|
-53.06
|
|||||
|
Net Profit Growth (%)
|
99.58
|
26.61
|
-16.98
|
-63.93
|
-14.00
|
-53.01
|
|||||
|
EPS Growth (%)
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Book Value Growth (%)
|
--
|
--
|
--
|
--
|
--
|
--
|
Solvency Ratios |
Dec-22 | Dec-21 | Dec-20 | Dec-19 | Dec-18 | Dec-17 | Dec-16 | Dec-15 | Dec-14 | Dec-13 | Dec-12 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Debt to Equity
|
0.58
|
1.11
|
1.03
|
0.17
|
0.01
|
0.02
|
|||||
|
Short term debt to equity ratio
|
0.14
|
0.09
|
0.15
|
0.02
|
0.01
|
0.00
|
|||||
|
Current Ratio
|
3.65
|
2.00
|
1.69
|
4.10
|
7.26
|
16.51
|
|||||
|
Quick Ratio
|
3.54
|
2.00
|
1.69
|
4.09
|
7.19
|
16.49
|
|||||
|
Interest Coverage
|
-2.05
|
-26.43
|
-12.86
|
-41.80
|
-4,245.89
|
-2,234.53
|
Operating Efficiency Ratios |
Dec-22 | 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
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Receivable days
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Inventory Days
|
--
|
--
|
1.14
|
6.14
|
8.58
|
2.30
|
|||||
|
Payable days
|
--
|
--
|
31.02
|
76.03
|
134.95
|
92.58
|
|||||
|
Cash Conversion Cycle
|
--
|
--
|
--
|
--
|
--
|
--
|