Market cap
$244 Mln
Revenue (TTM)
$112 Mln
P/E Ratio
--
P/B Ratio
4.9
Div. Yield
0 %
Income Statement (€ Mln) |
Dec-24 | Dec-23 | Dec-22 | Dec-21 | Dec-20 | Dec-19 | Dec-18 | Dec-17 | Dec-16 | Dec-15 | Dec-14 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Operating Revenue
|
67.00
|
28.57
|
20.20
|
80.07
|
0.77
|
30.84
|
|||||
|
Cost of Revenue
|
0.30
|
0.34
|
0.25
|
0.16
|
0.20
|
0.18
|
|||||
|
Gross Profit
|
66.70
|
28.22
|
19.95
|
79.91
|
0.56
|
30.66
|
|||||
|
Operating Expenses
|
63.42
|
54.80
|
47.50
|
53.54
|
78.35
|
88.67
|
|||||
|
Operating Profit (EBIT)
|
3.28
|
-26.58
|
-27.29
|
31.82
|
-82.90
|
-57.83
|
|||||
|
Other Income
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Profit before Tax
|
1.85
|
-28.51
|
-23.84
|
69.47
|
-101.65
|
-65.72
|
|||||
|
Provision for Tax
|
0.34
|
0.38
|
-0.12
|
2.22
|
-0.43
|
-0.58
|
|||||
|
Profit after Tax (Net Income)
|
1.51
|
-28.89
|
-23.72
|
67.26
|
-101.22
|
-65.15
|
|||||
|
Minority Interest
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Consolidated Profit
|
--
|
--
|
--
|
67.26
|
-101.22
|
-65.14
|
Liabilities (€ Mln) |
Dec-24 | Dec-23 | Dec-22 | Dec-21 | Dec-20 | Dec-19 | Dec-18 | Dec-17 | Dec-16 | Dec-15 | Dec-14 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Shareholder's Funds
|
69.22
|
67.95
|
94.53
|
119.10
|
-16.16
|
84.07
|
|||||
|
Minority Interest
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Non-Current Liabilities
|
7.04
|
67.44
|
81.64
|
99.79
|
183.71
|
182.29
|
|||||
|
Current Liabilities
|
75.16
|
38.48
|
39.37
|
62.84
|
31.07
|
43.50
|
|||||
|
Total Liabilities
|
151.42
|
173.87
|
215.54
|
281.72
|
198.61
|
309.85
|
Assets (€ Mln) |
Dec-24 | Dec-23 | Dec-22 | Dec-21 | Dec-20 | Dec-19 | Dec-18 | Dec-17 | Dec-16 | Dec-15 | Dec-14 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Non-Current Assets
|
58.66
|
60.76
|
57.08
|
13.62
|
13.90
|
19.10
|
|||||
|
Current Assets
|
92.77
|
113.12
|
158.46
|
268.10
|
184.72
|
290.75
|
|||||
|
Total Assets
|
151.42
|
173.87
|
215.54
|
281.72
|
198.61
|
309.85
|
|||||
|
Total Debt*
|
62.13
|
70.18
|
75.28
|
74.24
|
185.69
|
183.62
|
|||||
|
Net Current Assets
|
17.60
|
74.64
|
119.09
|
205.26
|
153.65
|
247.10
|
Cashflow (€ Mln) |
Dec-24 | Dec-23 | Dec-22 | Dec-21 | Dec-20 | Dec-19 | Dec-18 | Dec-17 | Dec-16 | Dec-15 | Dec-14 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Cash From Operating Activities
|
15.55
|
-55.43
|
-72.64
|
99.92
|
-96.37
|
-47.68
|
|||||
|
Cash Flow from Investing Activities
|
-1.04
|
2.23
|
-46.27
|
-3.38
|
-0.97
|
0.33
|
|||||
|
Cash from Financing Activities
|
-10.57
|
-5.10
|
-3.79
|
-8.92
|
-8.26
|
116.86
|
|||||
|
Net Cash Inflow / Outflow
|
--
|
--
|
--
|
--
|
--
|
--
|
Financials Ratios |
Dec-24 | Dec-23 | Dec-22 | Dec-21 | Dec-20 | Dec-19 | Dec-18 | Dec-17 | Dec-16 | Dec-15 | Dec-14 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Adjusted EPS (€)
|
0.03
|
-0.58
|
-0.48
|
1.18
|
-2.61
|
-1.68
|
|||||
|
Cash EPS (€)
|
0.07
|
-0.55
|
-0.44
|
1.23
|
-2.52
|
-1.59
|
|||||
|
Adjusted Book Value (€)
|
1.39
|
1.37
|
1.90
|
2.09
|
--
|
2.17
|
|||||
|
Dividend per Share (€)
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Cash Flow per Share (€)
|
0.31
|
-1.12
|
-1.46
|
1.75
|
-2.48
|
-1.23
|
|||||
|
Free Cash Flow per Share (€)
|
0.29
|
-1.17
|
-1.46
|
1.74
|
-2.51
|
-1.28
|
Profitability Ratios |
Dec-24 | Dec-23 | Dec-22 | Dec-21 | Dec-20 | Dec-19 | Dec-18 | Dec-17 | Dec-16 | Dec-15 | Dec-14 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
ROCE (%)
|
1.12
|
-18.77
|
-13.06
|
37.07
|
-46.30
|
-28.43
|
|||||
|
ROE (%)
|
2.20
|
-35.57
|
-22.21
|
130.68
|
-298.13
|
-124.08
|
|||||
|
ROA (%)
|
0.93
|
-14.84
|
-9.54
|
28.01
|
-39.81
|
-24.16
|
|||||
|
EBIT Margin (%)
|
9.88
|
-83.63
|
-136.85
|
40.17
|
-10,011.11
|
-176.02
|
|||||
|
Net Margin (%)
|
2.25
|
-101.15
|
-117.45
|
84.00
|
-13,231.50
|
-211.24
|
|||||
|
Cash Profit Margin (%)
|
--
|
--
|
--
|
--
|
--
|
--
|
Growth Ratios |
Dec-24 | Dec-23 | Dec-22 | Dec-21 | Dec-20 | Dec-19 | Dec-18 | Dec-17 | Dec-16 | Dec-15 | Dec-14 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Revenue Growth (%)
|
1.35
|
0.41
|
-0.75
|
103.67
|
-0.98
|
445.94
|
|||||
|
EBIT Growth (%)
|
127.71
|
13.56
|
-185.93
|
142.00
|
-41.08
|
21.91
|
|||||
|
Net Profit Growth (%)
|
105.22
|
-21.81
|
-135.27
|
166.45
|
-55.38
|
18.08
|
|||||
|
EPS Growth (%)
|
1.05
|
-0.22
|
-1.41
|
1.45
|
-0.55
|
0.34
|
|||||
|
Book Value Growth (%)
|
--
|
--
|
--
|
--
|
--
|
--
|
Solvency Ratios |
Dec-24 | Dec-23 | Dec-22 | Dec-21 | Dec-20 | Dec-19 | Dec-18 | Dec-17 | Dec-16 | Dec-15 | Dec-14 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Debt to Equity
|
0.90
|
1.03
|
0.80
|
0.62
|
-11.49
|
2.18
|
|||||
|
Short term debt to equity ratio
|
0.82
|
0.12
|
0.05
|
0.02
|
-0.27
|
0.05
|
|||||
|
Current Ratio
|
1.23
|
2.94
|
4.02
|
4.27
|
5.95
|
6.68
|
|||||
|
Quick Ratio
|
1.23
|
2.94
|
4.02
|
4.27
|
5.95
|
6.68
|
|||||
|
Interest Coverage
|
1.38
|
-5.14
|
-6.27
|
6.49
|
-6.50
|
-4.74
|
Operating Efficiency Ratios |
Dec-24 | Dec-23 | Dec-22 | Dec-21 | Dec-20 | Dec-19 | Dec-18 | Dec-17 | Dec-16 | Dec-15 | Dec-14 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Debtors to sales (%)
|
11.29
|
114.50
|
78.76
|
9.04
|
1,558.04
|
39.02
|
|||||
|
Asset Turnover
|
0.41
|
0.15
|
0.08
|
0.33
|
0.00
|
0.11
|
|||||
|
Receivable days
|
109.77
|
310.80
|
209.27
|
43.69
|
5,718.19
|
73.60
|
|||||
|
Inventory Days
|
4.87
|
4.28
|
5.89
|
9.07
|
7.23
|
8.25
|
|||||
|
Payable days
|
17,553.31
|
10,208.26
|
15,403.09
|
37,025.23
|
47,997.83
|
67,480.45
|
|||||
|
Cash Conversion Cycle
|
-17,438.67
|
-9,893.17
|
-15,187.93
|
-36,972.47
|
-42,272.40
|
-67,398.60
|