Market cap
$134 Mln
Revenue (TTM)
$0 Mln
P/E Ratio
--
P/B Ratio
0.4
Div. Yield
0 %
Income Statement ($ Mln) |
TTM | Dec-22 | Dec-21 | Dec-20 | Dec-19 | Dec-18 | Dec-17 | Dec-16 | Dec-15 | Dec-14 | Dec-13 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Operating Revenue
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Cost of Revenue
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Gross Profit
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Operating Expenses
|
82.88
|
99.82
|
38.49
|
--
|
--
|
--
|
|||||
|
Operating Profit (EBIT)
|
-84.61
|
-99.82
|
-38.49
|
--
|
--
|
--
|
|||||
|
Other Income
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Profit before Tax
|
-76.14
|
-96.63
|
-38.52
|
--
|
--
|
--
|
|||||
|
Provision for Tax
|
20.14
|
-3.18
|
0.03
|
--
|
--
|
--
|
|||||
|
Profit after Tax (Net Income)
|
-96.28
|
-93.45
|
-38.55
|
--
|
--
|
--
|
|||||
|
Minority Interest
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Consolidated Profit
|
-65.36
|
-96.63
|
-38.52
|
-15.61
|
--
|
--
|
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
|
155.39
|
180.20
|
266.29
|
-13.01
|
--
|
--
|
|||||
|
Minority Interest
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Non-Current Liabilities
|
--
|
4.93
|
2.39
|
1.39
|
--
|
--
|
|||||
|
Current Liabilities
|
1.93
|
20.43
|
8.97
|
16.61
|
--
|
--
|
|||||
|
Total Liabilities
|
159.24
|
200.62
|
275.26
|
3.60
|
--
|
--
|
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
|
--
|
0.22
|
--
|
--
|
--
|
--
|
|||||
|
Current Assets
|
157.31
|
200.40
|
275.26
|
3.60
|
--
|
--
|
|||||
|
Total Assets
|
159.24
|
200.62
|
275.26
|
3.60
|
--
|
--
|
|||||
|
Total Debt*
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Net Current Assets
|
155.39
|
179.98
|
266.29
|
-13.01
|
--
|
--
|
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
|
--
|
-71.98
|
-36.92
|
-4.27
|
--
|
--
|
|||||
|
Cash Flow from Investing Activities
|
--
|
-137.02
|
--
|
--
|
--
|
--
|
|||||
|
Cash from Financing Activities
|
--
|
-0.40
|
302.19
|
8.36
|
--
|
--
|
|||||
|
Net Cash Inflow / Outflow
|
--
|
-209.39
|
265.27
|
--
|
--
|
--
|
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 ($)
|
-1.62
|
-1.57
|
-0.62
|
--
|
--
|
--
|
|||||
|
Cash EPS ($)
|
--
|
-1.57
|
-0.62
|
--
|
--
|
--
|
|||||
|
Adjusted Book Value ($)
|
--
|
3.04
|
4.27
|
--
|
--
|
--
|
|||||
|
Dividend per Share ($)
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Cash Flow per Share ($)
|
--
|
-1.21
|
-0.59
|
--
|
--
|
--
|
|||||
|
Free Cash Flow per Share ($)
|
--
|
-1.21
|
-0.59
|
--
|
--
|
--
|
Profitability Ratios |
TTM | Dec-22 | Dec-21 | Dec-20 | Dec-19 | Dec-18 | Dec-17 | Dec-16 | Dec-15 | Dec-14 | Dec-13 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
ROCE (%)
|
--
|
-41.86
|
-30.44
|
--
|
--
|
--
|
|||||
|
ROE (%)
|
-57.38
|
-41.86
|
-30.44
|
--
|
--
|
--
|
|||||
|
ROA (%)
|
-47.63
|
-39.28
|
-27.65
|
--
|
--
|
--
|
|||||
|
EBIT Margin (%)
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Net Margin (%)
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Cash Profit Margin (%)
|
--
|
--
|
--
|
--
|
--
|
--
|
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 (%)
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
EBIT Growth (%)
|
35.52
|
-159.35
|
-503.68
|
--
|
--
|
--
|
|||||
|
Net Profit Growth (%)
|
-28.97
|
-142.43
|
--
|
--
|
--
|
--
|
|||||
|
EPS Growth (%)
|
-26.56
|
-1.55
|
--
|
--
|
--
|
--
|
|||||
|
Book Value Growth (%)
|
-33.13
|
--
|
--
|
--
|
--
|
--
|
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
|
--
|
-1.07
|
-26.49
|
--
|
--
|
--
|
|||||
|
Price / Book Value
|
0.37
|
0.56
|
3.83
|
--
|
--
|
--
|
|||||
|
Dividend Yield (%)
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
EV/EBITDA
|
1.53
|
1.04
|
19.55
|
--
|
--
|
--
|
|||||
|
Close Price ($)
|
1.81
|
1.69
|
16.37
|
--
|
--
|
--
|
|||||
|
High Price ($)
|
3.93
|
17.50
|
17.76
|
--
|
--
|
--
|
|||||
|
Low Price ($)
|
0.75
|
0.75
|
9.64
|
--
|
--
|
--
|
|||||
|
Market Cap ($ Cr)
|
133.95
|
--
|
--
|
--
|
--
|
--
|
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
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Short term debt to equity ratio
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Current Ratio
|
81.72
|
9.81
|
30.70
|
0.22
|
--
|
--
|
|||||
|
Quick Ratio
|
81.72
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Interest Coverage
|
-22.81
|
-31.36
|
-1,282.93
|
--
|
--
|
--
|
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 (%)
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Asset Turnover
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Receivable days
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Inventory Days
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Payable days
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Cash Conversion Cycle
|
--
|
--
|
--
|
--
|
--
|
--
|