Market cap
$0 Mln
Revenue (TTM)
$66 Mln
P/E Ratio
--
P/B Ratio
0.9
Div. Yield
0 %
Income Statement ($ Mln) |
TTM | Dec-22 | Dec-21 | Dec-20 | Dec-19 | Dec-18 | Dec-17 | Dec-16 | Dec-15 | Dec-14 | Dec-13 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Operating Revenue
|
66.33
|
111.80
|
182.19
|
204.33
|
191.68
|
69.27
|
|||||
|
Cost of Revenue
|
31.09
|
60.06
|
108.60
|
109.24
|
147.76
|
51.43
|
|||||
|
Gross Profit
|
14.79
|
51.75
|
73.60
|
95.09
|
43.92
|
17.85
|
|||||
|
Operating Expenses
|
85.97
|
145.20
|
189.42
|
177.10
|
280.48
|
103.41
|
|||||
|
Operating Profit (EBIT)
|
-67.24
|
-187.74
|
2.21
|
27.18
|
-236.57
|
-34.14
|
|||||
|
Other Income
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Profit before Tax
|
-106.96
|
-206.71
|
-5.21
|
15.96
|
-291.23
|
-34.74
|
|||||
|
Provision for Tax
|
0.08
|
0.08
|
0.02
|
0.12
|
0.08
|
-0.43
|
|||||
|
Profit after Tax (Net Income)
|
-107.04
|
-206.79
|
-5.23
|
15.84
|
-291.31
|
-34.31
|
|||||
|
Minority Interest
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Consolidated Profit
|
-44.44
|
-206.79
|
-5.23
|
15.84
|
-289.41
|
-51.82
|
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
|
-59.07
|
-37.09
|
134.49
|
88.10
|
22.91
|
129.49
|
|||||
|
Minority Interest
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Non-Current Liabilities
|
1.13
|
56.01
|
87.18
|
113.83
|
124.08
|
83.47
|
|||||
|
Current Liabilities
|
79.52
|
29.23
|
37.44
|
30.30
|
31.99
|
13.60
|
|||||
|
Total Liabilities
|
101.11
|
48.15
|
259.11
|
232.23
|
178.97
|
226.55
|
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
|
10.77
|
24.54
|
186.09
|
137.18
|
137.86
|
7.11
|
|||||
|
Current Assets
|
10.81
|
23.60
|
73.01
|
95.05
|
41.12
|
219.44
|
|||||
|
Total Assets
|
101.11
|
48.15
|
259.11
|
232.23
|
178.97
|
226.55
|
|||||
|
Total Debt*
|
58.70
|
58.90
|
89.73
|
97.10
|
126.86
|
81.64
|
|||||
|
Net Current Assets
|
-68.71
|
-5.62
|
35.58
|
64.75
|
9.13
|
205.85
|
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
|
--
|
-28.72
|
-2.34
|
38.45
|
-73.48
|
-15.84
|
|||||
|
Cash Flow from Investing Activities
|
--
|
-7.69
|
-37.94
|
-6.13
|
-196.58
|
-3.76
|
|||||
|
Cash from Financing Activities
|
--
|
-11.64
|
15.69
|
23.07
|
90.03
|
225.00
|
|||||
|
Net Cash Inflow / Outflow
|
--
|
--
|
--
|
--
|
--
|
--
|
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 ($)
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Cash EPS ($)
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Adjusted Book Value ($)
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Dividend per Share ($)
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Cash Flow per Share ($)
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Free Cash Flow per Share ($)
|
--
|
--
|
--
|
--
|
--
|
--
|
Profitability Ratios |
TTM | Dec-22 | Dec-21 | Dec-20 | Dec-19 | Dec-18 | Dec-17 | Dec-16 | Dec-15 | Dec-14 | Dec-13 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
ROCE (%)
|
--
|
--
|
-168.10
|
-2.55
|
9.46
|
-161.43
|
|||||
|
ROE (%)
|
--
|
--
|
-424.63
|
-4.70
|
28.53
|
-382.29
|
|||||
|
ROA (%)
|
--
|
-97.16
|
-134.61
|
-2.13
|
7.70
|
-143.67
|
|||||
|
EBIT Margin (%)
|
--
|
-87.06
|
-167.92
|
1.21
|
13.30
|
-123.42
|
|||||
|
Net Margin (%)
|
--
|
-161.37
|
-184.96
|
-2.87
|
7.75
|
-151.98
|
|||||
|
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 (%)
|
--
|
-50.36
|
-0.39
|
-0.11
|
0.07
|
1.77
|
|||||
|
EBIT Growth (%)
|
--
|
31.17
|
-8,583.28
|
-91.86
|
111.49
|
-576.91
|
|||||
|
Net Profit Growth (%)
|
--
|
-5.58
|
-3,854.66
|
-133.02
|
105.44
|
-749.02
|
|||||
|
EPS Growth (%)
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Book Value Growth (%)
|
--
|
--
|
--
|
--
|
--
|
--
|
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
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Price / Book Value
|
--
|
0.89
|
--
|
--
|
--
|
--
|
|||||
|
Dividend Yield (%)
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
EV/EBITDA
|
--
|
-0.89
|
-1.40
|
2.02
|
0.37
|
-1.33
|
|||||
|
Close Price ($)
|
--
|
0.14
|
0.35
|
14.80
|
55.60
|
6.44
|
|||||
|
High Price ($)
|
--
|
3.62
|
15.76
|
86.60
|
117.00
|
295.40
|
|||||
|
Low Price ($)
|
--
|
0.12
|
0.30
|
14.64
|
5.20
|
4.25
|
|||||
|
Market Cap ($ Cr)
|
--
|
0.24
|
--
|
--
|
--
|
--
|
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
|
--
|
--
|
-1.59
|
0.67
|
1.10
|
5.54
|
|||||
|
Short term debt to equity ratio
|
--
|
-0.97
|
-0.08
|
0.04
|
0.03
|
0.16
|
|||||
|
Current Ratio
|
--
|
0.14
|
0.81
|
1.95
|
3.14
|
1.29
|
|||||
|
Quick Ratio
|
--
|
0.12
|
0.59
|
1.92
|
3.11
|
1.28
|
|||||
|
Interest Coverage
|
--
|
-22.75
|
-33.15
|
0.31
|
2.87
|
-25.15
|
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 (%)
|
--
|
4.10
|
3.56
|
1.66
|
1.45
|
1.71
|
|||||
|
Asset Turnover
|
--
|
0.60
|
0.73
|
0.74
|
0.99
|
0.95
|
|||||
|
Receivable days
|
--
|
--
|
11.45
|
6.00
|
5.56
|
6.63
|
|||||
|
Inventory Days
|
--
|
--
|
23.13
|
3.21
|
1.56
|
2.56
|
|||||
|
Payable days
|
--
|
--
|
38.64
|
19.17
|
14.65
|
7.68
|
|||||
|
Cash Conversion Cycle
|
--
|
--
|
-4.07
|
-9.97
|
-7.53
|
1.51
|