Last Closing Price as per Aug 9, 2017, in USD |
38.45n/a |
Market Capitalisation in million USD |
1,652n/a |
Enterprise Value in million USD |
1,872n/a |
Common Shares Outstanding as per Jul 25, 2016 |
42,959,354n/a |
Preferred Shares Outstanding as per Jul 25, 2016 |
n/a |
Average Basic Shares Outstanding TTM |
42,565,591n/a |
Average Diluted Shares Outstanding TTM |
42,669,424n/a |
Index Membership |
, US 3000
n/a
|
Revenues | 0n/a |
Gross Profit | 0n/a |
Operating Income | 0n/a |
EBITDA | 0n/a |
Net Profit | 0n/a |
Cash and Cash Equivalents | 64n/a |
Receivables | 43n/a |
Total Current Assets | 139n/a |
PP&E | 45n/a |
Total Assets | 439n/a |
Accounts Payable | 5n/a |
Current Debt | 0n/a |
Total Current Liabilities | 61n/a |
Long-Term Debt | 284n/a |
Total Liabilities | 349n/a |
Total Equity | 90n/a |
Depreciation & Amortisation | 27n/a |
Change in Working Capital | -8n/a |
Operating Cash Flow | -41n/a |
Net Change in PP&E and Intangibles | -4n/a |
Investing Cash Flow | -7n/a |
Dividends Paid | 0n/a |
Financing Cash Flow | 64n/a |
Total Change in Cash | 15n/a |
Free Cash Flow | 0n/a |
Gross Margin | 0.0%n/a |
Operating Margin | 0.0%n/a |
Net Profit Margin | 0.0%n/a |
Return on Equity | 0.0%n/a |
Return on Assets | 0.0%n/a |
Basic EPS | n/a |
Diluted EPS | n/a |
Sales per Share | n/a |
Book Value per Share | n/a |
FCF per Share | n/a |
Dividends per Share | 0.00n/a |
Price to Earnings Ratio | n/a |
Price to Sales Ratio | n/a |
Price to Book Value | n/a |
Price to Free Cash Flow | n/a |
EV/EBITDA | n/a |
EV/Sales | n/a |
Book to Market Value | 0.05n/a |
Current Ratio | 228.1%n/a |
Liabilities to Equity Ratio | 386.7%n/a |
Debt to Assets Ratio | 64.7%n/a |
in million USD | FY '09 | FY '10 | FY '11 | FY '12 | FY '13 | FY '14 | FY '15 |
---|---|---|---|---|---|---|---|
|
115
|
118
|
127
|
140
|
159
|
207
|
246
|
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
-33
|
-34
|
-36
|
-38
|
-41
|
-51
|
-63
|
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
82
|
84
|
92
|
102
|
117
|
156
|
183
|
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
-68
|
-67
|
-71
|
-82
|
-94
|
-137
|
-159
|
|
-68
|
-67
|
-71
|
-82
|
-92
|
-128
|
-143
|
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
0
|
0
|
0
|
0
|
-1
|
-6
|
-13
|
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
0
|
0
|
0
|
0
|
-1
|
-2
|
-3
|
|
13
|
17
|
21
|
20
|
24
|
19
|
24
|
|
0
|
0
|
0
|
0
|
0
|
4
|
7
|
|
0
|
0
|
0
|
0
|
0
|
4
|
8
|
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
13
|
17
|
21
|
20
|
24
|
23
|
32
|
|
-24
|
-24
|
-20
|
-17
|
-24
|
-52
|
-74
|
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
-11
|
-7
|
1
|
3
|
0
|
-29
|
-43
|
|
0
|
-6
|
0
|
-1
|
-1
|
0
|
-1
|
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
-11
|
-14
|
1
|
2
|
0
|
-29
|
-43
|
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
-11
|
-14
|
1
|
2
|
0
|
-29
|
-43
|
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
-11
|
-14
|
1
|
2
|
0
|
-29
|
-43
|
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
-11
|
-14
|
1
|
2
|
0
|
-29
|
-43
|
Remarks |
restated on Mar 15, 2012
n/a
calculated values,
|
restated on Mar 13, 2013
n/a
calculated values,
|
restated on Sep 5, 2014
n/a
calculated values,
|
restated on Feb 27, 2015
n/a
calculated values,
|
restated on Feb 26, 2016
n/a
calculated values,
|
restated on Feb 26, 2016
n/a
calculated values,
|
restated on Feb 26, 2016
n/a
calculated values,
|
in million USD | FY '09 | FY '10 | FY '11 | FY '12 | FY '13 | FY '14 | FY '15 |
---|---|---|---|---|---|---|---|
Assets | |||||||
|
n/a
|
34
|
40
|
38
|
128
|
96
|
85
|
|
n/a
|
29
|
40
|
38
|
128
|
96
|
85
|
|
n/a
|
4
|
0
|
0
|
0
|
0
|
0
|
|
n/a
|
16
|
18
|
20
|
27
|
41
|
43
|
|
n/a
|
16
|
18
|
20
|
27
|
41
|
43
|
|
n/a
|
0
|
0
|
0
|
0
|
0
|
0
|
|
n/a
|
0
|
0
|
0
|
0
|
0
|
0
|
|
n/a
|
8
|
9
|
9
|
9
|
25
|
25
|
|
n/a
|
0
|
0
|
0
|
0
|
0
|
0
|
|
n/a
|
0
|
0
|
0
|
0
|
0
|
0
|
|
n/a
|
0
|
0
|
0
|
0
|
0
|
0
|
|
n/a
|
0
|
0
|
0
|
0
|
0
|
0
|
|
n/a
|
2
|
3
|
3
|
3
|
8
|
5
|
|
n/a
|
2
|
2
|
3
|
3
|
8
|
5
|
|
n/a
|
0
|
0
|
0
|
0
|
0
|
0
|
|
n/a
|
0
|
0
|
0
|
0
|
0
|
0
|
|
n/a
|
0
|
1
|
0
|
0
|
0
|
0
|
|
n/a
|
0
|
0
|
0
|
0
|
0
|
0
|
|
n/a
|
0
|
0
|
0
|
0
|
0
|
0
|
|
n/a
|
0
|
0
|
0
|
0
|
0
|
0
|
|
n/a
|
59
|
69
|
70
|
168
|
170
|
158
|
|
n/a
|
29
|
27
|
27
|
28
|
34
|
45
|
|
n/a
|
0
|
0
|
0
|
0
|
0
|
0
|
|
n/a
|
0
|
0
|
0
|
0
|
0
|
0
|
|
n/a
|
0
|
0
|
0
|
0
|
0
|
0
|
|
n/a
|
0
|
0
|
0
|
0
|
0
|
0
|
|
n/a
|
0
|
0
|
0
|
0
|
0
|
0
|
|
n/a
|
0
|
0
|
0
|
0
|
0
|
0
|
|
n/a
|
6
|
12
|
14
|
21
|
254
|
265
|
|
n/a
|
0
|
0
|
0
|
0
|
0
|
0
|
|
n/a
|
6
|
12
|
13
|
15
|
150
|
153
|
|
n/a
|
0
|
0
|
0
|
6
|
103
|
110
|
|
n/a
|
0
|
0
|
0
|
0
|
0
|
0
|
|
n/a
|
0
|
0
|
0
|
0
|
0
|
0
|
|
n/a
|
0
|
0
|
0
|
0
|
0
|
0
|
|
n/a
|
0
|
0
|
0
|
0
|
0
|
0
|
|
n/a
|
0
|
0
|
0
|
0
|
0
|
0
|
|
n/a
|
0
|
0
|
0
|
0
|
0
|
0
|
|
n/a
|
0
|
1
|
1
|
1
|
1
|
2
|
|
n/a
|
35
|
40
|
41
|
49
|
288
|
310
|
|
n/a
|
94
|
109
|
111
|
217
|
458
|
468
|
Liabilities and owners' equity | |||||||
|
n/a
|
16
16308000
|
26
25777000
|
18
17997000
|
21
21406000
|
39
39449000
|
38
37826000
|
|
n/a
|
1
1392000
|
2
1521000
|
2
1996000
|
3
2587000
|
4
4397000
|
4
4150000
|
|
n/a
|
0
0
|
0
0
|
0
0
|
0
0
|
0
0
|
0
0
|
|
n/a
|
0
0
|
0
0
|
0
0
|
0
0
|
0
0
|
0
0
|
|
n/a
|
15
14916000
|
24
24256000
|
16
16001000
|
19
18819000
|
35
35052000
|
34
33676000
|
|
n/a
|
0
0
|
0
0
|
0
0
|
0
0
|
0
0
|
0
0
|
|
n/a
|
0
0
|
0
0
|
0
0
|
0
0
|
0
0
|
0
0
|
|
n/a
|
0
0
|
0
0
|
0
0
|
0
0
|
0
0
|
0
0
|
|
n/a
|
0
0
|
0
0
|
0
0
|
0
0
|
0
0
|
0
0
|
|
n/a
|
2
2291000
|
2
2183000
|
2
2196000
|
2
1819000
|
2
1894000
|
26
25853000
|
|
n/a
|
2
2291000
|
2
2183000
|
2
2196000
|
2
1819000
|
2
1894000
|
2
1621000
|
|
n/a
|
0
0
|
0
0
|
0
0
|
0
0
|
0
0
|
0
0
|
|
n/a
|
0
0
|
0
0
|
0
0
|
0
0
|
0
0
|
0
0
|
|
n/a
|
0
0
|
0
0
|
0
0
|
0
0
|
0
0
|
0
0
|
|
n/a
|
0
0
|
0
0
|
0
0
|
0
0
|
0
0
|
24
24232000
|
|
n/a
|
19
18599000
|
28
27960000
|
20
20193000
|
23
23225000
|
41
41343000
|
64
63679000
|
|
n/a
|
0
0
|
0
0
|
0
0
|
0
0
|
223
223088000
|
284
283677000
|
|
n/a
|
0
0
|
0
0
|
0
0
|
0
0
|
0
0
|
0
0
|
|
n/a
|
0
0
|
0
0
|
0
0
|
0
0
|
0
0
|
0
0
|
|
n/a
|
1
598000
|
2
1566000
|
2
1879000
|
4
3932000
|
31
31250000
|
4
3674000
|
|
n/a
|
0
0
|
0
0
|
0
0
|
0
0
|
0
0
|
0
0
|
|
n/a
|
0
0
|
0
0
|
0
0
|
0
0
|
0
0
|
0
0
|
|
n/a
|
0
0
|
0
0
|
0
0
|
0
0
|
0
0
|
0
0
|
|
n/a
|
0
0
|
0
0
|
0
0
|
0
0
|
0
0
|
0
0
|
|
n/a
|
0
0
|
0
0
|
0
0
|
0
0
|
0
0
|
0
0
|
|
n/a
|
0
0
|
0
0
|
0
0
|
0
0
|
0
0
|
0
0
|
|
n/a
|
0
0
|
1
860000
|
1
888000
|
1
1365000
|
1
1477000
|
2
1915000
|
|
n/a
|
0
0
|
0
0
|
0
0
|
0
0
|
0
0
|
0
0
|
|
n/a
|
0
0
|
0
0
|
0
0
|
0
0
|
0
0
|
0
0
|
|
n/a
|
1
598000
|
1
706000
|
1
991000
|
3
2567000
|
30
29773000
|
2
1759000
|
|
n/a
|
1
598000
|
2
1566000
|
2
1879000
|
4
3932000
|
254
254338000
|
287
287351000
|
|
n/a
|
19
19197000
|
30
29526000
|
22
22072000
|
27
27157000
|
296
295681000
|
351
351030000
|
|
n/a
|
0
0
|
0
0
|
0
0
|
0
0
|
0
0
|
0
0
|
|
n/a
|
172
171923000
|
176
176311000
|
183
183175000
|
285
284535000
|
299
298568000
|
313
313484000
|
|
n/a
|
0
0
|
0
0
|
0
0
|
0
0
|
0
0
|
0
0
|
|
n/a
|
0
0
|
0
0
|
0
0
|
0
0
|
0
0
|
0
0
|
|
n/a
|
0
0
|
0
0
|
0
0
|
0
0
|
0
0
|
0
0
|
|
n/a
|
0
0
|
0
0
|
0
0
|
0
0
|
0
0
|
0
0
|
|
n/a
|
-97
-96980000
|
-96
-96086000
|
-94
-93860000
|
-94
-94230000
|
-135
-135131000
|
-195
-194605000
|
|
n/a
|
0
-445000
|
-1
-715000
|
-1
-618000
|
0
-305000
|
-1
-1280000
|
-2
-1910000
|
|
n/a
|
74
74498000
|
80
79510000
|
89
88697000
|
190
190000000
|
162
162157000
|
117
116969000
|
|
n/a
|
0
0
|
0
0
|
0
0
|
0
0
|
0
0
|
0
0
|
|
n/a
|
74
74498000
|
80
79510000
|
89
88697000
|
190
190000000
|
162
162157000
|
117
116969000
|
|
n/a
|
94
93695000
|
109
109036000
|
111
110769000
|
217
217157000
|
458
457838000
|
468
467999000
|
Remarks | restated on n/a | restated on Mar 15, 2012 n/a | restated on Mar 13, 2013 n/a | restated on Sep 5, 2014 n/a | restated on Feb 27, 2015 n/a | restated on Feb 26, 2016 n/a | restated on Jul 29, 2016 n/a |
in million USD | FY '09 | FY '10 | FY '11 | FY '12 | FY '13 | FY '14 | FY '15 |
---|---|---|---|---|---|---|---|
|
-13
|
-13
|
1
|
2
|
0
|
-41
|
-59
|
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
10
|
10
|
10
|
10
|
11
|
17
|
27
|
|
0
|
12
|
-6
|
-9
|
-2
|
4
|
-20
|
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
-2
|
-1
|
2
|
2
|
-4
|
-1
|
-6
|
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
-5
|
8
|
7
|
5
|
4
|
-20
|
-59
|
|
-4
|
-4
|
-3
|
-3
|
-5
|
-7
|
-10
|
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
11
|
5
|
4
|
0
|
0
|
0
|
0
|
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
-2
|
0
|
0
|
-8
|
-7
|
-234
|
-30
|
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
1
|
1
|
0
|
0
|
0
|
0
|
0
|
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
6
|
2
|
2
|
-11
|
-11
|
-241
|
-40
|
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
0
|
0
|
0
|
0
|
0
|
230
|
84
|
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
2
|
0
|
2
|
4
|
97
|
6
|
5
|
|
2
|
0
|
2
|
4
|
97
|
6
|
5
|
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
0
|
0
|
0
|
0
|
0
|
-7
|
-1
|
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
2
|
0
|
2
|
4
|
97
|
228
|
88
|
|
3
|
10
|
10
|
-2
|
90
|
-33
|
-11
|
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
3
|
10
|
10
|
-2
|
90
|
-33
|
-11
|
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
3
|
10
|
10
|
-2
|
91
|
-33
|
-11
|
Remarks |
restated on Mar 15, 2012
n/a
calculated values,
|
restated on Mar 13, 2013
n/a
calculated values,
|
restated on Sep 5, 2014
n/a
calculated values,
|
restated on Feb 27, 2015
n/a
calculated values,
|
restated on Feb 26, 2016
n/a
calculated values,
|
restated on Feb 26, 2016
n/a
calculated values,
|
restated on Feb 26, 2016
n/a
calculated values,
|