| Income Statement Evolution | |
|
|
| Annual Income Statement Data |
|
|
Actuals in M $ |
Estimates in M $ |
|
Fiscal Period December |
2010 | 2011 | 2012 | 2013 | 2014 | 2015 |
| Sales | 192 | 137 | 126 | 95,2 | 130 | - | | Operating income (EBITDA) | -5,90 | 2,92 | -5,18 | -13,7 | 6,20 | - | | Operating profit (EBIT) | -10,1 | -1,76 | -10,4 | -18,0 | 1,40 | - | | Pre-Tax Profit (EBT) | - | - | -16,6 | - | - | - | | Net income | -49,8 | -7,50 | -17,6 | -22,9 | -3,30 | - | | EPS ( $) | -0,88 | -0,11 | -0,25 | -0,32 | -0,05 | - | | Dividend per Share ( $) | - | - | - | - | - | - | | Yield | - | - | - | - | - | - | | Announcement Date | 02/10/2011
09:13pm | 02/02/2012
09:07pm | 01/31/2013
09:18pm | - | - | - |
|
|
|
|
Actuals in M $ |
Estimates in M $ |
|
Fiscal Period December |
2010 | 2011 | 2012 | 2013 | 2014 | 2015 |
| Debt | - | - | - | - | - | - | | Finance | - | - | - | - | - | - | | Operating income (EBITDA) | -5,90 | 2,92 | -5,18 | -13,7 | 6,20 | - | Leverage
(Debt/EBITDA) | - | - | - | - | - | - | | Capital Expenditure | - | - | - | - | - | - | | Book Value Per Share (BVPS) | 0,96 $ | 0,88 $ | 0,66 $ | 0,49 $ | 0,54 $ | - | | Cash Flow per Share | - | - | - | - | - | - | | Announcement Date | 02/10/2011
09:13pm | 02/02/2012
09:07pm | 01/31/2013
09:18pm | - | - | - |
|
Assessed data source :
© 2013 Thomson Reuters |
|
|
|
|
|
| Profitability |
2013e |
2014e |
|
Operating Margin (EBIT / Sales)
|
-18,9% |
1,08% |
|
operating laverage (Delta EBIT / Delta Sales)
|
-2,97x |
2,95x |
|
Net Margin (Net Profit / Revenue)
|
-24,1% |
-2,54% |
|
ROA (Net Profit / Asset)
|
-29,3% |
1,10% |
|
ROE (Net Profit / Equities)
|
-50,4% |
2,20% |
|
Rate of Dividend
|
- |
- |
|
|
|
