Market cap
$594 Mln
Revenue (TTM)
$0 Mln
P/E Ratio
--
P/B Ratio
0
Div. Yield
0 %
Income Statement ($ Mln) |
TTM | Dec-25 | Dec-21 | Dec-20 | Dec-19 | Dec-18 | Dec-17 | Dec-16 | Dec-15 | Dec-14 | Dec-13 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Operating Revenue
|
--
|
--
|
32.22
|
64.89
|
35.95
|
42.88
|
|||||
|
Cost of Revenue
|
--
|
--
|
0.30
|
--
|
70.28
|
62.74
|
|||||
|
Gross Profit
|
--
|
--
|
31.92
|
64.89
|
36.13
|
42.88
|
|||||
|
Operating Expenses
|
39.92
|
0.17
|
162.14
|
120.07
|
94.26
|
83.15
|
|||||
|
Operating Profit (EBIT)
|
-39.94
|
-0.17
|
-129.92
|
-55.18
|
-58.30
|
-40.27
|
|||||
|
Other Income
|
--
|
--
|
0.86
|
2.46
|
4.96
|
3.53
|
|||||
|
Profit before Tax
|
-134.22
|
0.38
|
-131.76
|
-55.36
|
-55.49
|
-37.97
|
|||||
|
Provision for Tax
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Profit after Tax (Net Income)
|
-134.20
|
0.38
|
-131.76
|
-55.36
|
-55.49
|
-37.97
|
|||||
|
Minority Interest
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Consolidated Profit
|
--
|
--
|
-131.76
|
-55.36
|
-55.49
|
-37.97
|
Liabilities ($ Mln) |
TTM | Dec-25 | Dec-21 | Dec-20 | Dec-19 | Dec-18 | Dec-17 | Dec-16 | Dec-15 | Dec-14 | Dec-13 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Shareholder's Funds
|
268.28
|
399.79
|
286.12
|
385.61
|
66.00
|
14.74
|
|||||
|
Minority Interest
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Non-Current Liabilities
|
14.49
|
15.99
|
76.52
|
81.73
|
84.00
|
104.18
|
|||||
|
Current Liabilities
|
139.87
|
0.13
|
63.02
|
51.56
|
59.08
|
64.40
|
|||||
|
Total Liabilities
|
562.50
|
415.91
|
425.65
|
518.90
|
209.08
|
183.31
|
Assets ($ Mln) |
TTM | Dec-25 | Dec-21 | Dec-20 | Dec-19 | Dec-18 | Dec-17 | Dec-16 | Dec-15 | Dec-14 | Dec-13 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Non-Current Assets
|
421.02
|
414.85
|
156.48
|
77.33
|
34.72
|
1.93
|
|||||
|
Current Assets
|
1.61
|
1.06
|
269.18
|
441.57
|
174.36
|
181.38
|
|||||
|
Total Assets
|
562.50
|
415.91
|
425.65
|
518.90
|
209.08
|
183.31
|
|||||
|
Total Debt*
|
--
|
--
|
23.64
|
63.92
|
21.29
|
168.59
|
|||||
|
Net Current Assets
|
-138.25
|
0.93
|
206.16
|
390.01
|
115.28
|
116.99
|
Cashflow ($ Mln) |
TTM | Dec-25 | Dec-21 | Dec-20 | Dec-19 | Dec-18 | Dec-17 | Dec-16 | Dec-15 | Dec-14 | Dec-13 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Cash From Operating Activities
|
--
|
-0.63
|
-75.62
|
-81.14
|
-70.12
|
16.44
|
|||||
|
Cash Flow from Investing Activities
|
--
|
-414.00
|
92.22
|
-282.36
|
-12.53
|
-53.07
|
|||||
|
Cash from Financing Activities
|
--
|
415.37
|
1.08
|
356.62
|
94.82
|
24.70
|
|||||
|
Net Cash Inflow / Outflow
|
--
|
--
|
17.68
|
-6.88
|
12.17
|
-11.93
|
Financials Ratios |
TTM | Dec-25 | Dec-21 | Dec-20 | Dec-19 | Dec-18 | Dec-17 | Dec-16 | Dec-15 | Dec-14 | Dec-13 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Adjusted EPS ($)
|
-2.41
|
0.01
|
-1.88
|
-0.84
|
-0.97
|
-0.76
|
|||||
|
Cash EPS ($)
|
--
|
0.01
|
-1.84
|
-0.83
|
-0.94
|
-0.75
|
|||||
|
Adjusted Book Value ($)
|
--
|
7.18
|
4.09
|
5.84
|
1.16
|
0.29
|
|||||
|
Dividend per Share ($)
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Cash Flow per Share ($)
|
--
|
-0.01
|
-1.08
|
-1.23
|
-1.23
|
0.33
|
|||||
|
Free Cash Flow per Share ($)
|
--
|
-0.01
|
-1.35
|
-1.46
|
-1.24
|
0.31
|
Profitability Ratios |
TTM | Dec-25 | Dec-21 | Dec-20 | Dec-19 | Dec-18 | Dec-17 | Dec-16 | Dec-15 | Dec-14 | Dec-13 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
ROCE (%)
|
--
|
--
|
-34.71
|
-20.62
|
-41.01
|
-21.42
|
|||||
|
ROE (%)
|
-40.17
|
--
|
-39.23
|
-24.51
|
-137.45
|
-80.77
|
|||||
|
ROA (%)
|
-47.70
|
--
|
-27.90
|
-15.21
|
-28.28
|
-20.38
|
|||||
|
EBIT Margin (%)
|
--
|
--
|
-417.24
|
-81.23
|
-148.36
|
-85.70
|
|||||
|
Net Margin (%)
|
--
|
--
|
-398.26
|
-82.19
|
-135.62
|
-81.82
|
|||||
|
Cash Profit Margin (%)
|
--
|
--
|
--
|
--
|
--
|
--
|
Growth Ratios |
TTM | Dec-25 | Dec-21 | Dec-20 | Dec-19 | Dec-18 | Dec-17 | Dec-16 | Dec-15 | Dec-14 | Dec-13 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Revenue Growth (%)
|
--
|
--
|
-0.50
|
0.80
|
-0.16
|
-0.48
|
|||||
|
EBIT Growth (%)
|
--
|
--
|
-155.06
|
1.18
|
-45.17
|
-305.69
|
|||||
|
Net Profit Growth (%)
|
--
|
--
|
-138.01
|
0.24
|
-46.15
|
-312.59
|
|||||
|
EPS Growth (%)
|
--
|
--
|
-1.24
|
0.14
|
-0.28
|
-3.13
|
|||||
|
Book Value Growth (%)
|
7,895,814.75
|
--
|
--
|
--
|
--
|
--
|
Valuation Ratios |
TTM | Dec-25 | Dec-21 | Dec-20 | Dec-19 | Dec-18 | Dec-17 | Dec-16 | Dec-15 | Dec-14 | Dec-13 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Price / Earnings
|
--
|
--
|
-19.34
|
-73.83
|
-40.63
|
-14.37
|
|||||
|
Price / Book Value
|
--
|
--
|
8.91
|
10.60
|
34.16
|
37.01
|
|||||
|
Dividend Yield (%)
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
EV/EBITDA
|
--
|
--
|
-17.58
|
-71.54
|
-40.68
|
-14.82
|
|||||
|
Close Price ($)
|
17.45
|
--
|
36.41
|
61.92
|
39.55
|
10.91
|
|||||
|
High Price ($)
|
17.50
|
--
|
70.29
|
65.43
|
39.75
|
15.08
|
|||||
|
Low Price ($)
|
10.14
|
--
|
9.53
|
30.72
|
6.16
|
5.72
|
|||||
|
Market Cap ($ Cr)
|
593.76
|
--
|
--
|
--
|
--
|
--
|
Solvency Ratios |
TTM | Dec-25 | Dec-21 | Dec-20 | Dec-19 | Dec-18 | Dec-17 | Dec-16 | Dec-15 | Dec-14 | Dec-13 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Debt to Equity
|
--
|
--
|
0.08
|
0.17
|
0.32
|
11.44
|
|||||
|
Short term debt to equity ratio
|
--
|
--
|
0.07
|
0.02
|
0.02
|
--
|
|||||
|
Current Ratio
|
0.01
|
8.13
|
4.27
|
8.56
|
2.95
|
2.82
|
|||||
|
Quick Ratio
|
0.01
|
--
|
4.26
|
--
|
--
|
--
|
|||||
|
Interest Coverage
|
--
|
--
|
-49.89
|
-19.94
|
-24.82
|
-30.02
|
Operating Efficiency Ratios |
TTM | Dec-25 | Dec-21 | Dec-20 | Dec-19 | Dec-18 | Dec-17 | Dec-16 | Dec-15 | Dec-14 | Dec-13 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Debtors to sales (%)
|
--
|
--
|
1.28
|
0.26
|
0.49
|
4.80
|
|||||
|
Asset Turnover
|
--
|
--
|
0.07
|
0.18
|
0.18
|
0.23
|
|||||
|
Receivable days
|
--
|
--
|
3.29
|
0.97
|
11.35
|
226.38
|
|||||
|
Inventory Days
|
--
|
--
|
1,029.23
|
--
|
--
|
--
|
|||||
|
Payable days
|
--
|
--
|
11,865.18
|
--
|
6.49
|
6.89
|
|||||
|
Cash Conversion Cycle
|
--
|
--
|
-10,832.66
|
--
|
--
|
219.50
|