Market cap
$343 Mln
Revenue (TTM)
$26 Mln
P/E Ratio
--
P/B Ratio
2.7
Div. Yield
0 %
Income Statement ($ Mln) |
TTM | Dec-25 | Dec-24 | Dec-23 | Dec-22 | Dec-21 | Dec-20 | Dec-19 | Dec-18 | Dec-17 | Dec-16 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Operating Revenue
|
25.52
|
5.82
|
--
|
3.50
|
1.41
|
3.00
|
|||||
|
Cost of Revenue
|
11.07
|
1.53
|
2.91
|
1.61
|
0.45
|
38.73
|
|||||
|
Gross Profit
|
14.45
|
4.29
|
-2.91
|
1.90
|
0.96
|
3.00
|
|||||
|
Operating Expenses
|
98.07
|
93.74
|
61.30
|
49.03
|
51.88
|
92.84
|
|||||
|
Operating Profit (EBIT)
|
-83.62
|
-89.45
|
-64.21
|
-47.14
|
-50.92
|
-89.84
|
|||||
|
Other Income
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Profit before Tax
|
-78.30
|
71.28
|
-63.73
|
-54.19
|
-39.70
|
-84.94
|
|||||
|
Provision for Tax
|
-15.41
|
0.10
|
--
|
3.03
|
-7.89
|
3.67
|
|||||
|
Profit after Tax (Net Income)
|
-62.89
|
71.18
|
-63.73
|
-54.19
|
-39.70
|
-84.94
|
|||||
|
Minority Interest
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Consolidated Profit
|
--
|
--
|
--
|
--
|
-43.48
|
-84.94
|
Liabilities ($ Mln) |
TTM | Dec-25 | Dec-24 | Dec-23 | Dec-22 | Dec-21 | Dec-20 | Dec-19 | Dec-18 | Dec-17 | Dec-16 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Shareholder's Funds
|
128.06
|
159.22
|
44.03
|
14.83
|
26.76
|
42.37
|
|||||
|
Minority Interest
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Non-Current Liabilities
|
26.64
|
30.78
|
48.31
|
35.75
|
29.67
|
20.60
|
|||||
|
Current Liabilities
|
24.81
|
29.57
|
16.59
|
13.42
|
7.78
|
16.62
|
|||||
|
Total Liabilities
|
204.31
|
219.57
|
108.93
|
64.00
|
64.21
|
79.59
|
Assets ($ Mln) |
TTM | Dec-25 | Dec-24 | Dec-23 | Dec-22 | Dec-21 | Dec-20 | Dec-19 | Dec-18 | Dec-17 | Dec-16 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Non-Current Assets
|
14.93
|
14.66
|
8.08
|
8.27
|
11.12
|
23.29
|
|||||
|
Current Assets
|
164.58
|
204.91
|
100.85
|
55.74
|
53.10
|
56.29
|
|||||
|
Total Assets
|
204.31
|
219.57
|
108.93
|
64.00
|
64.21
|
79.59
|
|||||
|
Total Debt*
|
19.87
|
24.97
|
23.05
|
5.40
|
7.63
|
9.38
|
|||||
|
Net Current Assets
|
139.77
|
175.34
|
84.27
|
42.32
|
45.32
|
38.78
|
Cashflow ($ Mln) |
TTM | Dec-25 | Dec-24 | Dec-23 | Dec-22 | Dec-21 | Dec-20 | Dec-19 | Dec-18 | Dec-17 | Dec-16 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Cash From Operating Activities
|
--
|
-76.33
|
-56.02
|
-37.01
|
-43.48
|
-65.67
|
|||||
|
Cash Flow from Investing Activities
|
--
|
105.03
|
-39.24
|
0.21
|
-23.96
|
66.06
|
|||||
|
Cash from Financing Activities
|
--
|
26.04
|
104.14
|
37.06
|
43.17
|
24.86
|
|||||
|
Net Cash Inflow / Outflow
|
--
|
--
|
--
|
--
|
--
|
--
|
Financials Ratios |
TTM | Dec-25 | Dec-24 | Dec-23 | Dec-22 | Dec-21 | Dec-20 | Dec-19 | Dec-18 | Dec-17 | Dec-16 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Adjusted EPS ($)
|
-1.06
|
1.08
|
-1.55
|
-2.12
|
-5.56
|
-20.28
|
|||||
|
Cash EPS ($)
|
--
|
1.13
|
-1.48
|
-2.00
|
-4.92
|
-19.50
|
|||||
|
Adjusted Book Value ($)
|
--
|
2.41
|
1.07
|
0.58
|
3.75
|
10.12
|
|||||
|
Dividend per Share ($)
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Cash Flow per Share ($)
|
--
|
-1.15
|
-1.36
|
-1.45
|
-6.09
|
-15.68
|
|||||
|
Free Cash Flow per Share ($)
|
--
|
-1.27
|
-1.42
|
-1.46
|
-6.11
|
-16.67
|
Profitability Ratios |
TTM | Dec-25 | Dec-24 | Dec-23 | Dec-22 | Dec-21 | Dec-20 | Dec-19 | Dec-18 | Dec-17 | Dec-16 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
ROCE (%)
|
--
|
56.66
|
-146.00
|
-198.44
|
-92.17
|
-104.20
|
|||||
|
ROE (%)
|
-43.78
|
70.05
|
-216.57
|
-260.60
|
-114.85
|
-117.22
|
|||||
|
ROA (%)
|
-25.93
|
43.34
|
-73.71
|
-84.53
|
-55.21
|
-73.61
|
|||||
|
EBIT Margin (%)
|
-293.83
|
1,289.05
|
--
|
-1,536.29
|
-2,755.30
|
-2,709.33
|
|||||
|
Net Margin (%)
|
-246.42
|
1,223.08
|
--
|
-1,548.23
|
-2,807.36
|
-2,831.20
|
|||||
|
Cash Profit Margin (%)
|
0.00
|
--
|
--
|
--
|
--
|
--
|
Growth Ratios |
TTM | Dec-25 | Dec-24 | Dec-23 | Dec-22 | Dec-21 | Dec-20 | Dec-19 | Dec-18 | Dec-17 | Dec-16 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Revenue Growth (%)
|
392.47
|
--
|
-1.00
|
1.48
|
-0.53
|
-0.70
|
|||||
|
EBIT Growth (%)
|
-197.52
|
226.03
|
-10.70
|
-38.01
|
52.07
|
-1.45
|
|||||
|
Net Profit Growth (%)
|
-209.86
|
211.69
|
-17.62
|
-36.51
|
53.26
|
-0.83
|
|||||
|
EPS Growth (%)
|
-297.92
|
1.69
|
0.27
|
0.62
|
0.73
|
0.11
|
|||||
|
Book Value Growth (%)
|
-8.55
|
--
|
--
|
--
|
--
|
--
|
Valuation Ratios |
TTM | Dec-25 | Dec-24 | Dec-23 | Dec-22 | Dec-21 | Dec-20 | Dec-19 | Dec-18 | Dec-17 | Dec-16 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Price / Earnings
|
--
|
4.90
|
-3.59
|
-2.36
|
-0.55
|
-0.02
|
|||||
|
Price / Book Value
|
2.67
|
2.19
|
5.19
|
8.64
|
0.82
|
0.03
|
|||||
|
Dividend Yield (%)
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
EV/EBITDA
|
3.82
|
2.32
|
-2.72
|
-1.61
|
0.66
|
0.45
|
|||||
|
Close Price ($)
|
6.18
|
5.27
|
5.57
|
5.01
|
3.08
|
8.43
|
|||||
|
High Price ($)
|
7.54
|
7.54
|
9.01
|
5.40
|
9.63
|
94.75
|
|||||
|
Low Price ($)
|
4.00
|
3.93
|
3.05
|
2.19
|
2.34
|
6.75
|
|||||
|
Market Cap ($ Cr)
|
343.10
|
--
|
--
|
--
|
--
|
--
|
Solvency Ratios |
TTM | Dec-25 | Dec-24 | Dec-23 | Dec-22 | Dec-21 | Dec-20 | Dec-19 | Dec-18 | Dec-17 | Dec-16 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Debt to Equity
|
0.01
|
0.16
|
0.52
|
0.36
|
0.29
|
0.22
|
|||||
|
Short term debt to equity ratio
|
0.11
|
0.08
|
0.15
|
0.07
|
0.07
|
0.04
|
|||||
|
Current Ratio
|
6.63
|
6.93
|
6.08
|
4.15
|
6.83
|
3.39
|
|||||
|
Quick Ratio
|
6.40
|
6.74
|
6.08
|
--
|
6.78
|
3.39
|
|||||
|
Interest Coverage
|
-22.65
|
20.06
|
-14.15
|
-128.64
|
-52.93
|
-22.23
|
Operating Efficiency Ratios |
TTM | Dec-25 | Dec-24 | Dec-23 | Dec-22 | Dec-21 | Dec-20 | Dec-19 | Dec-18 | Dec-17 | Dec-16 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Debtors to sales (%)
|
38.75
|
115.38
|
--
|
69.83
|
13.30
|
100.00
|
|||||
|
Asset Turnover
|
0.11
|
0.04
|
--
|
0.05
|
0.02
|
0.03
|
|||||
|
Receivable days
|
--
|
262.55
|
--
|
137.33
|
411.75
|
182.63
|
|||||
|
Inventory Days
|
--
|
654.80
|
--
|
76.92
|
137.17
|
0.00
|
|||||
|
Payable days
|
--
|
1,350.61
|
332.90
|
417.48
|
2,490.19
|
42.54
|
|||||
|
Cash Conversion Cycle
|
--
|
-433.26
|
--
|
-203.22
|
-1,941.28
|
140.09
|