Market cap
$75 Mln
Revenue (TTM)
$286 Mln
P/E Ratio
--
P/B Ratio
1
Div. Yield
0 %
Income Statement ($ Mln) |
TTM | Dec-25 | Dec-24 | Dec-23 | Dec-22 | Dec-21 | Dec-20 | Dec-19 | Dec-18 | Dec-17 | Dec-16 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Operating Revenue
|
286.14
|
300.00
|
108.74
|
87.62
|
66.48
|
68.82
|
|||||
|
Cost of Revenue
|
137.91
|
170.79
|
69.24
|
69.83
|
46.65
|
40.12
|
|||||
|
Gross Profit
|
148.24
|
129.21
|
39.50
|
17.79
|
19.83
|
28.69
|
|||||
|
Operating Expenses
|
195.45
|
156.14
|
108.01
|
70.15
|
40.99
|
36.02
|
|||||
|
Operating Profit (EBIT)
|
-47.21
|
-26.93
|
-68.51
|
-52.36
|
-21.16
|
-7.33
|
|||||
|
Other Income
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Profit before Tax
|
-5.38
|
-42.68
|
-54.44
|
-96.22
|
-28.00
|
-9.28
|
|||||
|
Provision for Tax
|
-0.61
|
1.58
|
2.01
|
-0.02
|
0.03
|
0.00
|
|||||
|
Profit after Tax (Net Income)
|
-5.88
|
-45.35
|
-56.45
|
-269.56
|
-29.48
|
-9.28
|
|||||
|
Minority Interest
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Consolidated Profit
|
--
|
--
|
--
|
--
|
--
|
--
|
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
|
-26.27
|
-90.14
|
-97.54
|
-76.81
|
105.28
|
-52.79
|
|||||
|
Minority Interest
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Non-Current Liabilities
|
137.29
|
176.69
|
162.56
|
14.95
|
62.79
|
36.19
|
|||||
|
Current Liabilities
|
139.19
|
154.64
|
79.44
|
109.18
|
60.11
|
43.00
|
|||||
|
Total Liabilities
|
389.40
|
241.19
|
144.47
|
47.32
|
228.18
|
26.40
|
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
|
136.38
|
128.34
|
48.86
|
9.57
|
172.93
|
2.73
|
|||||
|
Current Assets
|
113.83
|
112.85
|
95.60
|
37.75
|
55.26
|
23.68
|
|||||
|
Total Assets
|
364.04
|
241.19
|
144.47
|
47.32
|
228.18
|
26.40
|
|||||
|
Total Debt*
|
132.01
|
188.42
|
153.06
|
63.21
|
66.78
|
25.50
|
|||||
|
Net Current Assets
|
--
|
-41.79
|
16.16
|
-71.43
|
-4.86
|
-19.33
|
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
|
--
|
-15.33
|
-54.66
|
-58.61
|
-31.51
|
-11.00
|
|||||
|
Cash Flow from Investing Activities
|
--
|
-19.34
|
-54.66
|
6.17
|
3.34
|
-1.06
|
|||||
|
Cash from Financing Activities
|
--
|
30.91
|
120.10
|
50.43
|
31.19
|
16.90
|
|||||
|
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 ($)
|
-0.01
|
-0.05
|
-0.75
|
-1.54
|
-0.17
|
-0.05
|
|||||
|
Cash EPS ($)
|
--
|
-0.04
|
-0.71
|
-1.53
|
-0.17
|
-0.05
|
|||||
|
Adjusted Book Value ($)
|
--
|
--
|
--
|
--
|
0.60
|
--
|
|||||
|
Dividend per Share ($)
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Cash Flow per Share ($)
|
--
|
-0.02
|
-0.73
|
-0.33
|
-0.18
|
-0.06
|
|||||
|
Free Cash Flow per Share ($)
|
--
|
-0.02
|
-0.74
|
-0.35
|
-0.19
|
-0.07
|
Profitability Ratios |
TTM | Dec-25 | Dec-24 | Dec-23 | Dec-22 | Dec-21 | Dec-20 | Dec-19 | Dec-18 | Dec-17 | Dec-16 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
ROCE (%)
|
--
|
-58.98
|
-269.36
|
-340.22
|
-40.72
|
-1.74
|
|||||
|
ROE (%)
|
--
|
48.33
|
64.76
|
-1,893.74
|
-112.31
|
-5.28
|
|||||
|
ROA (%)
|
-1.87
|
-23.52
|
-58.87
|
-195.68
|
-23.16
|
-1.11
|
|||||
|
EBIT Margin (%)
|
1.35
|
-5.86
|
-35.15
|
-93.80
|
-34.61
|
-10.99
|
|||||
|
Net Margin (%)
|
-2.05
|
-15.12
|
-51.91
|
-307.65
|
-44.34
|
-13.49
|
|||||
|
Cash Profit Margin (%)
|
--
|
--
|
--
|
--
|
--
|
--
|
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 (%)
|
19.15
|
1.76
|
0.24
|
0.32
|
-0.03
|
1.34
|
|||||
|
EBIT Growth (%)
|
-80.24
|
54.00
|
53.49
|
-257.17
|
-204.12
|
-46.74
|
|||||
|
Net Profit Growth (%)
|
87.91
|
19.66
|
79.06
|
-814.46
|
-217.61
|
-63.34
|
|||||
|
EPS Growth (%)
|
-101.50
|
0.93
|
0.51
|
-8.09
|
-2.20
|
-0.86
|
|||||
|
Book Value Growth (%)
|
85.98
|
--
|
--
|
--
|
--
|
--
|
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
|
--
|
-29.39
|
--
|
-3.14
|
-106.57
|
-395.33
|
|||||
|
Price / Book Value
|
1.02
|
-14.79
|
--
|
-11.03
|
29.84
|
-69.50
|
|||||
|
Dividend Yield (%)
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
EV/EBITDA
|
6.74
|
-178.81
|
--
|
-9.54
|
-143.27
|
-451.21
|
|||||
|
Close Price ($)
|
0.69
|
1.57
|
--
|
4.83
|
18.03
|
20.87
|
|||||
|
High Price ($)
|
2.27
|
2.27
|
--
|
19.32
|
28.42
|
57.52
|
|||||
|
Low Price ($)
|
0.59
|
1.19
|
--
|
3.62
|
12.78
|
19.34
|
|||||
|
Market Cap ($ Cr)
|
75.21
|
--
|
--
|
--
|
--
|
--
|
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
|
--
|
-2.09
|
-1.57
|
-0.82
|
0.63
|
-0.48
|
|||||
|
Short term debt to equity ratio
|
-0.43
|
-0.32
|
-0.05
|
-0.81
|
0.20
|
-0.47
|
|||||
|
Current Ratio
|
0.82
|
0.73
|
1.20
|
0.35
|
0.92
|
0.55
|
|||||
|
Quick Ratio
|
0.79
|
0.70
|
0.93
|
0.32
|
0.70
|
0.45
|
|||||
|
Interest Coverage
|
0.79
|
-0.70
|
-2.36
|
-5.86
|
-4.61
|
-4.42
|
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 (%)
|
24.09
|
27.32
|
47.74
|
30.00
|
41.70
|
13.13
|
|||||
|
Asset Turnover
|
0.91
|
1.56
|
1.13
|
0.64
|
0.52
|
0.08
|
|||||
|
Receivable days
|
--
|
81.48
|
131.31
|
112.55
|
100.97
|
646.13
|
|||||
|
Inventory Days
|
--
|
28.32
|
66.38
|
42.15
|
68.39
|
978.56
|
|||||
|
Payable days
|
--
|
36.59
|
55.66
|
72.17
|
76.99
|
779.49
|
|||||
|
Cash Conversion Cycle
|
--
|
73.21
|
142.04
|
82.53
|
92.38
|
845.20
|