Market cap
$572 Mln
Revenue (TTM)
$95 Mln
P/E Ratio
1648
P/B Ratio
4.7
Div. Yield
0 %
Income Statement ($ Mln) |
TTM | Dec-25 | Dec-24 | Dec-23 | Dec-22 | Dec-21 | Dec-20 | Dec-19 | Dec-18 | Dec-17 | Dec-16 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Operating Revenue
|
95.42
|
85.23
|
37.21
|
2.07
|
2.72
|
3.56
|
|||||
|
Cost of Revenue
|
12.36
|
11.80
|
6.19
|
0.64
|
0.69
|
0.67
|
|||||
|
Gross Profit
|
83.06
|
73.43
|
31.02
|
1.43
|
2.03
|
2.88
|
|||||
|
Operating Expenses
|
84.88
|
72.77
|
43.43
|
39.61
|
35.89
|
27.42
|
|||||
|
Operating Profit (EBIT)
|
-1.81
|
0.66
|
-12.41
|
-38.18
|
-33.85
|
-24.53
|
|||||
|
Other Income
|
--
|
--
|
--
|
--
|
0.03
|
--
|
|||||
|
Profit before Tax
|
1.29
|
3.51
|
-26.39
|
-47.68
|
-36.51
|
-25.65
|
|||||
|
Provision for Tax
|
0.76
|
0.81
|
--
|
-0.04
|
2.66
|
1.11
|
|||||
|
Profit after Tax (Net Income)
|
0.53
|
2.70
|
-26.39
|
-47.68
|
-36.51
|
-25.65
|
|||||
|
Minority Interest
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Consolidated Profit
|
--
|
--
|
--
|
--
|
-36.51
|
-25.65
|
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
|
121.15
|
111.22
|
68.75
|
15.78
|
-5.86
|
11.95
|
|||||
|
Minority Interest
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Non-Current Liabilities
|
2.59
|
1.46
|
1.70
|
6.39
|
8.99
|
15.22
|
|||||
|
Current Liabilities
|
13.28
|
10.95
|
6.14
|
16.45
|
14.74
|
5.95
|
|||||
|
Total Liabilities
|
150.30
|
123.63
|
76.59
|
38.61
|
17.86
|
33.12
|
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
|
6.48
|
4.10
|
2.83
|
1.46
|
1.71
|
1.97
|
|||||
|
Current Assets
|
130.54
|
119.53
|
73.76
|
37.16
|
16.16
|
31.15
|
|||||
|
Total Assets
|
150.30
|
123.63
|
76.59
|
38.61
|
17.86
|
33.12
|
|||||
|
Total Debt*
|
2.46
|
0.94
|
1.04
|
10.19
|
15.87
|
16.26
|
|||||
|
Net Current Assets
|
117.26
|
108.58
|
67.62
|
20.71
|
1.42
|
25.20
|
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
|
--
|
22.52
|
-18.68
|
-31.25
|
-24.95
|
-22.60
|
|||||
|
Cash Flow from Investing Activities
|
--
|
-26.59
|
-0.98
|
-19.71
|
-0.21
|
-0.14
|
|||||
|
Cash from Financing Activities
|
--
|
15.05
|
39.41
|
51.78
|
10.14
|
20.82
|
|||||
|
Net Cash Inflow / Outflow
|
--
|
--
|
--
|
--
|
-15.02
|
--
|
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 ($)
|
0.01
|
0.07
|
-0.93
|
-2.08
|
-3.70
|
-3.28
|
|||||
|
Cash EPS ($)
|
0.01
|
0.08
|
-0.92
|
-2.07
|
-3.69
|
-3.26
|
|||||
|
Adjusted Book Value ($)
|
3.50
|
2.79
|
2.42
|
0.69
|
--
|
1.53
|
|||||
|
Dividend per Share ($)
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Cash Flow per Share ($)
|
--
|
0.57
|
-0.66
|
-1.36
|
-2.53
|
-2.89
|
|||||
|
Free Cash Flow per Share ($)
|
--
|
0.53
|
-0.68
|
-1.36
|
-2.55
|
-2.91
|
Profitability Ratios |
TTM | Dec-25 | Dec-24 | Dec-23 | Dec-22 | Dec-21 | Dec-20 | Dec-19 | Dec-18 | Dec-17 | Dec-16 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
ROCE (%)
|
--
|
2.97
|
-55.12
|
-265.03
|
-191.03
|
-96.37
|
|||||
|
ROE (%)
|
0.46
|
3.00
|
-62.44
|
-961.44
|
-1,198.36
|
-150.74
|
|||||
|
ROA (%)
|
0.38
|
2.70
|
-45.81
|
-168.85
|
-143.21
|
-75.71
|
|||||
|
EBIT Margin (%)
|
1.35
|
4.12
|
-70.92
|
-2,239.18
|
-1,243.95
|
-688.13
|
|||||
|
Net Margin (%)
|
0.56
|
3.17
|
-70.92
|
-2,308.86
|
-1,328.05
|
-721.49
|
|||||
|
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 (%)
|
35.85
|
1.29
|
17.02
|
-0.24
|
-0.24
|
1.16
|
|||||
|
EBIT Growth (%)
|
-92.28
|
113.30
|
42.94
|
-36.71
|
-38.26
|
-2.01
|
|||||
|
Net Profit Growth (%)
|
-76.16
|
110.23
|
44.66
|
-30.60
|
-42.34
|
-6.18
|
|||||
|
EPS Growth (%)
|
-67.30
|
1.07
|
0.55
|
0.44
|
-0.13
|
0.33
|
|||||
|
Book Value Growth (%)
|
16.85
|
--
|
--
|
--
|
--
|
--
|
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
|
1,648.00
|
149.06
|
-12.98
|
-2.00
|
-0.97
|
-2.36
|
|||||
|
Price / Book Value
|
4.75
|
3.62
|
4.98
|
6.06
|
-6.06
|
5.07
|
|||||
|
Dividend Yield (%)
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
EV/EBITDA
|
294.18
|
80.94
|
-11.10
|
-1.60
|
-1.30
|
-2.22
|
|||||
|
Close Price ($)
|
12.59
|
10.10
|
12.04
|
4.16
|
3.60
|
7.75
|
|||||
|
High Price ($)
|
13.55
|
18.23
|
13.30
|
7.99
|
8.25
|
25.18
|
|||||
|
Low Price ($)
|
8.12
|
8.12
|
3.70
|
2.25
|
2.34
|
7.00
|
|||||
|
Market Cap ($ Cr)
|
571.84
|
--
|
--
|
--
|
--
|
--
|
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
|
0.02
|
0.65
|
-2.71
|
1.36
|
|||||
|
Short term debt to equity ratio
|
0.00
|
0.00
|
0.00
|
0.65
|
-1.37
|
0.09
|
|||||
|
Current Ratio
|
9.83
|
10.92
|
12.01
|
2.26
|
1.10
|
5.23
|
|||||
|
Quick Ratio
|
8.95
|
9.98
|
10.88
|
2.06
|
0.96
|
4.99
|
|||||
|
Interest Coverage
|
2.62
|
--
|
-211.09
|
-32.13
|
-12.60
|
-20.63
|
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 (%)
|
16.71
|
15.18
|
29.73
|
23.39
|
13.46
|
1.24
|
|||||
|
Asset Turnover
|
0.69
|
0.85
|
0.65
|
0.07
|
0.11
|
0.10
|
|||||
|
Receivable days
|
--
|
51.42
|
56.66
|
75.08
|
27.54
|
5.19
|
|||||
|
Inventory Days
|
--
|
266.03
|
302.65
|
1,530.02
|
907.80
|
617.01
|
|||||
|
Payable days
|
--
|
56.02
|
58.23
|
871.42
|
707.07
|
656.47
|
|||||
|
Cash Conversion Cycle
|
--
|
261.43
|
301.08
|
733.68
|
228.27
|
-34.28
|