Market cap
$726 Mln
Revenue (TTM)
$0 Mln
P/E Ratio
--
P/B Ratio
64
Div. Yield
0 %
Income Statement ($ Mln) |
TTM | Dec-25 | Dec-24 | Dec-23 | Dec-22 | Dec-21 | Dec-20 | Dec-19 | Dec-18 | Dec-17 | Dec-16 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Operating Revenue
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Cost of Revenue
|
0.17
|
0.23
|
0.23
|
0.23
|
0.24
|
0.25
|
|||||
|
Gross Profit
|
-0.17
|
-0.23
|
-0.23
|
-0.23
|
-0.24
|
-0.25
|
|||||
|
Operating Expenses
|
58.17
|
54.65
|
38.84
|
27.25
|
40.80
|
33.09
|
|||||
|
Operating Profit (EBIT)
|
-58.28
|
-54.88
|
-39.07
|
-27.25
|
-40.80
|
-33.09
|
|||||
|
Other Income
|
--
|
--
|
--
|
--
|
0.24
|
--
|
|||||
|
Profit before Tax
|
-114.04
|
-54.65
|
-39.83
|
-29.82
|
-42.35
|
-33.15
|
|||||
|
Provision for Tax
|
--
|
--
|
-39.83
|
--
|
-0.48
|
-0.25
|
|||||
|
Profit after Tax (Net Income)
|
-114.04
|
-54.65
|
-39.83
|
-29.82
|
-41.88
|
-32.90
|
|||||
|
Minority Interest
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Consolidated Profit
|
--
|
--
|
--
|
--
|
-42.35
|
-33.15
|
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
|
-14.68
|
21.52
|
20.90
|
-1.45
|
8.30
|
28.04
|
|||||
|
Minority Interest
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Non-Current Liabilities
|
7.46
|
11.19
|
11.05
|
0.01
|
0.07
|
14.92
|
|||||
|
Current Liabilities
|
197.66
|
9.08
|
6.68
|
20.81
|
21.60
|
4.55
|
|||||
|
Total Liabilities
|
388.10
|
41.79
|
38.63
|
19.37
|
29.97
|
47.52
|
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
|
2.15
|
1.90
|
2.17
|
2.39
|
2.64
|
2.92
|
|||||
|
Current Assets
|
188.29
|
39.89
|
36.47
|
16.98
|
27.33
|
44.59
|
|||||
|
Total Assets
|
388.10
|
41.79
|
38.63
|
19.37
|
29.97
|
47.52
|
|||||
|
Total Debt*
|
14.95
|
14.96
|
9.96
|
16.73
|
16.20
|
14.99
|
|||||
|
Net Current Assets
|
-9.36
|
30.81
|
29.79
|
-3.83
|
5.73
|
40.04
|
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
|
--
|
-49.47
|
-29.77
|
-24.48
|
-37.57
|
-29.44
|
|||||
|
Cash Flow from Investing Activities
|
--
|
6.11
|
-21.58
|
-0.02
|
--
|
-0.02
|
|||||
|
Cash from Financing Activities
|
--
|
51.53
|
48.53
|
15.28
|
19.32
|
36.61
|
|||||
|
Net Cash Inflow / Outflow
|
--
|
--
|
--
|
--
|
-18.25
|
--
|
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 ($)
|
-1.55
|
-1.03
|
-1.15
|
-1.41
|
-3.09
|
-3.48
|
|||||
|
Cash EPS ($)
|
-1.61
|
-1.02
|
-1.15
|
-1.40
|
-3.08
|
-3.45
|
|||||
|
Adjusted Book Value ($)
|
-0.14
|
0.40
|
0.61
|
--
|
0.61
|
2.97
|
|||||
|
Dividend per Share ($)
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Cash Flow per Share ($)
|
--
|
-0.93
|
-0.86
|
-1.16
|
-2.78
|
-3.11
|
|||||
|
Free Cash Flow per Share ($)
|
--
|
-0.93
|
-0.86
|
-1.16
|
-2.78
|
-3.11
|
Profitability Ratios |
TTM | Dec-25 | Dec-24 | Dec-23 | Dec-22 | Dec-21 | Dec-20 | Dec-19 | Dec-18 | Dec-17 | Dec-16 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
ROCE (%)
|
--
|
-162.33
|
-172.64
|
-149.88
|
-124.01
|
-81.75
|
|||||
|
ROE (%)
|
--
|
-257.67
|
-409.51
|
-869.88
|
-230.43
|
-100.73
|
|||||
|
ROA (%)
|
-50.06
|
-135.90
|
-137.33
|
-120.85
|
-108.08
|
-74.94
|
|||||
|
EBIT Margin (%)
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Net Margin (%)
|
--
|
--
|
--
|
--
|
-17,520.92
|
--
|
|||||
|
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 (%)
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
EBIT Growth (%)
|
-128.48
|
-42.98
|
-39.63
|
33.92
|
-23.29
|
-124.67
|
|||||
|
Net Profit Growth (%)
|
-126.19
|
-37.21
|
-33.58
|
28.80
|
-27.27
|
-124.42
|
|||||
|
EPS Growth (%)
|
-6.13
|
0.11
|
0.18
|
0.54
|
0.11
|
-0.46
|
|||||
|
Book Value Growth (%)
|
-113.06
|
--
|
--
|
--
|
--
|
--
|
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
|
--
|
-4.85
|
-3.05
|
-2.92
|
-0.79
|
-2.24
|
|||||
|
Price / Book Value
|
64.03
|
12.31
|
5.81
|
-60.22
|
3.99
|
2.62
|
|||||
|
Dividend Yield (%)
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
EV/EBITDA
|
-2.42
|
-4.54
|
-2.59
|
-3.31
|
-0.61
|
-1.39
|
|||||
|
Close Price ($)
|
6.53
|
4.97
|
3.52
|
4.12
|
2.45
|
7.78
|
|||||
|
High Price ($)
|
6.55
|
5.78
|
5.59
|
10.30
|
8.61
|
16.10
|
|||||
|
Low Price ($)
|
2.02
|
1.84
|
3.42
|
2.43
|
2.00
|
6.55
|
|||||
|
Market Cap ($ Cr)
|
726.49
|
--
|
--
|
--
|
--
|
--
|
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
|
-0.51
|
0.70
|
0.48
|
-11.55
|
1.95
|
0.53
|
|||||
|
Short term debt to equity ratio
|
-0.51
|
0.17
|
0.00
|
-11.55
|
1.94
|
0.00
|
|||||
|
Current Ratio
|
0.95
|
4.39
|
5.46
|
0.82
|
1.27
|
9.80
|
|||||
|
Quick Ratio
|
0.95
|
--
|
--
|
--
|
1.38
|
--
|
|||||
|
Interest Coverage
|
-113.73
|
-65.73
|
-17.27
|
-9.45
|
-22.81
|
-1,946.71
|
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 (%)
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Asset Turnover
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Receivable days
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Inventory Days
|
--
|
--
|
--
|
-3,993.72
|
-3,858.34
|
--
|
|||||
|
Payable days
|
--
|
2,256.38
|
2,047.95
|
1,824.65
|
1,935.36
|
856.88
|
|||||
|
Cash Conversion Cycle
|
--
|
--
|
--
|
--
|
--
|
--
|