Market cap
$284 Mln
Revenue (TTM)
$0 Mln
P/E Ratio
--
P/B Ratio
1.2
Div. Yield
0 %
Income Statement ($ 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
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Gross Profit
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Operating Expenses
|
29.24
|
23.23
|
13.06
|
9.04
|
7.79
|
7.88
|
|||||
|
Operating Profit (EBIT)
|
-29.24
|
-23.23
|
-13.06
|
-9.04
|
-7.79
|
-7.88
|
|||||
|
Other Income
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Profit before Tax
|
-23.39
|
-19.58
|
-11.79
|
-7.91
|
-7.50
|
-7.84
|
|||||
|
Provision for Tax
|
--
|
--
|
--
|
-0.01
|
-0.29
|
0.09
|
|||||
|
Profit after Tax (Net Income)
|
-23.39
|
-19.58
|
-11.79
|
-7.91
|
-7.21
|
-7.84
|
|||||
|
Minority Interest
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Consolidated Profit
|
--
|
--
|
--
|
--
|
-7.50
|
-12.04
|
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
|
238.58
|
202.99
|
40.53
|
28.91
|
29.12
|
24.79
|
|||||
|
Minority Interest
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Non-Current Liabilities
|
--
|
--
|
--
|
--
|
--
|
0.10
|
|||||
|
Current Liabilities
|
2.05
|
0.85
|
0.42
|
0.49
|
0.35
|
0.17
|
|||||
|
Total Liabilities
|
242.67
|
203.83
|
40.95
|
29.40
|
29.47
|
24.96
|
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
|
2.13
|
1.26
|
0.64
|
0.59
|
0.45
|
0.10
|
|||||
|
Current Assets
|
238.49
|
202.58
|
40.32
|
28.81
|
29.02
|
24.86
|
|||||
|
Total Assets
|
242.67
|
203.83
|
40.95
|
29.40
|
29.47
|
24.96
|
|||||
|
Total Debt*
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Net Current Assets
|
236.45
|
201.73
|
39.89
|
28.32
|
28.66
|
24.69
|
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
|
--
|
-14.28
|
-9.49
|
-6.48
|
-6.76
|
-11.04
|
|||||
|
Cash Flow from Investing Activities
|
--
|
-0.01
|
--
|
0.00
|
-0.01
|
-0.02
|
|||||
|
Cash from Financing Activities
|
--
|
176.16
|
20.89
|
6.18
|
10.92
|
14.27
|
|||||
|
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 ($)
|
-0.78
|
-0.59
|
-0.81
|
-0.62
|
-0.63
|
-0.96
|
|||||
|
Cash EPS ($)
|
--
|
-0.59
|
-0.81
|
-0.62
|
-0.63
|
-0.96
|
|||||
|
Adjusted Book Value ($)
|
--
|
6.08
|
2.80
|
2.28
|
2.54
|
3.02
|
|||||
|
Dividend per Share ($)
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Cash Flow per Share ($)
|
--
|
-0.43
|
-0.66
|
-0.51
|
-0.59
|
-1.35
|
|||||
|
Free Cash Flow per Share ($)
|
--
|
-0.43
|
-0.66
|
-0.51
|
-0.59
|
-1.35
|
Profitability Ratios |
TTM | Dec-25 | Dec-24 | Dec-23 | Dec-22 | Dec-21 | Dec-20 | Dec-19 | Dec-18 | Dec-17 | Dec-16 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
ROCE (%)
|
--
|
-16.08
|
-33.95
|
-27.26
|
-26.74
|
-37.31
|
|||||
|
ROE (%)
|
-10.59
|
-16.08
|
-33.95
|
-27.26
|
-26.74
|
-37.31
|
|||||
|
ROA (%)
|
-13.64
|
-16.00
|
-33.51
|
-26.87
|
-26.49
|
-33.52
|
|||||
|
EBIT Margin (%)
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Net Margin (%)
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
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 (%)
|
75.57
|
--
|
22.96
|
-117.67
|
2.62
|
44.53
|
|||||
|
Net Profit Growth (%)
|
-57.13
|
-66.12
|
-49.04
|
-9.71
|
8.00
|
45.65
|
|||||
|
EPS Growth (%)
|
9.91
|
0.28
|
-0.31
|
0.01
|
0.34
|
0.73
|
|||||
|
Book Value Growth (%)
|
70.21
|
--
|
--
|
--
|
--
|
--
|
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
|
--
|
-21.57
|
-5.81
|
-5.15
|
-6.19
|
-6.93
|
|||||
|
Price / Book Value
|
1.17
|
2.08
|
1.69
|
1.41
|
1.53
|
2.19
|
|||||
|
Dividend Yield (%)
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
EV/EBITDA
|
-2.38
|
-11.26
|
0.97
|
-1.54
|
0.54
|
-3.69
|
|||||
|
Close Price ($)
|
8.79
|
12.64
|
4.73
|
3.21
|
3.89
|
6.63
|
|||||
|
High Price ($)
|
31.34
|
31.34
|
14.20
|
6.70
|
12.56
|
14.60
|
|||||
|
Low Price ($)
|
8.42
|
4.81
|
2.21
|
3.06
|
3.62
|
3.75
|
|||||
|
Market Cap ($ Cr)
|
283.93
|
--
|
--
|
--
|
--
|
--
|
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
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Short term debt to equity ratio
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Current Ratio
|
116.56
|
239.04
|
94.95
|
59.23
|
82.82
|
144.94
|
|||||
|
Quick Ratio
|
116.56
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Interest Coverage
|
--
|
--
|
--
|
--
|
-26.91
|
-984.02
|
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
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Payable days
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Cash Conversion Cycle
|
--
|
--
|
--
|
--
|
--
|
--
|