Market cap
$1,103 Mln
Revenue (TTM)
$0 Mln
P/E Ratio
--
P/B Ratio
7.7
Div. Yield
0 %
Income Statement ($ Mln) |
TTM | Dec-25 | Dec-24 | Dec-23 | Dec-22 | Dec-21 | Dec-20 | Dec-19 | Dec-18 | Dec-17 | Dec-16 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Operating Revenue
|
--
|
--
|
--
|
--
|
--
|
0.00
|
|||||
|
Cost of Revenue
|
20.70
|
0.25
|
78.03
|
44.26
|
27.88
|
28.99
|
|||||
|
Gross Profit
|
-20.70
|
-0.25
|
-78.03
|
-44.26
|
-27.88
|
-28.99
|
|||||
|
Operating Expenses
|
122.94
|
123.30
|
25.17
|
15.75
|
10.96
|
12.49
|
|||||
|
Operating Profit (EBIT)
|
-143.64
|
-123.55
|
-103.20
|
-60.01
|
-38.84
|
-41.48
|
|||||
|
Other Income
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Profit before Tax
|
-139.31
|
-118.84
|
-95.88
|
-54.70
|
-38.15
|
-43.01
|
|||||
|
Provision for Tax
|
--
|
--
|
--
|
0.80
|
0.80
|
2.28
|
|||||
|
Profit after Tax (Net Income)
|
-139.31
|
-118.84
|
-95.88
|
-54.70
|
-38.15
|
-43.01
|
|||||
|
Minority Interest
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Consolidated Profit
|
--
|
--
|
--
|
--
|
--
|
-43.01
|
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
|
143.66
|
203.13
|
171.45
|
140.37
|
107.78
|
144.50
|
|||||
|
Minority Interest
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Non-Current Liabilities
|
30.88
|
29.91
|
26.71
|
26.60
|
26.13
|
17.44
|
|||||
|
Current Liabilities
|
17.60
|
20.40
|
14.72
|
10.60
|
5.87
|
14.66
|
|||||
|
Total Liabilities
|
209.74
|
253.44
|
212.88
|
177.56
|
139.78
|
176.60
|
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
|
13.82
|
11.82
|
10.74
|
11.62
|
10.82
|
11.60
|
|||||
|
Current Assets
|
178.32
|
241.62
|
202.14
|
165.95
|
128.95
|
165.00
|
|||||
|
Total Assets
|
209.74
|
253.44
|
212.88
|
177.56
|
139.78
|
176.60
|
|||||
|
Total Debt*
|
30.11
|
29.91
|
26.74
|
26.49
|
26.14
|
25.79
|
|||||
|
Net Current Assets
|
160.72
|
221.22
|
187.41
|
155.35
|
123.09
|
150.34
|
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
|
--
|
-101.04
|
-89.09
|
-51.06
|
-34.55
|
-40.08
|
|||||
|
Cash Flow from Investing Activities
|
--
|
-18.44
|
-39.94
|
-57.12
|
52.65
|
-69.46
|
|||||
|
Cash from Financing Activities
|
--
|
137.81
|
117.58
|
82.78
|
0.09
|
120.81
|
|||||
|
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 ($)
|
-0.59
|
-0.53
|
-0.48
|
-0.30
|
-0.25
|
-0.28
|
|||||
|
Cash EPS ($)
|
--
|
-0.53
|
-0.48
|
-0.30
|
-0.25
|
-0.28
|
|||||
|
Adjusted Book Value ($)
|
--
|
0.91
|
0.87
|
0.78
|
0.71
|
0.95
|
|||||
|
Dividend per Share ($)
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Cash Flow per Share ($)
|
--
|
-0.45
|
-0.45
|
-0.28
|
-0.23
|
-0.26
|
|||||
|
Free Cash Flow per Share ($)
|
--
|
-0.45
|
-0.45
|
-0.29
|
-0.23
|
-0.26
|
Profitability Ratios |
TTM | Dec-25 | Dec-24 | Dec-23 | Dec-22 | Dec-21 | Dec-20 | Dec-19 | Dec-18 | Dec-17 | Dec-16 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
ROCE (%)
|
--
|
-55.12
|
-52.53
|
-36.37
|
-25.08
|
-33.09
|
|||||
|
ROE (%)
|
-80.34
|
-63.45
|
-61.50
|
-44.08
|
-30.24
|
-41.19
|
|||||
|
ROA (%)
|
-71.97
|
-50.97
|
-49.11
|
-34.47
|
-24.12
|
-31.36
|
|||||
|
EBIT Margin (%)
|
--
|
--
|
--
|
--
|
--
|
-4,063,300.00
|
|||||
|
Net Margin (%)
|
--
|
--
|
--
|
--
|
--
|
-4,301,400.00
|
|||||
|
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 (%)
|
--
|
--
|
--
|
--
|
-1.00
|
-1.00
|
|||||
|
EBIT Growth (%)
|
-25.12
|
-16.05
|
-72.94
|
-55.64
|
6.37
|
11.87
|
|||||
|
Net Profit Growth (%)
|
-26.26
|
-23.94
|
-75.29
|
-43.38
|
11.31
|
13.30
|
|||||
|
EPS Growth (%)
|
-11.94
|
-0.10
|
-0.59
|
-0.22
|
0.11
|
0.66
|
|||||
|
Book Value Growth (%)
|
1.77
|
--
|
--
|
--
|
--
|
--
|
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
|
--
|
-11.28
|
-6.35
|
-15.45
|
-6.21
|
-4.40
|
|||||
|
Price / Book Value
|
7.65
|
6.60
|
3.55
|
6.02
|
2.20
|
1.31
|
|||||
|
Dividend Yield (%)
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
EV/EBITDA
|
-4.76
|
-9.57
|
-4.29
|
-12.00
|
-3.61
|
-1.33
|
|||||
|
Close Price ($)
|
6.16
|
6.03
|
3.07
|
4.70
|
1.55
|
1.24
|
|||||
|
High Price ($)
|
7.01
|
7.01
|
5.70
|
4.97
|
1.91
|
3.58
|
|||||
|
Low Price ($)
|
1.98
|
1.89
|
2.82
|
1.49
|
1.02
|
1.03
|
|||||
|
Market Cap ($ Cr)
|
1,103.32
|
--
|
--
|
--
|
--
|
--
|
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
|
0.21
|
0.15
|
0.16
|
0.19
|
0.24
|
0.18
|
|||||
|
Short term debt to equity ratio
|
--
|
0.00
|
0.00
|
0.00
|
0.00
|
0.06
|
|||||
|
Current Ratio
|
10.13
|
11.85
|
13.73
|
15.66
|
21.98
|
11.26
|
|||||
|
Quick Ratio
|
10.13
|
--
|
--
|
15.66
|
21.63
|
11.33
|
|||||
|
Interest Coverage
|
--
|
--
|
--
|
--
|
-432.31
|
-17.81
|
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 (%)
|
--
|
--
|
--
|
--
|
--
|
114,400.00
|
|||||
|
Asset Turnover
|
--
|
--
|
--
|
--
|
--
|
0.00
|
|||||
|
Receivable days
|
--
|
--
|
--
|
--
|
--
|
518,472.38
|
|||||
|
Inventory Days
|
--
|
--
|
0.00
|
8.47
|
5.95
|
-17.88
|
|||||
|
Payable days
|
--
|
7,679.19
|
18.84
|
19.96
|
18.19
|
25.44
|
|||||
|
Cash Conversion Cycle
|
--
|
--
|
--
|
--
|
--
|
518,429.05
|