Market cap
$252 Mln
Revenue (TTM)
$85 Mln
P/E Ratio
--
P/B Ratio
0.5
Div. Yield
0 %
Income Statement ($ Mln) |
TTM | Dec-25 | Dec-24 | Dec-23 | Dec-22 | Dec-21 | Dec-20 | Dec-19 | Dec-18 | Dec-17 | Dec-16 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Operating Revenue
|
84.60
|
85.33
|
174.43
|
106.34
|
97.95
|
130.58
|
|||||
|
Cost of Revenue
|
43.03
|
42.79
|
90.17
|
55.89
|
60.90
|
53.32
|
|||||
|
Gross Profit
|
41.57
|
42.54
|
84.26
|
50.45
|
37.05
|
77.27
|
|||||
|
Operating Expenses
|
121.76
|
135.85
|
259.50
|
127.05
|
153.26
|
144.73
|
|||||
|
Operating Profit (EBIT)
|
-80.20
|
-93.31
|
-175.24
|
-76.60
|
-116.21
|
-67.46
|
|||||
|
Other Income
|
--
|
--
|
--
|
--
|
1.26
|
--
|
|||||
|
Profit before Tax
|
-90.98
|
-96.70
|
-138.31
|
-74.20
|
-192.93
|
-63.66
|
|||||
|
Provision for Tax
|
-37.05
|
-37.88
|
0.57
|
0.45
|
-2.83
|
-4.42
|
|||||
|
Profit after Tax (Net Income)
|
-87.38
|
-74.90
|
-138.89
|
-74.66
|
-190.10
|
-59.24
|
|||||
|
Minority Interest
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Consolidated Profit
|
-15.40
|
-74.90
|
-184.90
|
-74.66
|
-190.10
|
-59.24
|
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
|
539.97
|
424.29
|
471.72
|
-148.05
|
-81.47
|
94.60
|
|||||
|
Minority Interest
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Non-Current Liabilities
|
30.45
|
35.15
|
74.73
|
361.79
|
428.33
|
131.05
|
|||||
|
Current Liabilities
|
56.80
|
108.31
|
65.89
|
109.33
|
43.44
|
49.57
|
|||||
|
Total Liabilities
|
684.02
|
567.75
|
612.34
|
323.07
|
390.31
|
275.21
|
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
|
110.35
|
113.49
|
236.46
|
164.85
|
181.50
|
203.15
|
|||||
|
Current Assets
|
516.87
|
454.26
|
375.88
|
158.22
|
208.82
|
72.07
|
|||||
|
Total Assets
|
684.02
|
567.75
|
612.34
|
323.07
|
390.31
|
275.21
|
|||||
|
Total Debt*
|
28.09
|
30.83
|
33.00
|
98.21
|
102.66
|
111.65
|
|||||
|
Net Current Assets
|
460.07
|
345.96
|
309.99
|
48.89
|
165.37
|
22.50
|
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
|
--
|
-74.35
|
-143.45
|
-43.29
|
-89.37
|
-44.06
|
|||||
|
Cash Flow from Investing Activities
|
--
|
24.77
|
363.17
|
20.24
|
-88.13
|
-11.95
|
|||||
|
Cash from Financing Activities
|
--
|
0.57
|
-102.62
|
-6.81
|
230.76
|
15.96
|
|||||
|
Net Cash Inflow / Outflow
|
--
|
--
|
--
|
--
|
53.26
|
--
|
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 ($)
|
-0.23
|
-0.19
|
-0.37
|
-0.94
|
-2.39
|
-0.77
|
|||||
|
Cash EPS ($)
|
--
|
-0.17
|
-0.33
|
-0.75
|
-2.20
|
-0.57
|
|||||
|
Adjusted Book Value ($)
|
--
|
1.10
|
1.26
|
--
|
--
|
1.23
|
|||||
|
Dividend per Share ($)
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Cash Flow per Share ($)
|
--
|
-0.19
|
-0.38
|
-0.54
|
-1.13
|
-0.57
|
|||||
|
Free Cash Flow per Share ($)
|
--
|
-0.21
|
-0.41
|
-0.58
|
-1.17
|
-0.75
|
Profitability Ratios |
TTM | Dec-25 | Dec-24 | Dec-23 | Dec-22 | Dec-21 | Dec-20 | Dec-19 | Dec-18 | Dec-17 | Dec-16 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
ROCE (%)
|
--
|
-15.61
|
-61.06
|
521.10
|
-167.17
|
-26.89
|
|||||
|
ROE (%)
|
-18.12
|
-16.72
|
-85.82
|
65.05
|
-2,895.85
|
-50.71
|
|||||
|
ROA (%)
|
-13.05
|
-12.69
|
-29.69
|
-20.93
|
-57.13
|
-19.75
|
|||||
|
EBIT Margin (%)
|
-116.87
|
-113.30
|
-77.39
|
-65.49
|
-192.55
|
-51.66
|
|||||
|
Net Margin (%)
|
-103.29
|
-87.77
|
-79.62
|
-70.21
|
-191.63
|
-45.36
|
|||||
|
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 (%)
|
-36.71
|
-0.51
|
0.64
|
0.09
|
-0.25
|
-0.05
|
|||||
|
EBIT Growth (%)
|
-2.96
|
28.39
|
-93.86
|
63.08
|
-179.57
|
-33.51
|
|||||
|
Net Profit Growth (%)
|
27.48
|
46.07
|
-86.03
|
60.73
|
-220.91
|
-11.73
|
|||||
|
EPS Growth (%)
|
29.58
|
0.48
|
0.60
|
0.61
|
-2.10
|
-0.08
|
|||||
|
Book Value Growth (%)
|
23.81
|
--
|
--
|
--
|
--
|
--
|
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
|
--
|
-6.58
|
-4.72
|
-2.36
|
-0.49
|
-5.07
|
|||||
|
Price / Book Value
|
0.47
|
1.16
|
1.39
|
-1.19
|
-1.14
|
3.18
|
|||||
|
Dividend Yield (%)
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
EV/EBITDA
|
-19.22
|
-3.75
|
-3.35
|
-2.93
|
-0.17
|
-8.67
|
|||||
|
Close Price ($)
|
0.82
|
1.28
|
1.75
|
2.21
|
1.17
|
3.92
|
|||||
|
High Price ($)
|
1.72
|
2.14
|
3.04
|
3.16
|
4.23
|
7.51
|
|||||
|
Low Price ($)
|
0.70
|
0.92
|
1.21
|
1.14
|
0.92
|
3.59
|
|||||
|
Market Cap ($ Cr)
|
252.00
|
--
|
--
|
--
|
--
|
--
|
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
|
0.00
|
0.07
|
0.07
|
-0.66
|
-1.26
|
1.18
|
|||||
|
Short term debt to equity ratio
|
0.01
|
0.01
|
0.01
|
-0.43
|
-0.07
|
0.10
|
|||||
|
Current Ratio
|
9.10
|
4.19
|
5.70
|
1.45
|
4.81
|
1.45
|
|||||
|
Quick Ratio
|
8.80
|
4.01
|
5.09
|
1.26
|
4.31
|
1.03
|
|||||
|
Interest Coverage
|
-6,064.40
|
-3,718.31
|
-40.71
|
-15.25
|
-43.55
|
-17.65
|
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 (%)
|
18.61
|
15.74
|
19.27
|
18.49
|
17.64
|
14.03
|
|||||
|
Asset Turnover
|
0.13
|
0.14
|
0.37
|
0.30
|
0.29
|
0.44
|
|||||
|
Receivable days
|
--
|
100.67
|
55.77
|
63.44
|
66.38
|
61.18
|
|||||
|
Inventory Days
|
--
|
259.15
|
124.09
|
137.26
|
126.85
|
138.78
|
|||||
|
Payable days
|
--
|
75.50
|
43.58
|
56.04
|
55.53
|
67.90
|
|||||
|
Cash Conversion Cycle
|
--
|
284.33
|
136.28
|
144.66
|
137.70
|
132.06
|