Market cap
$424 Mln
Revenue (TTM)
$0 Mln
P/E Ratio
--
P/B Ratio
1.1
Div. Yield
0 %
Income Statement ($ 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
|
2.15
|
11.03
|
9.38
|
7.10
|
6.27
|
5.37
|
|||||
|
Gross Profit
|
-2.15
|
-11.03
|
-9.38
|
-7.10
|
-6.27
|
-5.37
|
|||||
|
Operating Expenses
|
189.50
|
217.49
|
273.21
|
259.66
|
224.34
|
167.25
|
|||||
|
Operating Profit (EBIT)
|
-191.64
|
-228.52
|
-273.21
|
-259.66
|
-224.34
|
-167.25
|
|||||
|
Other Income
|
--
|
--
|
--
|
--
|
--
|
0.16
|
|||||
|
Profit before Tax
|
-8.63
|
-223.12
|
-258.75
|
-245.60
|
-221.86
|
-169.07
|
|||||
|
Provision for Tax
|
8.62
|
--
|
0.00
|
-245.60
|
-2.48
|
0.52
|
|||||
|
Profit after Tax (Net Income)
|
-17.25
|
-223.12
|
-258.75
|
-245.60
|
-221.86
|
-169.07
|
|||||
|
Minority Interest
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Consolidated Profit
|
--
|
--
|
--
|
--
|
-221.86
|
-169.07
|
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
|
368.83
|
277.22
|
463.23
|
492.57
|
489.69
|
454.72
|
|||||
|
Minority Interest
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Non-Current Liabilities
|
22.95
|
23.02
|
23.78
|
25.26
|
22.95
|
20.13
|
|||||
|
Current Liabilities
|
31.32
|
30.21
|
40.68
|
48.51
|
39.17
|
22.17
|
|||||
|
Total Liabilities
|
454.42
|
330.45
|
527.70
|
566.34
|
551.81
|
497.02
|
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
|
133.55
|
137.72
|
149.52
|
188.12
|
187.75
|
104.96
|
|||||
|
Current Assets
|
289.55
|
192.73
|
378.18
|
378.22
|
364.06
|
392.06
|
|||||
|
Total Assets
|
712.65
|
330.45
|
527.70
|
566.34
|
551.81
|
497.02
|
|||||
|
Total Debt*
|
24.80
|
24.88
|
25.50
|
25.04
|
22.87
|
22.60
|
|||||
|
Net Current Assets
|
--
|
162.53
|
337.50
|
329.72
|
324.89
|
369.89
|
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
|
--
|
-190.01
|
-209.72
|
-194.92
|
-178.14
|
-121.16
|
|||||
|
Cash Flow from Investing Activities
|
--
|
103.77
|
131.71
|
-98.07
|
-69.33
|
18.85
|
|||||
|
Cash from Financing Activities
|
--
|
0.15
|
185.74
|
208.40
|
155.29
|
37.68
|
|||||
|
Net Cash Inflow / Outflow
|
--
|
--
|
--
|
--
|
--
|
-64.63
|
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 ($)
|
-0.18
|
-2.01
|
-2.65
|
-2.92
|
-3.04
|
-2.62
|
|||||
|
Cash EPS ($)
|
--
|
-1.91
|
-2.56
|
-2.84
|
-2.96
|
-2.54
|
|||||
|
Adjusted Book Value ($)
|
--
|
2.49
|
4.75
|
5.86
|
6.72
|
7.05
|
|||||
|
Dividend per Share ($)
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Cash Flow per Share ($)
|
--
|
-1.71
|
-2.15
|
-2.32
|
-2.44
|
-1.88
|
|||||
|
Free Cash Flow per Share ($)
|
--
|
-1.71
|
-2.21
|
-2.52
|
-2.56
|
-2.00
|
Profitability Ratios |
TTM | Dec-25 | Dec-24 | Dec-23 | Dec-22 | Dec-21 | Dec-20 | Dec-19 | Dec-18 | Dec-17 | Dec-16 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
ROCE (%)
|
--
|
-56.43
|
-51.42
|
-47.68
|
-44.83
|
-32.43
|
|||||
|
ROE (%)
|
-5.34
|
-60.27
|
-54.14
|
-50.01
|
-46.98
|
-35.29
|
|||||
|
ROA (%)
|
-2.93
|
-52.00
|
-47.30
|
-43.93
|
-42.31
|
-31.08
|
|||||
|
EBIT Margin (%)
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Net Margin (%)
|
--
|
--
|
--
|
--
|
--
|
-108,377.56
|
|||||
|
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 (%)
|
98.47
|
13.87
|
-5.39
|
-10.80
|
-34.79
|
-22.94
|
|||||
|
Net Profit Growth (%)
|
93.30
|
13.77
|
-5.35
|
-10.70
|
-31.23
|
-15.27
|
|||||
|
EPS Growth (%)
|
92.72
|
0.24
|
0.09
|
0.04
|
-0.16
|
0.01
|
|||||
|
Book Value Growth (%)
|
0.95
|
--
|
--
|
--
|
--
|
--
|
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
|
--
|
-1.75
|
-4.74
|
-10.25
|
-6.43
|
-8.32
|
|||||
|
Price / Book Value
|
1.13
|
1.41
|
2.65
|
5.11
|
2.91
|
3.10
|
|||||
|
Dividend Yield (%)
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
EV/EBITDA
|
52.91
|
-1.08
|
-3.55
|
-9.17
|
-5.11
|
-6.60
|
|||||
|
Close Price ($)
|
3.42
|
3.51
|
12.57
|
29.97
|
19.57
|
21.83
|
|||||
|
High Price ($)
|
5.45
|
13.35
|
31.47
|
32.45
|
24.18
|
67.48
|
|||||
|
Low Price ($)
|
2.40
|
2.19
|
11.15
|
14.89
|
7.57
|
20.92
|
|||||
|
Market Cap ($ Cr)
|
423.73
|
--
|
--
|
--
|
--
|
--
|
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
|
--
|
0.09
|
0.06
|
0.05
|
0.05
|
0.05
|
|||||
|
Short term debt to equity ratio
|
0.01
|
0.01
|
0.01
|
0.01
|
0.01
|
0.01
|
|||||
|
Current Ratio
|
9.24
|
6.38
|
9.30
|
7.80
|
9.29
|
17.69
|
|||||
|
Quick Ratio
|
9.24
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Interest Coverage
|
-0.83
|
-116.99
|
-136.19
|
-129.98
|
-115.22
|
-27.71
|
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
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Payable days
|
--
|
53.84
|
31.69
|
943.27
|
1,068.48
|
0.04
|
|||||
|
Cash Conversion Cycle
|
--
|
--
|
--
|
--
|
--
|
--
|