Market cap
$1,294 Mln
Revenue (TTM)
$38 Mln
P/E Ratio
10.8
P/B Ratio
8.4
Div. Yield
0 %
Income Statement ($ Mln) |
TTM | Dec-25 | Dec-24 | Dec-23 | Dec-22 | Dec-21 | Dec-20 | Dec-19 | Dec-18 | Dec-17 | Dec-16 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Operating Revenue
|
38.42
|
--
|
--
|
--
|
--
|
90.52
|
|||||
|
Cost of Revenue
|
1.62
|
--
|
0.95
|
69.78
|
0.95
|
1.39
|
|||||
|
Gross Profit
|
36.80
|
--
|
-0.95
|
-69.78
|
-0.95
|
-1.39
|
|||||
|
Operating Expenses
|
109.62
|
122.80
|
169.26
|
164.53
|
163.39
|
172.23
|
|||||
|
Operating Profit (EBIT)
|
-72.82
|
-122.80
|
-169.26
|
-164.53
|
-163.39
|
-173.62
|
|||||
|
Other Income
|
--
|
--
|
--
|
--
|
4.06
|
1.74
|
|||||
|
Profit before Tax
|
118.63
|
-2.80
|
-182.63
|
-174.92
|
-182.03
|
-191.55
|
|||||
|
Provision for Tax
|
2.10
|
2.01
|
25.81
|
-57.11
|
-210.81
|
-365.76
|
|||||
|
Profit after Tax (Net Income)
|
124.83
|
-3.35
|
-156.82
|
-117.81
|
47.42
|
-111.41
|
|||||
|
Minority Interest
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Consolidated Profit
|
--
|
--
|
--
|
--
|
47.42
|
194.24
|
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
|
-51.35
|
-121.23
|
-182.61
|
-24.98
|
85.68
|
23.78
|
|||||
|
Minority Interest
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Non-Current Liabilities
|
243.22
|
368.80
|
380.16
|
349.94
|
368.90
|
343.70
|
|||||
|
Current Liabilities
|
94.96
|
78.06
|
79.53
|
53.32
|
136.38
|
51.79
|
|||||
|
Total Liabilities
|
381.80
|
325.63
|
277.08
|
378.27
|
590.97
|
419.27
|
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
|
101.59
|
109.97
|
142.96
|
160.37
|
147.73
|
171.31
|
|||||
|
Current Assets
|
185.24
|
215.67
|
134.12
|
217.90
|
443.24
|
247.96
|
|||||
|
Total Assets
|
381.80
|
325.63
|
277.08
|
378.27
|
590.97
|
419.27
|
|||||
|
Total Debt*
|
83.77
|
239.14
|
207.02
|
361.58
|
342.02
|
347.84
|
|||||
|
Net Current Assets
|
90.28
|
137.61
|
54.59
|
164.58
|
306.85
|
196.10
|
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
|
--
|
-116.09
|
-148.80
|
74.73
|
-86.48
|
-109.72
|
|||||
|
Cash Flow from Investing Activities
|
--
|
164.52
|
82.22
|
27.45
|
-127.56
|
193.71
|
|||||
|
Cash from Financing Activities
|
--
|
-42.17
|
62.88
|
-106.08
|
124.25
|
6.32
|
|||||
|
Net Cash Inflow / Outflow
|
--
|
--
|
--
|
--
|
-89.80
|
90.31
|
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 ($)
|
1.66
|
-0.05
|
-2.70
|
-1.87
|
0.76
|
-1.78
|
|||||
|
Cash EPS ($)
|
--
|
-0.04
|
-2.68
|
-1.86
|
0.77
|
-1.76
|
|||||
|
Adjusted Book Value ($)
|
--
|
--
|
--
|
--
|
1.37
|
0.38
|
|||||
|
Dividend per Share ($)
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Cash Flow per Share ($)
|
--
|
-1.83
|
-2.56
|
1.19
|
-1.38
|
-1.75
|
|||||
|
Free Cash Flow per Share ($)
|
--
|
-1.83
|
-2.56
|
1.18
|
-1.38
|
-1.76
|
Profitability Ratios |
TTM | Dec-25 | Dec-24 | Dec-23 | Dec-22 | Dec-21 | Dec-20 | Dec-19 | Dec-18 | Dec-17 | Dec-16 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
ROCE (%)
|
--
|
-4.71
|
-86.88
|
-30.83
|
11.86
|
-45.39
|
|||||
|
ROE (%)
|
--
|
2.21
|
151.08
|
-388.17
|
86.63
|
229.78
|
|||||
|
ROA (%)
|
37.38
|
-1.11
|
-47.86
|
-24.31
|
9.39
|
-37.12
|
|||||
|
EBIT Margin (%)
|
343.84
|
--
|
--
|
--
|
--
|
-189.88
|
|||||
|
Net Margin (%)
|
324.88
|
--
|
--
|
--
|
1,167.33
|
-120.76
|
|||||
|
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 (%)
|
9,225.73
|
--
|
--
|
--
|
-1.00
|
0.23
|
|||||
|
EBIT Growth (%)
|
204.67
|
98.23
|
-9.63
|
9.57
|
7.30
|
-1.32
|
|||||
|
Net Profit Growth (%)
|
201.92
|
97.86
|
-33.11
|
-348.46
|
142.56
|
19.30
|
|||||
|
EPS Growth (%)
|
179.04
|
0.98
|
-0.44
|
-3.48
|
1.42
|
0.20
|
|||||
|
Book Value Growth (%)
|
85.32
|
--
|
--
|
--
|
--
|
--
|
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
|
10.83
|
-325.61
|
-3.67
|
-1.74
|
2.99
|
-3.61
|
|||||
|
Price / Book Value
|
8.44
|
-9.00
|
-3.15
|
-8.23
|
1.66
|
16.91
|
|||||
|
Dividend Yield (%)
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
EV/EBITDA
|
139.13
|
-632.17
|
-4.41
|
-2.76
|
-1.82
|
-3.48
|
|||||
|
Close Price ($)
|
9.51
|
17.18
|
9.88
|
3.27
|
2.26
|
6.43
|
|||||
|
High Price ($)
|
17.65
|
17.65
|
13.60
|
7.80
|
7.75
|
23.85
|
|||||
|
Low Price ($)
|
2.95
|
2.95
|
2.61
|
0.92
|
1.74
|
5.45
|
|||||
|
Market Cap ($ Cr)
|
1,293.58
|
--
|
--
|
--
|
--
|
--
|
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
|
-1.89
|
-1.97
|
-1.13
|
-14.47
|
3.99
|
14.63
|
|||||
|
Short term debt to equity ratio
|
-0.74
|
-0.19
|
-0.15
|
-0.55
|
1.15
|
0.22
|
|||||
|
Current Ratio
|
1.95
|
2.76
|
1.69
|
4.09
|
3.25
|
4.79
|
|||||
|
Quick Ratio
|
1.94
|
--
|
--
|
3.93
|
--
|
4.79
|
|||||
|
Interest Coverage
|
4.34
|
-2.91
|
-6.40
|
-4.67
|
-7.02
|
-8.74
|
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 (%)
|
55.44
|
--
|
--
|
--
|
--
|
91.11
|
|||||
|
Asset Turnover
|
0.12
|
--
|
--
|
--
|
--
|
0.30
|
|||||
|
Receivable days
|
--
|
--
|
--
|
--
|
--
|
174.14
|
|||||
|
Inventory Days
|
--
|
--
|
3,299.17
|
44.92
|
--
|
15,093.44
|
|||||
|
Payable days
|
--
|
--
|
2,617.69
|
35.86
|
3,719.45
|
2,318.92
|
|||||
|
Cash Conversion Cycle
|
--
|
--
|
--
|
--
|
--
|
12,948.67
|