Market cap
$605 Mln
Revenue (TTM)
$0 Mln
P/E Ratio
--
P/B Ratio
1.3
Div. Yield
0 %
Income Statement ($ Mln) |
TTM | Dec-25 | Dec-24 | Dec-23 | Dec-22 | Dec-21 | Dec-20 | Dec-19 | Dec-18 | Dec-17 | Dec-16 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Operating Revenue
|
0.03
|
0.04
|
0.02
|
0.43
|
-0.07
|
4.41
|
|||||
|
Cost of Revenue
|
15.03
|
0.11
|
0.24
|
0.48
|
0.50
|
73.84
|
|||||
|
Gross Profit
|
-14.98
|
0.04
|
0.02
|
0.43
|
-0.07
|
4.41
|
|||||
|
Operating Expenses
|
85.27
|
94.53
|
103.19
|
96.36
|
87.67
|
101.32
|
|||||
|
Operating Profit (EBIT)
|
-100.23
|
-94.49
|
-103.17
|
-95.93
|
-87.74
|
-96.91
|
|||||
|
Other Income
|
--
|
--
|
--
|
--
|
--
|
-0.17
|
|||||
|
Profit before Tax
|
-91.76
|
-88.77
|
-95.06
|
-88.45
|
-84.91
|
-97.09
|
|||||
|
Provision for Tax
|
--
|
-0.68
|
--
|
0.31
|
-0.20
|
-0.92
|
|||||
|
Profit after Tax (Net Income)
|
-91.76
|
-88.09
|
-95.06
|
-88.45
|
-84.71
|
-97.09
|
|||||
|
Minority Interest
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Consolidated Profit
|
--
|
--
|
--
|
--
|
-84.71
|
-97.09
|
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
|
474.21
|
224.89
|
123.51
|
194.10
|
185.29
|
199.13
|
|||||
|
Minority Interest
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Non-Current Liabilities
|
40.50
|
40.04
|
5.33
|
4.40
|
4.58
|
1.45
|
|||||
|
Current Liabilities
|
12.50
|
15.00
|
10.47
|
12.14
|
17.05
|
18.28
|
|||||
|
Total Liabilities
|
539.71
|
279.93
|
139.31
|
210.64
|
206.93
|
218.86
|
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
|
192.40
|
1.74
|
2.05
|
1.01
|
14.12
|
14.74
|
|||||
|
Current Assets
|
334.82
|
278.19
|
137.25
|
209.63
|
192.81
|
204.13
|
|||||
|
Total Assets
|
862.03
|
279.93
|
139.31
|
210.64
|
206.93
|
218.86
|
|||||
|
Total Debt*
|
35.75
|
35.69
|
1.68
|
0.67
|
1.12
|
1.87
|
|||||
|
Net Current Assets
|
--
|
263.20
|
126.79
|
197.48
|
175.76
|
185.85
|
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
|
--
|
-67.54
|
-79.85
|
-75.81
|
-62.59
|
-78.24
|
|||||
|
Cash Flow from Investing Activities
|
--
|
-132.47
|
-28.39
|
13.73
|
-73.40
|
87.52
|
|||||
|
Cash from Financing Activities
|
--
|
206.84
|
10.04
|
86.11
|
56.78
|
65.10
|
|||||
|
Net Cash Inflow / Outflow
|
--
|
--
|
--
|
--
|
--
|
74.38
|
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 ($)
|
-0.79
|
-0.88
|
-1.33
|
-1.51
|
-1.69
|
-2.33
|
|||||
|
Cash EPS ($)
|
--
|
-0.87
|
-1.33
|
-1.51
|
-1.70
|
-2.31
|
|||||
|
Adjusted Book Value ($)
|
--
|
2.24
|
1.73
|
3.32
|
3.70
|
4.77
|
|||||
|
Dividend per Share ($)
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Cash Flow per Share ($)
|
--
|
-0.67
|
-1.12
|
-1.30
|
-1.25
|
-1.88
|
|||||
|
Free Cash Flow per Share ($)
|
--
|
-0.67
|
-1.12
|
-1.30
|
-1.25
|
-2.17
|
Profitability Ratios |
TTM | Dec-25 | Dec-24 | Dec-23 | Dec-22 | Dec-21 | Dec-20 | Dec-19 | Dec-18 | Dec-17 | Dec-16 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
ROCE (%)
|
--
|
-45.67
|
-59.42
|
-46.41
|
-43.73
|
-45.26
|
|||||
|
ROE (%)
|
-26.25
|
-50.57
|
-59.86
|
-46.63
|
-44.07
|
-45.69
|
|||||
|
ROA (%)
|
-17.29
|
-42.03
|
-54.33
|
-42.36
|
-39.79
|
-41.85
|
|||||
|
EBIT Margin (%)
|
-299,106.45
|
-212,531.71
|
-475,250.00
|
-20,753.99
|
124,855.88
|
-2,201.47
|
|||||
|
Net Margin (%)
|
-296,000.00
|
-214,860.98
|
-475,295.00
|
-20,762.21
|
124,577.94
|
-2,290.47
|
|||||
|
Cash Profit Margin (%)
|
-3.89
|
--
|
--
|
--
|
--
|
--
|
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 (%)
|
55.00
|
1.05
|
-0.95
|
7.26
|
-1.02
|
-0.46
|
|||||
|
EBIT Growth (%)
|
-5.18
|
8.32
|
-7.51
|
-4.13
|
12.55
|
-151.95
|
|||||
|
Net Profit Growth (%)
|
-4.57
|
7.33
|
-7.48
|
-4.41
|
12.75
|
-97.96
|
|||||
|
EPS Growth (%)
|
33.00
|
0.34
|
0.12
|
0.11
|
0.27
|
-0.85
|
|||||
|
Book Value Growth (%)
|
29.12
|
--
|
--
|
--
|
--
|
--
|
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
|
--
|
-4.12
|
-5.40
|
-7.43
|
-9.71
|
-3.93
|
|||||
|
Price / Book Value
|
1.33
|
1.62
|
4.16
|
3.39
|
4.44
|
1.92
|
|||||
|
Dividend Yield (%)
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
EV/EBITDA
|
11.93
|
-1.44
|
-4.05
|
-5.23
|
-7.57
|
-2.01
|
|||||
|
Close Price ($)
|
3.04
|
3.61
|
7.21
|
11.25
|
16.45
|
9.16
|
|||||
|
High Price ($)
|
6.44
|
7.83
|
14.84
|
17.17
|
23.49
|
24.61
|
|||||
|
Low Price ($)
|
2.56
|
2.90
|
5.28
|
2.09
|
3.83
|
8.10
|
|||||
|
Market Cap ($ Cr)
|
604.95
|
--
|
--
|
--
|
--
|
--
|
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
|
--
|
0.16
|
0.01
|
0.00
|
0.01
|
0.01
|
|||||
|
Short term debt to equity ratio
|
--
|
0.00
|
0.00
|
0.00
|
0.00
|
0.00
|
|||||
|
Current Ratio
|
26.78
|
18.55
|
13.11
|
17.26
|
11.31
|
11.17
|
|||||
|
Quick Ratio
|
26.78
|
--
|
--
|
--
|
11.30
|
743.75
|
|||||
|
Interest Coverage
|
-24.95
|
-53.26
|
-10,561.11
|
-2,526.06
|
-10,612.75
|
-19,417.00
|
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 (%)
|
10,777.42
|
4,236.59
|
15,585.00
|
1,139.20
|
-3,736.76
|
132.39
|
|||||
|
Asset Turnover
|
0.00
|
0.00
|
0.00
|
0.00
|
0.00
|
0.02
|
|||||
|
Receivable days
|
--
|
21,621.02
|
72,776.06
|
3,169.79
|
-22,504.44
|
754.17
|
|||||
|
Inventory Days
|
--
|
--
|
--
|
26.03
|
-4,890,143.10
|
-37,957.50
|
|||||
|
Payable days
|
--
|
4,774.34
|
1,750.28
|
2,631.79
|
2,497.76
|
6.55
|
|||||
|
Cash Conversion Cycle
|
--
|
--
|
--
|
564.03
|
-4,915,145.30
|
-37,209.88
|