Market cap
$2,542 Mln
Revenue (TTM)
$86 Mln
P/E Ratio
--
P/B Ratio
56.4
Div. Yield
0 %
Income Statement ($ Mln) |
TTM | Dec-25 | Dec-24 | Dec-23 | Dec-22 | Dec-21 | Dec-20 | Dec-19 | Dec-18 | Dec-17 | Dec-16 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Operating Revenue
|
85.72
|
9.68
|
3.93
|
6.23
|
26.91
|
14.27
|
|||||
|
Cost of Revenue
|
8.95
|
6.10
|
4.27
|
6.12
|
6.34
|
53.68
|
|||||
|
Gross Profit
|
76.77
|
3.59
|
-0.34
|
0.11
|
20.57
|
-39.41
|
|||||
|
Operating Expenses
|
116.27
|
110.19
|
134.69
|
99.86
|
96.30
|
52.54
|
|||||
|
Operating Profit (EBIT)
|
-39.50
|
-106.60
|
-135.03
|
-99.76
|
-75.73
|
-91.95
|
|||||
|
Other Income
|
--
|
--
|
--
|
--
|
2.53
|
1.28
|
|||||
|
Profit before Tax
|
-157.71
|
-250.64
|
-128.03
|
-96.36
|
-79.97
|
-110.97
|
|||||
|
Provision for Tax
|
179.01
|
0.00
|
-1.79
|
-0.46
|
-0.19
|
-0.16
|
|||||
|
Profit after Tax (Net Income)
|
-157.71
|
-250.64
|
-126.24
|
-95.90
|
28.32
|
-92.17
|
|||||
|
Minority Interest
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Consolidated Profit
|
--
|
--
|
--
|
--
|
28.32
|
-92.17
|
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
|
43.58
|
20.91
|
38.51
|
118.50
|
126.26
|
107.35
|
|||||
|
Minority Interest
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Non-Current Liabilities
|
97.37
|
98.40
|
85.24
|
9.56
|
11.07
|
217.86
|
|||||
|
Current Liabilities
|
29.35
|
37.31
|
21.52
|
22.99
|
78.65
|
34.65
|
|||||
|
Total Liabilities
|
199.65
|
156.62
|
145.27
|
151.04
|
215.98
|
359.86
|
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
|
35.91
|
41.39
|
42.85
|
82.29
|
97.82
|
203.23
|
|||||
|
Current Assets
|
134.38
|
115.24
|
102.41
|
68.76
|
118.16
|
156.63
|
|||||
|
Total Assets
|
199.65
|
156.62
|
145.27
|
151.04
|
215.98
|
359.86
|
|||||
|
Total Debt*
|
98.35
|
98.29
|
5.50
|
7.10
|
51.42
|
190.07
|
|||||
|
Net Current Assets
|
105.03
|
77.93
|
80.90
|
45.77
|
39.51
|
121.98
|
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
|
--
|
-87.83
|
-68.17
|
-66.93
|
-65.05
|
-55.77
|
|||||
|
Cash Flow from Investing Activities
|
--
|
-1.54
|
-20.71
|
-3.09
|
226.42
|
-74.54
|
|||||
|
Cash from Financing Activities
|
--
|
90.05
|
110.58
|
29.59
|
-155.29
|
121.19
|
|||||
|
Net Cash Inflow / Outflow
|
--
|
--
|
--
|
--
|
6.08
|
-9.12
|
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 ($)
|
-0.55
|
-0.80
|
-0.43
|
-0.39
|
0.14
|
-0.46
|
|||||
|
Cash EPS ($)
|
--
|
-0.79
|
-0.42
|
-0.36
|
0.19
|
-0.39
|
|||||
|
Adjusted Book Value ($)
|
--
|
0.07
|
0.13
|
0.48
|
0.61
|
0.54
|
|||||
|
Dividend per Share ($)
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Cash Flow per Share ($)
|
--
|
-0.28
|
-0.23
|
-0.27
|
-0.31
|
-0.28
|
|||||
|
Free Cash Flow per Share ($)
|
--
|
-0.29
|
-0.26
|
-0.28
|
-0.34
|
-0.32
|
Profitability Ratios |
TTM | Dec-25 | Dec-24 | Dec-23 | Dec-22 | Dec-21 | Dec-20 | Dec-19 | Dec-18 | Dec-17 | Dec-16 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
ROCE (%)
|
--
|
-307.13
|
-148.85
|
-63.25
|
11.92
|
-33.71
|
|||||
|
ROE (%)
|
-489.11
|
-843.57
|
-160.80
|
-78.37
|
24.24
|
-105.62
|
|||||
|
ROA (%)
|
-97.13
|
-166.05
|
-85.20
|
-52.26
|
9.84
|
-27.33
|
|||||
|
EBIT Margin (%)
|
-199.50
|
-2,548.24
|
-3,261.71
|
-1,540.47
|
-272.00
|
-640.67
|
|||||
|
Net Margin (%)
|
-183.98
|
-2,588.21
|
-3,216.18
|
-1,540.63
|
96.18
|
-592.67
|
|||||
|
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 (%)
|
1,875.05
|
1.47
|
-0.37
|
-0.77
|
0.89
|
-0.55
|
|||||
|
EBIT Growth (%)
|
-35.95
|
-92.76
|
-33.50
|
-31.02
|
19.93
|
-6.90
|
|||||
|
Net Profit Growth (%)
|
-26.67
|
-98.55
|
-31.63
|
-438.68
|
130.72
|
45.95
|
|||||
|
EPS Growth (%)
|
-27.35
|
-0.86
|
-0.12
|
-3.83
|
1.29
|
0.52
|
|||||
|
Book Value Growth (%)
|
184.90
|
--
|
--
|
--
|
--
|
--
|
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
|
--
|
-5.22
|
-2.60
|
-3.48
|
11.17
|
-8.02
|
|||||
|
Price / Book Value
|
56.41
|
62.56
|
8.52
|
2.81
|
2.51
|
6.89
|
|||||
|
Dividend Yield (%)
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
EV/EBITDA
|
-3.31
|
-5.37
|
-1.91
|
-3.11
|
-5.00
|
-10.57
|
|||||
|
Close Price ($)
|
5.70
|
4.18
|
1.12
|
1.34
|
1.52
|
3.71
|
|||||
|
High Price ($)
|
6.04
|
5.23
|
1.93
|
2.29
|
3.99
|
11.10
|
|||||
|
Low Price ($)
|
1.40
|
1.03
|
0.65
|
0.81
|
1.12
|
3.42
|
|||||
|
Market Cap ($ Cr)
|
2,542.05
|
--
|
--
|
--
|
--
|
--
|
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
|
2.15
|
4.70
|
0.14
|
0.06
|
0.41
|
1.77
|
|||||
|
Short term debt to equity ratio
|
0.02
|
0.05
|
0.02
|
0.01
|
0.35
|
0.01
|
|||||
|
Current Ratio
|
4.58
|
3.09
|
4.76
|
2.99
|
1.50
|
4.52
|
|||||
|
Quick Ratio
|
3.89
|
2.83
|
4.76
|
2.99
|
1.50
|
4.51
|
|||||
|
Interest Coverage
|
-15.21
|
-63.81
|
-21,337.00
|
-204.90
|
-10.80
|
-4.87
|
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 (%)
|
84.05
|
45.04
|
29.63
|
25.30
|
51.30
|
13.88
|
|||||
|
Asset Turnover
|
0.53
|
0.06
|
0.03
|
0.03
|
0.09
|
0.04
|
|||||
|
Receivable days
|
--
|
104.19
|
127.40
|
451.18
|
107.12
|
286.82
|
|||||
|
Inventory Days
|
--
|
287.03
|
0.00
|
8.57
|
17.66
|
39.76
|
|||||
|
Payable days
|
--
|
464.83
|
225.00
|
172.93
|
206.85
|
26.23
|
|||||
|
Cash Conversion Cycle
|
--
|
-73.61
|
-97.60
|
286.82
|
-82.07
|
300.35
|