Market cap
$206 Mln
Revenue (TTM)
$45 Mln
P/E Ratio
--
P/B Ratio
4.5
Div. Yield
0 %
Income Statement ($ Mln) |
TTM | Dec-25 | Dec-24 | Dec-23 | Dec-22 | Dec-21 | Dec-20 | Dec-19 | Dec-18 | Dec-17 | Dec-16 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Operating Revenue
|
45.06
|
34.26
|
68.70
|
48.73
|
25.10
|
115.53
|
|||||
|
Cost of Revenue
|
1.35
|
2.75
|
4.58
|
8.26
|
9.00
|
--
|
|||||
|
Gross Profit
|
45.06
|
34.26
|
68.70
|
48.73
|
25.10
|
115.53
|
|||||
|
Operating Expenses
|
81.45
|
86.41
|
94.86
|
92.46
|
87.41
|
154.91
|
|||||
|
Operating Profit (EBIT)
|
-36.40
|
-52.15
|
-26.16
|
-43.74
|
-62.31
|
-39.38
|
|||||
|
Other Income
|
--
|
--
|
--
|
--
|
-11.27
|
8.80
|
|||||
|
Profit before Tax
|
-53.62
|
-46.61
|
7.17
|
-42.53
|
-72.91
|
-30.60
|
|||||
|
Provision for Tax
|
--
|
--
|
--
|
27.24
|
11.27
|
0.32
|
|||||
|
Profit after Tax (Net Income)
|
-52.73
|
-45.72
|
7.17
|
-61.32
|
-111.64
|
-30.60
|
|||||
|
Minority Interest
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Consolidated Profit
|
--
|
--
|
--
|
--
|
-111.64
|
-30.60
|
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
|
45.29
|
92.25
|
56.39
|
18.86
|
60.43
|
91.17
|
|||||
|
Minority Interest
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Non-Current Liabilities
|
73.49
|
53.26
|
65.02
|
90.93
|
118.07
|
84.35
|
|||||
|
Current Liabilities
|
7.14
|
8.91
|
14.98
|
49.99
|
59.66
|
35.98
|
|||||
|
Total Liabilities
|
133.06
|
154.42
|
136.39
|
159.78
|
238.17
|
211.50
|
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
|
34.37
|
35.68
|
41.40
|
23.42
|
39.06
|
49.74
|
|||||
|
Current Assets
|
91.55
|
118.74
|
94.99
|
136.36
|
199.11
|
161.75
|
|||||
|
Total Assets
|
133.06
|
154.42
|
136.39
|
159.78
|
238.17
|
211.50
|
|||||
|
Total Debt*
|
28.10
|
28.81
|
30.05
|
31.27
|
24.96
|
9.11
|
|||||
|
Net Current Assets
|
84.41
|
109.83
|
80.01
|
86.37
|
139.44
|
125.77
|
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
|
--
|
-65.84
|
-58.45
|
-84.11
|
-45.75
|
-10.85
|
|||||
|
Cash Flow from Investing Activities
|
--
|
-0.63
|
-0.22
|
5.83
|
-3.32
|
-5.80
|
|||||
|
Cash from Financing Activities
|
--
|
95.16
|
50.45
|
5.39
|
94.99
|
70.52
|
|||||
|
Net Cash Inflow / Outflow
|
--
|
--
|
--
|
--
|
45.91
|
53.87
|
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 ($)
|
-2.80
|
-2.38
|
1.04
|
-13.77
|
-30.18
|
-15.07
|
|||||
|
Cash EPS ($)
|
--
|
-2.24
|
1.71
|
-11.76
|
-27.75
|
-10.05
|
|||||
|
Adjusted Book Value ($)
|
--
|
4.81
|
8.19
|
4.24
|
16.34
|
44.91
|
|||||
|
Dividend per Share ($)
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Cash Flow per Share ($)
|
--
|
-3.43
|
-8.49
|
-18.89
|
-12.37
|
-5.35
|
|||||
|
Free Cash Flow per Share ($)
|
--
|
-3.44
|
-8.53
|
-19.40
|
-13.27
|
-8.20
|
Profitability Ratios |
TTM | Dec-25 | Dec-24 | Dec-23 | Dec-22 | Dec-21 | Dec-20 | Dec-19 | Dec-18 | Dec-17 | Dec-16 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
ROCE (%)
|
--
|
-44.07
|
10.50
|
-90.49
|
-120.25
|
-39.43
|
|||||
|
ROE (%)
|
-76.68
|
-61.52
|
19.05
|
-154.66
|
-147.28
|
-45.14
|
|||||
|
ROA (%)
|
-41.27
|
-31.45
|
4.84
|
-30.82
|
-49.65
|
-16.92
|
|||||
|
EBIT Margin (%)
|
-116.07
|
-131.88
|
13.03
|
-82.70
|
-286.07
|
-26.37
|
|||||
|
Net Margin (%)
|
-117.04
|
-133.45
|
10.43
|
-125.84
|
-807.38
|
-24.61
|
|||||
|
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 (%)
|
3,472.96
|
-0.50
|
0.41
|
0.94
|
-0.78
|
3.76
|
|||||
|
EBIT Growth (%)
|
31.99
|
-604.94
|
122.21
|
43.87
|
-135.64
|
72.05
|
|||||
|
Net Profit Growth (%)
|
32.62
|
-737.98
|
111.69
|
45.07
|
-264.80
|
71.93
|
|||||
|
EPS Growth (%)
|
69.71
|
-3.29
|
1.08
|
0.54
|
-1.00
|
0.76
|
|||||
|
Book Value Growth (%)
|
-43.18
|
--
|
--
|
--
|
--
|
--
|
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
|
--
|
-1.74
|
3.66
|
-0.03
|
-0.04
|
-0.49
|
|||||
|
Price / Book Value
|
4.55
|
0.86
|
0.47
|
0.09
|
0.07
|
0.16
|
|||||
|
Dividend Yield (%)
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
EV/EBITDA
|
0.22
|
0.17
|
-2.22
|
2.61
|
2.55
|
5.90
|
|||||
|
Close Price ($)
|
7.86
|
4.16
|
3.81
|
10.95
|
35.70
|
222.00
|
|||||
|
High Price ($)
|
8.82
|
8.82
|
19.43
|
43.50
|
235.50
|
498.00
|
|||||
|
Low Price ($)
|
3.53
|
4.02
|
3.61
|
8.25
|
28.50
|
219.00
|
|||||
|
Market Cap ($ Cr)
|
206.18
|
--
|
--
|
--
|
--
|
--
|
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
|
0.50
|
0.31
|
0.53
|
1.66
|
0.41
|
0.10
|
|||||
|
Short term debt to equity ratio
|
0.04
|
0.02
|
0.02
|
1.25
|
0.03
|
0.02
|
|||||
|
Current Ratio
|
12.82
|
13.32
|
6.34
|
2.73
|
3.34
|
4.50
|
|||||
|
Quick Ratio
|
12.82
|
--
|
--
|
--
|
3.21
|
4.01
|
|||||
|
Interest Coverage
|
-39.59
|
-31.78
|
5.02
|
-18.07
|
-64.62
|
-230.83
|
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 (%)
|
--
|
--
|
2.47
|
26.26
|
2.87
|
0.42
|
|||||
|
Asset Turnover
|
0.35
|
0.24
|
0.46
|
0.24
|
0.11
|
0.64
|
|||||
|
Receivable days
|
--
|
9.05
|
38.54
|
50.66
|
8.79
|
16.58
|
|||||
|
Inventory Days
|
--
|
--
|
--
|
334.15
|
506.78
|
--
|
|||||
|
Payable days
|
--
|
106.67
|
170.77
|
80.11
|
36.45
|
--
|
|||||
|
Cash Conversion Cycle
|
--
|
--
|
--
|
304.70
|
479.12
|
--
|