Market cap
$339 Mln
Revenue (TTM)
$46 Mln
P/E Ratio
--
P/B Ratio
2.1
Div. Yield
0 %
Income Statement ($ Mln) |
TTM | Dec-25 | Dec-24 | Dec-23 | Dec-22 | Dec-21 | Dec-20 | Dec-19 | Dec-18 | Dec-17 | Dec-16 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Operating Revenue
|
45.70
|
102.48
|
62.04
|
153.73
|
67.77
|
61.88
|
|||||
|
Cost of Revenue
|
4.80
|
7.32
|
7.22
|
6.82
|
8.29
|
9.77
|
|||||
|
Gross Profit
|
44.42
|
95.16
|
54.83
|
146.92
|
59.48
|
52.11
|
|||||
|
Operating Expenses
|
186.04
|
200.11
|
293.28
|
236.19
|
188.43
|
150.63
|
|||||
|
Operating Profit (EBIT)
|
-141.62
|
-104.95
|
-238.45
|
-89.28
|
-128.94
|
-98.52
|
|||||
|
Other Income
|
--
|
--
|
--
|
--
|
--
|
0.58
|
|||||
|
Profit before Tax
|
-180.73
|
-191.18
|
-225.10
|
-88.60
|
-116.70
|
-105.54
|
|||||
|
Provision for Tax
|
-0.10
|
-0.09
|
2.36
|
18.19
|
2.50
|
3.14
|
|||||
|
Profit after Tax (Net Income)
|
-180.64
|
-191.09
|
-227.46
|
-106.79
|
-119.20
|
-105.54
|
|||||
|
Minority Interest
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Consolidated Profit
|
--
|
--
|
--
|
--
|
-119.20
|
-105.54
|
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
|
-103.32
|
-132.45
|
44.60
|
149.65
|
217.05
|
252.56
|
|||||
|
Minority Interest
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Non-Current Liabilities
|
244.88
|
231.15
|
210.71
|
227.34
|
123.35
|
47.11
|
|||||
|
Current Liabilities
|
52.90
|
75.13
|
131.89
|
93.75
|
66.55
|
41.74
|
|||||
|
Total Liabilities
|
247.36
|
173.83
|
387.21
|
470.74
|
406.94
|
341.41
|
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
|
18.82
|
22.90
|
43.90
|
49.19
|
53.79
|
122.89
|
|||||
|
Current Assets
|
175.65
|
150.93
|
343.31
|
421.54
|
353.15
|
218.52
|
|||||
|
Total Assets
|
370.11
|
173.83
|
387.21
|
470.74
|
406.94
|
341.41
|
|||||
|
Total Debt*
|
10.78
|
15.67
|
23.15
|
33.64
|
55.02
|
57.37
|
|||||
|
Net Current Assets
|
--
|
75.79
|
211.42
|
327.80
|
286.61
|
176.78
|
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
|
--
|
-177.23
|
-191.54
|
-111.62
|
3.55
|
-81.68
|
|||||
|
Cash Flow from Investing Activities
|
--
|
45.01
|
218.51
|
-3.92
|
-35.02
|
-97.32
|
|||||
|
Cash from Financing Activities
|
--
|
0.04
|
94.05
|
137.55
|
48.31
|
3.26
|
|||||
|
Net Cash Inflow / Outflow
|
--
|
--
|
--
|
--
|
--
|
-175.74
|
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 ($)
|
-17.41
|
-22.26
|
-27.56
|
-17.50
|
-20.99
|
-22.86
|
|||||
|
Cash EPS ($)
|
--
|
-21.41
|
-26.69
|
-16.42
|
-19.99
|
-21.81
|
|||||
|
Adjusted Book Value ($)
|
--
|
--
|
5.40
|
24.53
|
38.22
|
54.71
|
|||||
|
Dividend per Share ($)
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Cash Flow per Share ($)
|
--
|
-20.65
|
-23.21
|
-18.29
|
0.62
|
-17.69
|
|||||
|
Free Cash Flow per Share ($)
|
--
|
-20.84
|
-23.59
|
-19.00
|
-0.76
|
-21.01
|
Profitability Ratios |
TTM | Dec-25 | Dec-24 | Dec-23 | Dec-22 | Dec-21 | Dec-20 | Dec-19 | Dec-18 | Dec-17 | Dec-16 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
ROCE (%)
|
--
|
779.58
|
-181.22
|
-46.91
|
-40.96
|
-31.25
|
|||||
|
ROE (%)
|
--
|
435.02
|
-234.19
|
-58.25
|
-50.77
|
-36.11
|
|||||
|
ROA (%)
|
-51.12
|
-68.12
|
-53.02
|
-24.34
|
-31.86
|
-28.70
|
|||||
|
EBIT Margin (%)
|
-307.79
|
-149.26
|
-302.49
|
-48.61
|
-167.26
|
-165.48
|
|||||
|
Net Margin (%)
|
-395.25
|
-186.45
|
-366.62
|
-69.47
|
-175.89
|
-168.98
|
|||||
|
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 (%)
|
-56.25
|
0.65
|
-0.60
|
1.27
|
0.10
|
0.45
|
|||||
|
EBIT Growth (%)
|
6.58
|
18.49
|
-151.13
|
34.08
|
-10.70
|
-265.05
|
|||||
|
Net Profit Growth (%)
|
13.45
|
15.99
|
-112.99
|
10.41
|
-12.95
|
-228.49
|
|||||
|
EPS Growth (%)
|
30.97
|
0.19
|
-0.57
|
0.17
|
0.08
|
-25.25
|
|||||
|
Book Value Growth (%)
|
-64.22
|
--
|
--
|
--
|
--
|
--
|
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
|
--
|
-0.52
|
-0.07
|
-0.25
|
-0.38
|
-0.65
|
|||||
|
Price / Book Value
|
2.11
|
-0.75
|
0.34
|
0.17
|
0.21
|
0.27
|
|||||
|
Dividend Yield (%)
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
EV/EBITDA
|
41.71
|
0.18
|
1.54
|
4.65
|
2.22
|
0.74
|
|||||
|
Close Price ($)
|
33.20
|
11.57
|
18.40
|
42.90
|
80.80
|
148.80
|
|||||
|
High Price ($)
|
43.85
|
21.50
|
61.30
|
87.20
|
156.70
|
283.00
|
|||||
|
Low Price ($)
|
6.74
|
5.23
|
17.00
|
20.05
|
33.30
|
140.30
|
|||||
|
Market Cap ($ Cr)
|
339.08
|
--
|
--
|
--
|
--
|
--
|
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
|
--
|
-0.12
|
0.52
|
0.22
|
0.25
|
0.23
|
|||||
|
Short term debt to equity ratio
|
-0.06
|
-0.06
|
0.17
|
0.07
|
0.10
|
0.04
|
|||||
|
Current Ratio
|
3.32
|
2.01
|
2.60
|
4.50
|
5.31
|
5.24
|
|||||
|
Quick Ratio
|
3.32
|
--
|
--
|
4.50
|
5.48
|
5.24
|
|||||
|
Interest Coverage
|
-3.51
|
-4.00
|
-6.04
|
-3.15
|
-33.88
|
-32.64
|
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 (%)
|
12.68
|
3.88
|
13.89
|
23.47
|
10.51
|
20.13
|
|||||
|
Asset Turnover
|
0.13
|
0.37
|
0.14
|
0.35
|
0.18
|
0.17
|
|||||
|
Receivable days
|
--
|
22.44
|
131.56
|
51.32
|
52.75
|
53.16
|
|||||
|
Inventory Days
|
--
|
--
|
0.00
|
-312.60
|
-257.08
|
0.00
|
|||||
|
Payable days
|
--
|
449.83
|
503.88
|
381.46
|
238.11
|
215.89
|
|||||
|
Cash Conversion Cycle
|
--
|
--
|
-372.32
|
-642.74
|
-442.44
|
-162.73
|