Market cap
$2,337 Mln
Revenue (TTM)
$52 Mln
P/E Ratio
--
P/B Ratio
4.5
Div. Yield
0 %
Income Statement ($ Mln) |
TTM | Dec-25 | Dec-24 | Dec-23 | Dec-22 | Dec-21 | Dec-20 | Dec-19 | Dec-18 | Dec-17 | Dec-16 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Operating Revenue
|
52.05
|
51.82
|
63.72
|
58.44
|
51.49
|
43.52
|
|||||
|
Cost of Revenue
|
6.71
|
6.57
|
5.63
|
5.28
|
4.54
|
4.41
|
|||||
|
Gross Profit
|
45.35
|
45.25
|
58.10
|
53.16
|
46.95
|
39.12
|
|||||
|
Operating Expenses
|
359.25
|
315.39
|
229.88
|
135.54
|
125.61
|
117.15
|
|||||
|
Operating Profit (EBIT)
|
-313.91
|
-270.02
|
-171.78
|
-82.38
|
-78.65
|
-78.04
|
|||||
|
Other Income
|
--
|
--
|
--
|
--
|
14.64
|
78.16
|
|||||
|
Profit before Tax
|
-301.45
|
-265.94
|
-193.51
|
-80.74
|
-71.04
|
-6.55
|
|||||
|
Provision for Tax
|
--
|
--
|
--
|
2.82
|
-7.62
|
4.25
|
|||||
|
Profit after Tax (Net Income)
|
-301.45
|
-265.94
|
-193.51
|
-80.74
|
-71.04
|
-6.55
|
|||||
|
Minority Interest
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Consolidated Profit
|
--
|
--
|
--
|
--
|
-71.04
|
-6.55
|
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
|
520.04
|
654.31
|
315.34
|
91.13
|
35.38
|
88.00
|
|||||
|
Minority Interest
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Non-Current Liabilities
|
102.10
|
102.94
|
101.24
|
126.03
|
82.52
|
90.55
|
|||||
|
Current Liabilities
|
49.17
|
50.81
|
41.35
|
34.90
|
31.40
|
26.34
|
|||||
|
Total Liabilities
|
720.49
|
808.06
|
457.94
|
252.06
|
149.29
|
204.89
|
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
|
26.89
|
25.93
|
16.95
|
19.83
|
19.66
|
13.59
|
|||||
|
Current Assets
|
644.43
|
782.13
|
440.99
|
232.24
|
129.63
|
191.30
|
|||||
|
Total Assets
|
720.49
|
808.06
|
457.94
|
252.06
|
149.29
|
204.89
|
|||||
|
Total Debt*
|
79.38
|
79.78
|
75.78
|
83.39
|
64.28
|
58.98
|
|||||
|
Net Current Assets
|
595.25
|
731.32
|
399.63
|
197.34
|
98.23
|
164.96
|
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
|
--
|
-204.88
|
-134.68
|
-70.23
|
-59.60
|
-65.55
|
|||||
|
Cash Flow from Investing Activities
|
--
|
-11.88
|
-1.29
|
-6.09
|
-3.72
|
-1.19
|
|||||
|
Cash from Financing Activities
|
--
|
561.72
|
332.11
|
169.83
|
1.45
|
2.85
|
|||||
|
Net Cash Inflow / Outflow
|
--
|
--
|
--
|
--
|
-61.86
|
-63.89
|
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 ($)
|
-1.41
|
-1.19
|
-1.15
|
-0.74
|
-0.86
|
-0.08
|
|||||
|
Cash EPS ($)
|
--
|
-1.17
|
-1.13
|
-0.72
|
-0.83
|
-0.05
|
|||||
|
Adjusted Book Value ($)
|
--
|
2.94
|
1.88
|
0.84
|
0.43
|
1.07
|
|||||
|
Dividend per Share ($)
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Cash Flow per Share ($)
|
--
|
-0.92
|
-0.80
|
-0.65
|
-0.72
|
-0.80
|
|||||
|
Free Cash Flow per Share ($)
|
--
|
-0.97
|
-0.81
|
-0.70
|
-0.76
|
-0.81
|
Profitability Ratios |
TTM | Dec-25 | Dec-24 | Dec-23 | Dec-22 | Dec-21 | Dec-20 | Dec-19 | Dec-18 | Dec-17 | Dec-16 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
ROCE (%)
|
--
|
-47.27
|
-68.42
|
-58.89
|
-57.60
|
-4.66
|
|||||
|
ROE (%)
|
-51.34
|
-54.85
|
-95.21
|
-127.64
|
-115.16
|
-7.99
|
|||||
|
ROA (%)
|
-49.63
|
-42.01
|
-54.51
|
-40.23
|
-40.11
|
-2.81
|
|||||
|
EBIT Margin (%)
|
-557.20
|
-490.33
|
-282.36
|
-118.74
|
-124.32
|
0.27
|
|||||
|
Net Margin (%)
|
-579.10
|
-513.17
|
-303.67
|
-138.14
|
-107.42
|
-5.39
|
|||||
|
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 (%)
|
-8.14
|
-0.19
|
0.09
|
0.13
|
0.18
|
1.50
|
|||||
|
EBIT Growth (%)
|
-41.89
|
-41.22
|
-159.27
|
-8.41
|
-54,350.85
|
100.08
|
|||||
|
Net Profit Growth (%)
|
-39.08
|
-37.43
|
-139.68
|
-13.65
|
-984.05
|
95.79
|
|||||
|
EPS Growth (%)
|
-10.60
|
-0.04
|
-0.55
|
0.14
|
-9.79
|
0.96
|
|||||
|
Book Value Growth (%)
|
30.43
|
--
|
--
|
--
|
--
|
--
|
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
|
--
|
-10.18
|
-7.42
|
-6.01
|
-3.27
|
-87.63
|
|||||
|
Price / Book Value
|
4.49
|
4.14
|
4.55
|
5.33
|
6.57
|
6.53
|
|||||
|
Dividend Yield (%)
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
EV/EBITDA
|
-6.06
|
-8.20
|
-6.35
|
-5.61
|
-3.14
|
184.74
|
|||||
|
Close Price ($)
|
9.82
|
12.14
|
8.54
|
4.46
|
2.81
|
6.97
|
|||||
|
High Price ($)
|
16.44
|
16.44
|
11.78
|
7.96
|
7.38
|
23.68
|
|||||
|
Low Price ($)
|
6.23
|
5.79
|
3.76
|
2.00
|
2.57
|
6.02
|
|||||
|
Market Cap ($ Cr)
|
2,336.71
|
--
|
--
|
--
|
--
|
--
|
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
|
0.14
|
0.12
|
0.24
|
0.92
|
1.82
|
0.67
|
|||||
|
Short term debt to equity ratio
|
0.01
|
0.00
|
0.01
|
0.02
|
0.05
|
0.02
|
|||||
|
Current Ratio
|
13.11
|
15.39
|
10.66
|
6.66
|
4.13
|
7.26
|
|||||
|
Quick Ratio
|
13.03
|
15.32
|
10.59
|
6.59
|
4.07
|
7.22
|
|||||
|
Interest Coverage
|
-25.44
|
-21.47
|
-13.25
|
-6.12
|
-9.12
|
0.02
|
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 (%)
|
58.13
|
59.14
|
50.83
|
44.79
|
41.41
|
48.56
|
|||||
|
Asset Turnover
|
0.09
|
0.08
|
0.18
|
0.29
|
0.29
|
0.19
|
|||||
|
Receivable days
|
--
|
222.15
|
167.85
|
148.44
|
150.59
|
140.10
|
|||||
|
Inventory Days
|
--
|
183.46
|
173.50
|
147.97
|
129.69
|
101.59
|
|||||
|
Payable days
|
--
|
231.41
|
278.03
|
328.94
|
390.79
|
302.62
|
|||||
|
Cash Conversion Cycle
|
--
|
174.20
|
63.32
|
-32.52
|
-110.52
|
-60.93
|