Market cap
$225 Mln
Revenue (TTM)
$219 Mln
P/E Ratio
--
P/B Ratio
0.9
Div. Yield
0 %
Income Statement ($ Mln) |
TTM | Dec-25 | Dec-24 | Dec-23 | Dec-22 | Dec-21 | Dec-20 | Dec-19 | Dec-18 | Dec-17 | Dec-16 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Operating Revenue
|
218.53
|
249.33
|
254.36
|
259.05
|
277.19
|
252.79
|
|||||
|
Cost of Revenue
|
112.72
|
116.47
|
155.41
|
164.29
|
160.42
|
148.47
|
|||||
|
Gross Profit
|
105.81
|
132.86
|
98.95
|
94.76
|
116.77
|
104.32
|
|||||
|
Operating Expenses
|
182.79
|
238.13
|
316.49
|
786.90
|
392.62
|
283.46
|
|||||
|
Operating Profit (EBIT)
|
-76.99
|
-105.27
|
-217.53
|
-692.14
|
-275.85
|
-179.15
|
|||||
|
Other Income
|
--
|
--
|
--
|
--
|
-2.28
|
-3.13
|
|||||
|
Profit before Tax
|
-76.75
|
-94.53
|
-209.89
|
-675.31
|
-272.01
|
-182.16
|
|||||
|
Provision for Tax
|
0.26
|
0.43
|
2.75
|
3.86
|
0.06
|
-5.38
|
|||||
|
Profit after Tax (Net Income)
|
-78.11
|
-95.70
|
-208.14
|
-675.16
|
-270.43
|
-176.33
|
|||||
|
Minority Interest
|
-1.11
|
-0.73
|
4.50
|
2.98
|
1.64
|
0.45
|
|||||
|
Consolidated Profit
|
--
|
--
|
--
|
--
|
-270.43
|
-176.33
|
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
|
221.22
|
235.58
|
304.77
|
464.22
|
1,063.88
|
1,239.26
|
|||||
|
Minority Interest
|
-1.11
|
--
|
--
|
--
|
19.97
|
21.62
|
|||||
|
Non-Current Liabilities
|
1.61
|
2.79
|
8.46
|
15.72
|
19.65
|
43.34
|
|||||
|
Current Liabilities
|
91.26
|
73.21
|
111.26
|
93.80
|
114.06
|
141.63
|
|||||
|
Total Liabilities
|
418.44
|
323.79
|
435.97
|
589.71
|
1,217.56
|
1,445.84
|
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
|
62.49
|
77.11
|
118.98
|
140.12
|
590.94
|
618.54
|
|||||
|
Current Assets
|
264.69
|
246.68
|
316.99
|
449.58
|
626.62
|
827.30
|
|||||
|
Total Assets
|
418.44
|
323.79
|
435.97
|
589.71
|
1,217.56
|
1,445.84
|
|||||
|
Total Debt*
|
2.98
|
4.52
|
8.20
|
11.79
|
14.84
|
16.61
|
|||||
|
Net Current Assets
|
173.43
|
173.47
|
205.73
|
355.79
|
512.56
|
685.67
|
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
|
--
|
-65.95
|
-127.34
|
-148.34
|
-192.32
|
-141.54
|
|||||
|
Cash Flow from Investing Activities
|
--
|
17.10
|
-18.65
|
-19.17
|
-11.63
|
-59.63
|
|||||
|
Cash from Financing Activities
|
--
|
0.84
|
1.38
|
2.15
|
-3.61
|
5.75
|
|||||
|
Net Cash Inflow / Outflow
|
--
|
--
|
--
|
--
|
-207.57
|
-195.42
|
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 ($)
|
-4.76
|
-5.84
|
-13.52
|
-46.89
|
-19.42
|
-13.26
|
|||||
|
Cash EPS ($)
|
--
|
-3.76
|
-11.37
|
-44.82
|
-17.54
|
-12.05
|
|||||
|
Adjusted Book Value ($)
|
--
|
14.36
|
19.79
|
32.24
|
76.41
|
93.17
|
|||||
|
Dividend per Share ($)
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Cash Flow per Share ($)
|
--
|
-4.02
|
-8.27
|
-10.30
|
-13.81
|
-10.64
|
|||||
|
Free Cash Flow per Share ($)
|
--
|
-4.02
|
-9.26
|
-11.36
|
-14.56
|
-10.68
|
Profitability Ratios |
TTM | Dec-25 | Dec-24 | Dec-23 | Dec-22 | Dec-21 | Dec-20 | Dec-19 | Dec-18 | Dec-17 | Dec-16 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
ROCE (%)
|
--
|
-34.61
|
-52.76
|
-86.85
|
-23.17
|
-14.18
|
|||||
|
ROE (%)
|
-34.68
|
-35.42
|
-54.13
|
-88.37
|
-23.48
|
-14.32
|
|||||
|
ROA (%)
|
-17.46
|
-25.19
|
-40.59
|
-74.72
|
-20.31
|
-12.49
|
|||||
|
EBIT Margin (%)
|
-35.12
|
-37.92
|
-82.51
|
-98.69
|
-98.13
|
-72.06
|
|||||
|
Net Margin (%)
|
-35.75
|
-38.38
|
-81.83
|
-260.63
|
-98.37
|
-70.63
|
|||||
|
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 (%)
|
-19.00
|
-0.02
|
-0.02
|
-0.07
|
0.10
|
0.03
|
|||||
|
EBIT Growth (%)
|
38.74
|
54.96
|
17.91
|
6.01
|
-49.33
|
19.91
|
|||||
|
Net Profit Growth (%)
|
35.35
|
54.02
|
69.17
|
-149.66
|
-53.36
|
21.43
|
|||||
|
EPS Growth (%)
|
40.98
|
0.57
|
0.71
|
-1.41
|
-0.47
|
0.75
|
|||||
|
Book Value Growth (%)
|
-25.77
|
--
|
--
|
--
|
--
|
--
|
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
|
--
|
-0.84
|
-0.54
|
-0.03
|
-0.15
|
-0.46
|
|||||
|
Price / Book Value
|
0.93
|
0.34
|
0.37
|
0.05
|
0.04
|
0.06
|
|||||
|
Dividend Yield (%)
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
EV/EBITDA
|
-0.82
|
1.61
|
0.61
|
1.51
|
1.97
|
3.91
|
|||||
|
Close Price ($)
|
9.12
|
4.91
|
7.25
|
29.80
|
56.60
|
120.80
|
|||||
|
High Price ($)
|
9.96
|
12.95
|
31.20
|
85.50
|
126.80
|
875.00
|
|||||
|
Low Price ($)
|
3.71
|
3.71
|
5.00
|
18.50
|
50.40
|
113.40
|
|||||
|
Market Cap ($ Cr)
|
225.37
|
--
|
--
|
--
|
--
|
--
|
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
|
--
|
0.02
|
0.03
|
0.03
|
0.01
|
0.01
|
|||||
|
Short term debt to equity ratio
|
0.01
|
0.02
|
0.01
|
0.01
|
0.00
|
0.00
|
|||||
|
Current Ratio
|
2.90
|
3.37
|
2.85
|
4.79
|
5.49
|
5.84
|
|||||
|
Quick Ratio
|
2.89
|
3.35
|
2.82
|
4.72
|
5.42
|
5.79
|
|||||
|
Interest Coverage
|
-47.95
|
-24.86
|
--
|
-13.16
|
-44.42
|
-1,517.98
|
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 (%)
|
24.07
|
19.93
|
28.26
|
20.90
|
21.06
|
20.32
|
|||||
|
Asset Turnover
|
0.49
|
0.66
|
0.50
|
0.29
|
0.21
|
0.18
|
|||||
|
Receivable days
|
--
|
89.05
|
90.49
|
79.32
|
72.31
|
69.84
|
|||||
|
Inventory Days
|
--
|
6.34
|
11.18
|
17.11
|
18.52
|
20.49
|
|||||
|
Payable days
|
--
|
10.45
|
11.61
|
13.45
|
22.08
|
22.08
|
|||||
|
Cash Conversion Cycle
|
--
|
84.95
|
90.05
|
82.98
|
68.75
|
68.25
|