Market cap
$630 Mln
Revenue (TTM)
$54 Mln
P/E Ratio
--
P/B Ratio
14.1
Div. Yield
0 %
Income Statement ($ Mln) |
TTM | Dec-25 | Dec-24 | Dec-23 | Dec-22 | Dec-21 | Dec-20 | Dec-19 | Dec-18 | Dec-17 | Dec-16 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Operating Revenue
|
54.09
|
44.55
|
57.56
|
50.58
|
47.68
|
50.83
|
|||||
|
Cost of Revenue
|
17.83
|
17.15
|
17.87
|
20.83
|
19.39
|
14.99
|
|||||
|
Gross Profit
|
36.26
|
27.39
|
39.69
|
29.75
|
28.29
|
35.84
|
|||||
|
Operating Expenses
|
89.00
|
97.04
|
70.46
|
44.85
|
70.36
|
70.52
|
|||||
|
Operating Profit (EBIT)
|
-52.75
|
-69.65
|
-30.77
|
-15.10
|
-42.07
|
-34.68
|
|||||
|
Other Income
|
--
|
--
|
--
|
--
|
--
|
-13.40
|
|||||
|
Profit before Tax
|
-78.23
|
-83.78
|
-44.15
|
-7.63
|
-54.41
|
-70.54
|
|||||
|
Provision for Tax
|
--
|
--
|
-0.01
|
0.25
|
5.79
|
19.50
|
|||||
|
Profit after Tax (Net Income)
|
-78.23
|
-83.78
|
-44.14
|
-7.87
|
-54.41
|
-70.54
|
|||||
|
Minority Interest
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Consolidated Profit
|
--
|
--
|
--
|
--
|
-54.41
|
-70.54
|
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
|
-56.59
|
-33.66
|
-60.16
|
-106.49
|
-118.55
|
-82.13
|
|||||
|
Minority Interest
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Non-Current Liabilities
|
172.21
|
146.48
|
142.72
|
145.60
|
136.10
|
122.16
|
|||||
|
Current Liabilities
|
16.48
|
47.61
|
18.87
|
18.31
|
39.53
|
21.96
|
|||||
|
Total Liabilities
|
148.58
|
160.43
|
101.42
|
57.42
|
57.07
|
61.99
|
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
|
13.61
|
11.16
|
13.20
|
16.45
|
17.18
|
14.73
|
|||||
|
Current Assets
|
118.49
|
149.27
|
88.22
|
40.97
|
39.89
|
47.26
|
|||||
|
Total Assets
|
250.60
|
160.43
|
101.42
|
57.42
|
57.07
|
61.99
|
|||||
|
Total Debt*
|
59.00
|
131.45
|
38.00
|
33.32
|
57.49
|
56.42
|
|||||
|
Net Current Assets
|
--
|
101.66
|
69.36
|
22.66
|
0.21
|
25.30
|
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
|
--
|
-52.43
|
-35.76
|
-6.38
|
-9.79
|
-32.98
|
|||||
|
Cash Flow from Investing Activities
|
--
|
-0.56
|
-0.16
|
-1.00
|
-2.52
|
-0.91
|
|||||
|
Cash from Financing Activities
|
--
|
102.62
|
83.59
|
3.97
|
11.56
|
30.11
|
|||||
|
Net Cash Inflow / Outflow
|
--
|
--
|
--
|
--
|
--
|
-3.78
|
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 ($)
|
-0.65
|
-0.69
|
-0.48
|
-0.11
|
-1.00
|
-1.75
|
|||||
|
Cash EPS ($)
|
--
|
-0.68
|
-0.48
|
-0.10
|
-0.96
|
-1.67
|
|||||
|
Adjusted Book Value ($)
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Dividend per Share ($)
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Cash Flow per Share ($)
|
--
|
-0.43
|
-0.39
|
-0.09
|
-0.18
|
-0.82
|
|||||
|
Free Cash Flow per Share ($)
|
--
|
-0.43
|
-0.39
|
-0.11
|
-0.23
|
-0.84
|
Profitability Ratios |
TTM | Dec-25 | Dec-24 | Dec-23 | Dec-22 | Dec-21 | Dec-20 | Dec-19 | Dec-18 | Dec-17 | Dec-16 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
ROCE (%)
|
--
|
-221.56
|
92.61
|
11.73
|
125.40
|
418.23
|
|||||
|
ROE (%)
|
--
|
178.61
|
52.97
|
6.99
|
54.22
|
108.00
|
|||||
|
ROA (%)
|
-42.58
|
-63.99
|
-55.57
|
-13.75
|
-91.40
|
-112.97
|
|||||
|
EBIT Margin (%)
|
-114.45
|
-149.70
|
-47.49
|
-0.32
|
-88.02
|
-94.58
|
|||||
|
Net Margin (%)
|
-144.63
|
-188.09
|
-76.68
|
-15.56
|
-114.11
|
-188.44
|
|||||
|
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 (%)
|
22.56
|
-0.23
|
0.14
|
0.06
|
-0.06
|
0.11
|
|||||
|
EBIT Growth (%)
|
-28.75
|
-143.96
|
-16,669.33
|
99.61
|
12.71
|
-12.43
|
|||||
|
Net Profit Growth (%)
|
-20.27
|
-89.83
|
-460.83
|
85.54
|
22.87
|
-26.45
|
|||||
|
EPS Growth (%)
|
5.85
|
-0.42
|
-3.21
|
0.89
|
0.43
|
-0.06
|
|||||
|
Book Value Growth (%)
|
38.05
|
--
|
--
|
--
|
--
|
--
|
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
|
--
|
-9.40
|
-7.36
|
-17.59
|
-0.90
|
-2.23
|
|||||
|
Price / Book Value
|
14.15
|
-23.41
|
-5.40
|
-1.30
|
-0.41
|
-1.91
|
|||||
|
Dividend Yield (%)
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
EV/EBITDA
|
-1.81
|
-12.07
|
-10.94
|
125.11
|
-2.00
|
-4.11
|
|||||
|
Close Price ($)
|
4.16
|
6.46
|
3.56
|
2.02
|
0.90
|
3.89
|
|||||
|
High Price ($)
|
7.55
|
7.55
|
6.23
|
2.69
|
4.29
|
7.00
|
|||||
|
Low Price ($)
|
2.93
|
2.12
|
1.95
|
0.72
|
0.62
|
3.10
|
|||||
|
Market Cap ($ Cr)
|
630.07
|
--
|
--
|
--
|
--
|
--
|
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
|
--
|
-3.90
|
-0.63
|
-0.31
|
-0.48
|
-0.69
|
|||||
|
Short term debt to equity ratio
|
-0.01
|
-0.35
|
-0.01
|
0.00
|
-0.16
|
-0.04
|
|||||
|
Current Ratio
|
7.19
|
3.14
|
4.68
|
2.24
|
1.01
|
2.15
|
|||||
|
Quick Ratio
|
6.74
|
3.01
|
4.36
|
1.87
|
0.86
|
1.97
|
|||||
|
Interest Coverage
|
-3.79
|
-3.90
|
-1.63
|
-0.02
|
-3.37
|
-2.14
|
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 (%)
|
17.24
|
39.88
|
12.76
|
16.75
|
9.87
|
23.84
|
|||||
|
Asset Turnover
|
0.29
|
0.34
|
0.72
|
0.88
|
0.80
|
0.81
|
|||||
|
Receivable days
|
--
|
102.93
|
50.18
|
47.57
|
64.44
|
68.53
|
|||||
|
Inventory Days
|
--
|
130.02
|
130.93
|
110.02
|
92.49
|
79.18
|
|||||
|
Payable days
|
--
|
427.43
|
196.33
|
165.45
|
172.02
|
187.67
|
|||||
|
Cash Conversion Cycle
|
--
|
-194.47
|
-15.22
|
-7.87
|
-15.09
|
-39.95
|