Market cap
$1,634 Mln
Revenue (TTM)
$0 Mln
P/E Ratio
--
P/B Ratio
8.9
Div. Yield
0 %
Income Statement ($ Mln) |
TTM | Dec-25 | Dec-24 | Dec-23 | Dec-22 | Dec-21 | Dec-20 | Dec-19 | Dec-18 | Dec-17 | Dec-16 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Operating Revenue
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Cost of Revenue
|
-0.01
|
0.06
|
0.04
|
0.01
|
--
|
0.04
|
|||||
|
Gross Profit
|
0.01
|
-0.06
|
-0.04
|
-0.01
|
--
|
-0.04
|
|||||
|
Operating Expenses
|
90.02
|
70.66
|
36.56
|
32.48
|
13.90
|
21.49
|
|||||
|
Operating Profit (EBIT)
|
-90.00
|
-70.66
|
-36.60
|
-32.49
|
-13.90
|
-21.49
|
|||||
|
Other Income
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Profit before Tax
|
-86.33
|
-68.34
|
-35.48
|
-31.48
|
-13.88
|
-21.71
|
|||||
|
Provision for Tax
|
1.60
|
1.04
|
-35.48
|
--
|
-0.02
|
-0.20
|
|||||
|
Profit after Tax (Net Income)
|
-87.94
|
-69.38
|
-35.48
|
-31.48
|
-13.86
|
-21.71
|
|||||
|
Minority Interest
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Consolidated Profit
|
--
|
--
|
--
|
--
|
-13.88
|
-21.71
|
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
|
183.79
|
60.99
|
52.48
|
35.31
|
38.82
|
41.55
|
|||||
|
Minority Interest
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Non-Current Liabilities
|
1.66
|
1.04
|
--
|
--
|
1.15
|
0.95
|
|||||
|
Current Liabilities
|
20.29
|
20.75
|
9.08
|
3.67
|
3.18
|
1.76
|
|||||
|
Total Liabilities
|
226.03
|
82.78
|
61.56
|
38.98
|
42.00
|
43.31
|
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
|
2.64
|
2.19
|
0.22
|
0.65
|
0.49
|
0.79
|
|||||
|
Current Assets
|
203.10
|
80.59
|
61.35
|
38.33
|
41.51
|
42.52
|
|||||
|
Total Assets
|
226.03
|
82.78
|
61.56
|
38.98
|
42.00
|
43.31
|
|||||
|
Total Debt*
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Net Current Assets
|
182.81
|
59.84
|
52.27
|
34.66
|
38.33
|
40.76
|
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
|
--
|
-50.88
|
-30.75
|
-28.71
|
-8.19
|
-16.68
|
|||||
|
Cash Flow from Investing Activities
|
--
|
36.23
|
-35.99
|
0.05
|
--
|
--
|
|||||
|
Cash from Financing Activities
|
--
|
69.36
|
51.86
|
24.68
|
7.24
|
-0.04
|
|||||
|
Net Cash Inflow / Outflow
|
--
|
--
|
--
|
--
|
--
|
--
|
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 ($)
|
-4.60
|
-3.88
|
-5.55
|
-0.87
|
-16.50
|
-36.78
|
|||||
|
Cash EPS ($)
|
--
|
-3.88
|
-5.54
|
-0.87
|
-16.50
|
-36.72
|
|||||
|
Adjusted Book Value ($)
|
--
|
3.41
|
8.21
|
0.97
|
46.21
|
70.40
|
|||||
|
Dividend per Share ($)
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Cash Flow per Share ($)
|
--
|
-2.85
|
-4.81
|
-0.79
|
-9.74
|
-28.26
|
|||||
|
Free Cash Flow per Share ($)
|
--
|
-2.85
|
-4.81
|
-0.79
|
-9.74
|
-28.26
|
Profitability Ratios |
TTM | Dec-25 | Dec-24 | Dec-23 | Dec-22 | Dec-21 | Dec-20 | Dec-19 | Dec-18 | Dec-17 | Dec-16 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
ROCE (%)
|
--
|
-122.28
|
-80.82
|
-84.92
|
-34.50
|
-43.19
|
|||||
|
ROE (%)
|
-71.85
|
-122.28
|
-80.82
|
-84.92
|
-34.50
|
-43.19
|
|||||
|
ROA (%)
|
-51.28
|
-96.13
|
-70.57
|
-77.74
|
-32.50
|
-41.53
|
|||||
|
EBIT Margin (%)
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Net Margin (%)
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Cash Profit Margin (%)
|
--
|
--
|
--
|
--
|
--
|
--
|
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 (%)
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
EBIT Growth (%)
|
-48.86
|
-92.62
|
-12.71
|
-126.51
|
35.99
|
53.30
|
|||||
|
Net Profit Growth (%)
|
-107.14
|
-95.54
|
-12.71
|
-127.07
|
36.14
|
53.30
|
|||||
|
EPS Growth (%)
|
42.41
|
0.30
|
-5.41
|
0.95
|
0.55
|
0.59
|
|||||
|
Book Value Growth (%)
|
-7.98
|
--
|
--
|
--
|
--
|
--
|
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
|
--
|
-7.02
|
-4.09
|
-0.95
|
-0.06
|
-0.06
|
|||||
|
Price / Book Value
|
8.89
|
7.99
|
2.77
|
0.85
|
0.02
|
0.03
|
|||||
|
Dividend Yield (%)
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
EV/EBITDA
|
1.87
|
-6.01
|
-2.45
|
0.23
|
2.90
|
1.88
|
|||||
|
Close Price ($)
|
21.25
|
27.27
|
22.71
|
20.55
|
25.00
|
53.50
|
|||||
|
High Price ($)
|
35.80
|
31.27
|
28.68
|
32.25
|
57.00
|
1,089.25
|
|||||
|
Low Price ($)
|
9.12
|
4.91
|
4.11
|
9.50
|
22.44
|
49.00
|
|||||
|
Market Cap ($ Cr)
|
1,634.43
|
--
|
--
|
--
|
--
|
--
|
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
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Short term debt to equity ratio
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Current Ratio
|
10.01
|
3.88
|
6.76
|
10.45
|
13.06
|
24.19
|
|||||
|
Quick Ratio
|
10.01
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Interest Coverage
|
--
|
--
|
--
|
--
|
-817.41
|
-97.78
|
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 (%)
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Asset Turnover
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Receivable days
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Inventory Days
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Payable days
|
--
|
42,426.07
|
29,515.01
|
52,291.63
|
--
|
11,089.40
|
|||||
|
Cash Conversion Cycle
|
--
|
--
|
--
|
--
|
--
|
--
|