Market cap
$85 Mln
Revenue (TTM)
$96 Mln
P/E Ratio
--
P/B Ratio
1.8
Div. Yield
0 %
Income Statement ($ Mln) |
TTM | Dec-25 | Dec-24 | Dec-23 | Dec-22 | Dec-21 | Dec-20 | Dec-19 | Dec-18 | Dec-17 | Dec-16 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Operating Revenue
|
96.43
|
103.21
|
122.99
|
140.13
|
60.84
|
20.54
|
|||||
|
Cost of Revenue
|
76.66
|
78.02
|
86.39
|
100.39
|
46.34
|
18.10
|
|||||
|
Gross Profit
|
19.77
|
25.19
|
36.60
|
39.74
|
14.51
|
2.44
|
|||||
|
Operating Expenses
|
61.64
|
99.87
|
109.90
|
145.08
|
104.38
|
58.11
|
|||||
|
Operating Profit (EBIT)
|
-41.87
|
-74.68
|
-73.30
|
-105.34
|
-89.87
|
-55.67
|
|||||
|
Other Income
|
--
|
--
|
--
|
--
|
-0.45
|
0.54
|
|||||
|
Profit before Tax
|
-48.03
|
-83.07
|
-200.66
|
-202.20
|
-91.25
|
-55.12
|
|||||
|
Provision for Tax
|
0.29
|
0.32
|
0.66
|
1.49
|
0.31
|
-1.10
|
|||||
|
Profit after Tax (Net Income)
|
-48.32
|
-83.39
|
-201.32
|
-203.69
|
-91.56
|
-55.12
|
|||||
|
Minority Interest
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Consolidated Profit
|
--
|
--
|
--
|
--
|
-91.56
|
-55.12
|
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
|
47.79
|
64.49
|
118.70
|
289.40
|
260.96
|
213.83
|
|||||
|
Minority Interest
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Non-Current Liabilities
|
13.74
|
19.49
|
40.04
|
69.42
|
51.27
|
1.85
|
|||||
|
Current Liabilities
|
60.81
|
63.47
|
59.24
|
69.70
|
50.32
|
16.23
|
|||||
|
Total Liabilities
|
183.14
|
147.45
|
217.99
|
428.52
|
362.54
|
231.91
|
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
|
51.27
|
58.14
|
76.84
|
206.79
|
263.26
|
39.38
|
|||||
|
Current Assets
|
71.07
|
89.32
|
141.15
|
221.73
|
99.28
|
192.53
|
|||||
|
Total Assets
|
183.14
|
147.45
|
217.99
|
428.52
|
362.54
|
231.91
|
|||||
|
Total Debt*
|
4.47
|
7.96
|
10.77
|
17.94
|
5.49
|
2.09
|
|||||
|
Net Current Assets
|
10.26
|
25.85
|
81.91
|
152.03
|
48.96
|
176.30
|
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
|
--
|
-30.86
|
-48.29
|
-97.57
|
-82.37
|
-40.57
|
|||||
|
Cash Flow from Investing Activities
|
--
|
8.54
|
5.28
|
-36.21
|
-57.44
|
-30.45
|
|||||
|
Cash from Financing Activities
|
--
|
19.27
|
-12.42
|
197.32
|
6.39
|
223.27
|
|||||
|
Net Cash Inflow / Outflow
|
--
|
--
|
--
|
--
|
-133.41
|
152.25
|
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 ($)
|
-0.39
|
-0.72
|
-1.99
|
-3.21
|
-2.17
|
-1.30
|
|||||
|
Cash EPS ($)
|
-0.39
|
-0.64
|
-1.86
|
-2.99
|
-1.94
|
-1.24
|
|||||
|
Adjusted Book Value ($)
|
0.33
|
0.56
|
1.17
|
4.56
|
6.17
|
5.06
|
|||||
|
Dividend per Share ($)
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Cash Flow per Share ($)
|
--
|
-0.27
|
-0.48
|
-1.54
|
-1.95
|
-0.96
|
|||||
|
Free Cash Flow per Share ($)
|
--
|
-0.35
|
-0.56
|
-1.67
|
-2.08
|
-1.13
|
Profitability Ratios |
TTM | Dec-25 | Dec-24 | Dec-23 | Dec-22 | Dec-21 | Dec-20 | Dec-19 | Dec-18 | Dec-17 | Dec-16 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
ROCE (%)
|
--
|
-82.59
|
-92.18
|
-71.00
|
-37.96
|
-45.06
|
|||||
|
ROE (%)
|
-86.07
|
-91.04
|
-98.66
|
-74.02
|
-38.57
|
-45.74
|
|||||
|
ROA (%)
|
-23.60
|
-45.64
|
-62.28
|
-51.50
|
-30.80
|
-41.46
|
|||||
|
EBIT Margin (%)
|
-43.60
|
-80.48
|
-162.80
|
-141.76
|
-147.47
|
-268.35
|
|||||
|
Net Margin (%)
|
-50.11
|
-80.79
|
-163.69
|
-145.36
|
-151.61
|
-261.46
|
|||||
|
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 (%)
|
-6.93
|
-0.16
|
-0.12
|
1.30
|
1.96
|
2.31
|
|||||
|
EBIT Growth (%)
|
72.96
|
58.52
|
-0.79
|
-121.41
|
-62.78
|
-209.41
|
|||||
|
Net Profit Growth (%)
|
77.37
|
58.58
|
1.17
|
-122.47
|
-66.11
|
-208.86
|
|||||
|
EPS Growth (%)
|
81.57
|
0.64
|
0.38
|
-0.48
|
-0.66
|
-1.45
|
|||||
|
Book Value Growth (%)
|
-51.82
|
--
|
--
|
--
|
--
|
--
|
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
|
--
|
-0.93
|
-0.70
|
-1.06
|
-5.07
|
-20.33
|
|||||
|
Price / Book Value
|
1.80
|
1.20
|
1.18
|
0.74
|
1.78
|
5.24
|
|||||
|
Dividend Yield (%)
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
EV/EBITDA
|
2.25
|
-0.62
|
-0.51
|
-0.48
|
-5.40
|
-18.10
|
|||||
|
Close Price ($)
|
0.64
|
0.67
|
1.39
|
3.39
|
10.97
|
26.51
|
|||||
|
High Price ($)
|
2.65
|
2.65
|
3.75
|
15.40
|
29.99
|
64.50
|
|||||
|
Low Price ($)
|
0.45
|
0.63
|
1.38
|
2.22
|
9.85
|
25.00
|
|||||
|
Market Cap ($ Cr)
|
85.33
|
--
|
--
|
--
|
--
|
--
|
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
|
0.09
|
0.06
|
0.02
|
0.01
|
|||||
|
Short term debt to equity ratio
|
0.03
|
0.05
|
0.03
|
0.04
|
0.01
|
0.00
|
|||||
|
Current Ratio
|
1.17
|
1.41
|
2.38
|
3.18
|
1.97
|
11.86
|
|||||
|
Quick Ratio
|
0.98
|
1.18
|
1.74
|
2.49
|
1.28
|
11.23
|
|||||
|
Interest Coverage
|
-3,201.27
|
-11,865.86
|
-464.57
|
-56.02
|
-58.68
|
-124,703.62
|
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 (%)
|
19.62
|
28.61
|
35.13
|
32.43
|
38.76
|
30.90
|
|||||
|
Asset Turnover
|
0.47
|
0.56
|
0.38
|
0.35
|
0.20
|
0.15
|
|||||
|
Receivable days
|
--
|
128.70
|
131.63
|
89.96
|
89.83
|
59.52
|
|||||
|
Inventory Days
|
--
|
122.74
|
182.27
|
150.41
|
177.79
|
122.96
|
|||||
|
Payable days
|
--
|
178.21
|
127.01
|
101.47
|
125.01
|
105.88
|
|||||
|
Cash Conversion Cycle
|
--
|
73.23
|
186.89
|
138.90
|
142.60
|
76.59
|