Market cap
$784 Mln
Revenue (TTM)
$0 Mln
P/E Ratio
--
P/B Ratio
2.4
Div. Yield
0 %
Income Statement ($ 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
|
-0.03
|
--
|
1.22
|
1.30
|
1.18
|
0.84
|
|||||
|
Gross Profit
|
0.03
|
--
|
-1.22
|
-1.30
|
-1.18
|
-0.84
|
|||||
|
Operating Expenses
|
138.08
|
112.79
|
96.12
|
83.70
|
60.30
|
35.25
|
|||||
|
Operating Profit (EBIT)
|
-138.08
|
-112.79
|
-96.12
|
-84.99
|
-60.30
|
-35.25
|
|||||
|
Other Income
|
--
|
--
|
--
|
--
|
1.53
|
0.00
|
|||||
|
Profit before Tax
|
-130.93
|
-106.08
|
-86.81
|
-76.27
|
-58.76
|
-35.25
|
|||||
|
Provision for Tax
|
0.08
|
0.11
|
0.11
|
0.14
|
-1.53
|
-0.83
|
|||||
|
Profit after Tax (Net Income)
|
-131.01
|
-106.19
|
-86.92
|
-76.41
|
-58.76
|
-35.25
|
|||||
|
Minority Interest
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Consolidated Profit
|
--
|
--
|
--
|
--
|
-58.76
|
-35.25
|
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
|
315.27
|
136.91
|
151.97
|
225.85
|
195.58
|
152.32
|
|||||
|
Minority Interest
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Non-Current Liabilities
|
13.30
|
14.13
|
15.62
|
16.87
|
17.90
|
0.36
|
|||||
|
Current Liabilities
|
19.56
|
18.38
|
14.91
|
12.36
|
10.46
|
7.36
|
|||||
|
Total Liabilities
|
367.69
|
169.43
|
182.50
|
255.08
|
223.94
|
160.03
|
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
|
19.10
|
19.69
|
21.88
|
23.28
|
27.23
|
6.33
|
|||||
|
Current Assets
|
329.03
|
149.74
|
160.62
|
231.79
|
196.70
|
153.70
|
|||||
|
Total Assets
|
367.69
|
169.43
|
182.50
|
255.08
|
223.94
|
160.03
|
|||||
|
Total Debt*
|
16.59
|
17.38
|
18.77
|
19.56
|
20.86
|
0.98
|
|||||
|
Net Current Assets
|
309.47
|
131.36
|
145.71
|
219.44
|
186.25
|
146.43
|
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
|
--
|
-84.74
|
-79.81
|
-63.85
|
-54.60
|
-32.41
|
|||||
|
Cash Flow from Investing Activities
|
--
|
35.60
|
68.82
|
-113.96
|
-67.87
|
-2.13
|
|||||
|
Cash from Financing Activities
|
--
|
77.16
|
1.60
|
97.29
|
95.63
|
166.26
|
|||||
|
Net Cash Inflow / Outflow
|
--
|
--
|
--
|
--
|
-26.84
|
131.72
|
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 ($)
|
-1.80
|
-1.76
|
-1.75
|
-1.72
|
-1.84
|
-1.26
|
|||||
|
Cash EPS ($)
|
--
|
-1.74
|
-1.73
|
-1.69
|
-1.81
|
-1.23
|
|||||
|
Adjusted Book Value ($)
|
--
|
2.27
|
3.06
|
5.08
|
6.14
|
5.44
|
|||||
|
Dividend per Share ($)
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Cash Flow per Share ($)
|
--
|
-1.40
|
-1.61
|
-1.44
|
-1.71
|
-1.16
|
|||||
|
Free Cash Flow per Share ($)
|
--
|
-1.41
|
-1.63
|
-1.45
|
-1.75
|
-1.23
|
Profitability Ratios |
TTM | Dec-25 | Dec-24 | Dec-23 | Dec-22 | Dec-21 | Dec-20 | Dec-19 | Dec-18 | Dec-17 | Dec-16 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
ROCE (%)
|
--
|
-65.34
|
-41.77
|
-33.09
|
-31.79
|
-40.83
|
|||||
|
ROE (%)
|
-57.95
|
-73.52
|
-46.01
|
-36.26
|
-33.78
|
-41.07
|
|||||
|
ROA (%)
|
-44.64
|
-60.35
|
-39.73
|
-31.90
|
-30.61
|
-38.71
|
|||||
|
EBIT Margin (%)
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Net Margin (%)
|
--
|
--
|
--
|
--
|
-3,835.70
|
3,525,100.00
|
|||||
|
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 (%)
|
17.36
|
-22.21
|
-13.81
|
-29.79
|
-66.76
|
-58.69
|
|||||
|
Net Profit Growth (%)
|
-29.23
|
-22.17
|
-13.76
|
-30.03
|
-66.70
|
-58.75
|
|||||
|
EPS Growth (%)
|
8.05
|
-0.01
|
-0.02
|
0.07
|
-0.47
|
-0.11
|
|||||
|
Book Value Growth (%)
|
10.41
|
--
|
--
|
--
|
--
|
--
|
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
|
--
|
-3.10
|
-4.70
|
-5.15
|
-5.69
|
-13.49
|
|||||
|
Price / Book Value
|
2.44
|
2.40
|
2.69
|
1.74
|
1.71
|
3.12
|
|||||
|
Dividend Yield (%)
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
EV/EBITDA
|
-5.68
|
-1.92
|
-3.22
|
-2.50
|
-2.89
|
-9.52
|
|||||
|
Close Price ($)
|
7.10
|
5.45
|
8.22
|
8.86
|
10.50
|
16.98
|
|||||
|
High Price ($)
|
9.54
|
8.60
|
12.38
|
13.50
|
24.83
|
26.16
|
|||||
|
Low Price ($)
|
4.84
|
4.35
|
6.63
|
5.99
|
9.43
|
13.50
|
|||||
|
Market Cap ($ Cr)
|
784.01
|
--
|
--
|
--
|
--
|
--
|
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
|
--
|
0.13
|
0.12
|
0.09
|
0.11
|
0.01
|
|||||
|
Short term debt to equity ratio
|
0.01
|
0.02
|
0.02
|
0.01
|
0.02
|
0.00
|
|||||
|
Current Ratio
|
16.82
|
8.15
|
10.77
|
18.76
|
18.81
|
20.90
|
|||||
|
Quick Ratio
|
16.82
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Interest Coverage
|
--
|
--
|
--
|
--
|
-69.13
|
-2,710.62
|
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 (%)
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Asset Turnover
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Receivable days
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Inventory Days
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Payable days
|
--
|
--
|
610.89
|
663.94
|
825.77
|
658.76
|
|||||
|
Cash Conversion Cycle
|
--
|
--
|
--
|
--
|
--
|
--
|