Market cap
$699 Mln
Revenue (TTM)
$18 Mln
P/E Ratio
--
P/B Ratio
2.5
Div. Yield
0 %
Income Statement ($ Mln) |
TTM | Dec-25 | Dec-24 | Dec-23 | Dec-22 | Dec-21 | Dec-20 | Dec-19 | Dec-18 | Dec-17 | Dec-16 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Operating Revenue
|
18.30
|
76.20
|
138.10
|
101.21
|
53.16
|
69.57
|
|||||
|
Cost of Revenue
|
0.76
|
--
|
1.77
|
2.18
|
5.86
|
5.84
|
|||||
|
Gross Profit
|
18.05
|
76.20
|
138.10
|
101.21
|
53.16
|
69.57
|
|||||
|
Operating Expenses
|
105.20
|
98.57
|
113.11
|
107.70
|
154.50
|
153.35
|
|||||
|
Operating Profit (EBIT)
|
-87.15
|
-22.36
|
25.00
|
-6.48
|
-101.34
|
-83.78
|
|||||
|
Other Income
|
--
|
--
|
--
|
--
|
0.17
|
0.17
|
|||||
|
Profit before Tax
|
-79.42
|
-17.13
|
32.09
|
3.32
|
-99.32
|
-83.61
|
|||||
|
Provision for Tax
|
0.23
|
0.24
|
0.22
|
3.89
|
-2.02
|
-2.96
|
|||||
|
Profit after Tax (Net Income)
|
-79.65
|
-17.37
|
31.87
|
-0.57
|
-97.30
|
-80.65
|
|||||
|
Minority Interest
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Consolidated Profit
|
--
|
--
|
--
|
--
|
-115.87
|
-83.61
|
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
|
302.07
|
99.01
|
-0.46
|
-47.45
|
-85.75
|
89.38
|
|||||
|
Minority Interest
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Non-Current Liabilities
|
39.30
|
5.94
|
35.22
|
93.33
|
194.03
|
143.72
|
|||||
|
Current Liabilities
|
39.86
|
46.62
|
85.77
|
155.91
|
152.61
|
106.32
|
|||||
|
Total Liabilities
|
421.09
|
151.57
|
120.53
|
201.79
|
260.89
|
339.41
|
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
|
8.07
|
7.65
|
13.23
|
18.86
|
23.79
|
29.11
|
|||||
|
Current Assets
|
373.16
|
143.92
|
107.31
|
182.94
|
237.10
|
310.30
|
|||||
|
Total Assets
|
421.09
|
151.57
|
120.53
|
201.79
|
260.89
|
339.41
|
|||||
|
Total Debt*
|
5.70
|
4.24
|
9.39
|
13.97
|
18.06
|
18.06
|
|||||
|
Net Current Assets
|
333.29
|
97.31
|
21.53
|
27.02
|
84.49
|
203.99
|
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
|
--
|
-75.59
|
-86.23
|
-56.04
|
-110.79
|
-119.03
|
|||||
|
Cash Flow from Investing Activities
|
--
|
-59.74
|
99.70
|
-150.67
|
98.26
|
22.49
|
|||||
|
Cash from Financing Activities
|
--
|
110.45
|
7.52
|
30.23
|
0.65
|
110.21
|
|||||
|
Net Cash Inflow / Outflow
|
--
|
--
|
--
|
--
|
13.67
|
13.67
|
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 ($)
|
-0.44
|
-0.10
|
0.40
|
-0.01
|
-1.47
|
-1.24
|
|||||
|
Cash EPS ($)
|
--
|
-0.09
|
0.42
|
0.03
|
-1.43
|
-1.20
|
|||||
|
Adjusted Book Value ($)
|
--
|
0.58
|
--
|
--
|
--
|
1.37
|
|||||
|
Dividend per Share ($)
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Cash Flow per Share ($)
|
--
|
-0.44
|
-1.08
|
-0.83
|
-1.67
|
-1.83
|
|||||
|
Free Cash Flow per Share ($)
|
--
|
-0.45
|
-1.08
|
-0.84
|
-1.70
|
-1.85
|
Profitability Ratios |
TTM | Dec-25 | Dec-24 | Dec-23 | Dec-22 | Dec-21 | Dec-20 | Dec-19 | Dec-18 | Dec-17 | Dec-16 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
ROCE (%)
|
--
|
-30.97
|
-259.69
|
1.12
|
-489.67
|
-129.52
|
|||||
|
ROE (%)
|
-39.72
|
-35.25
|
-133.06
|
0.85
|
-5,363.78
|
-197.65
|
|||||
|
ROA (%)
|
-25.07
|
-12.77
|
19.77
|
-0.25
|
-32.42
|
-23.11
|
|||||
|
EBIT Margin (%)
|
-433.95
|
-22.48
|
23.24
|
3.28
|
-190.61
|
-120.42
|
|||||
|
Net Margin (%)
|
-435.21
|
-22.79
|
23.08
|
-0.56
|
-182.43
|
-115.63
|
|||||
|
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 (%)
|
-87.03
|
-0.45
|
0.36
|
0.90
|
-0.24
|
0.02
|
|||||
|
EBIT Growth (%)
|
-264.67
|
-153.38
|
865.78
|
103.28
|
-20.95
|
-4.02
|
|||||
|
Net Profit Growth (%)
|
-266.00
|
-154.50
|
5,700.88
|
99.42
|
-20.65
|
-24.42
|
|||||
|
EPS Growth (%)
|
-176.84
|
-1.26
|
48.07
|
0.99
|
-0.19
|
0.12
|
|||||
|
Book Value Growth (%)
|
48.51
|
--
|
--
|
--
|
--
|
--
|
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
|
--
|
-41.74
|
2.59
|
-183.36
|
-1.09
|
-3.50
|
|||||
|
Price / Book Value
|
2.47
|
7.32
|
-180.93
|
-2.20
|
-1.24
|
3.16
|
|||||
|
Dividend Yield (%)
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
EV/EBITDA
|
24.67
|
-37.59
|
-0.26
|
-10.22
|
1.71
|
0.06
|
|||||
|
Close Price ($)
|
3.75
|
4.26
|
1.03
|
1.55
|
1.60
|
4.33
|
|||||
|
High Price ($)
|
8.21
|
4.62
|
5.85
|
3.02
|
4.73
|
10.05
|
|||||
|
Low Price ($)
|
1.72
|
0.40
|
0.83
|
1.04
|
1.17
|
3.68
|
|||||
|
Market Cap ($ Cr)
|
699.46
|
--
|
--
|
--
|
--
|
--
|
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
|
--
|
0.04
|
-20.58
|
-0.29
|
-0.21
|
0.20
|
|||||
|
Short term debt to equity ratio
|
0.00
|
0.04
|
-11.28
|
-0.10
|
-0.05
|
0.04
|
|||||
|
Current Ratio
|
9.36
|
3.09
|
1.25
|
1.17
|
1.55
|
2.92
|
|||||
|
Quick Ratio
|
9.36
|
--
|
--
|
--
|
1.55
|
2.92
|
|||||
|
Interest Coverage
|
--
|
--
|
--
|
--
|
-50.22
|
-487.10
|
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 (%)
|
204.86
|
2.64
|
2.25
|
3.39
|
67.69
|
1.14
|
|||||
|
Asset Turnover
|
0.06
|
0.56
|
0.86
|
0.44
|
0.18
|
0.20
|
|||||
|
Receivable days
|
--
|
12.26
|
8.64
|
71.12
|
126.33
|
4.17
|
|||||
|
Inventory Days
|
--
|
--
|
--
|
0.00
|
0.00
|
0.00
|
|||||
|
Payable days
|
--
|
--
|
262.99
|
358.28
|
175.48
|
181.84
|
|||||
|
Cash Conversion Cycle
|
--
|
--
|
--
|
-287.16
|
-49.15
|
-177.67
|