Market cap
$219 Mln
Revenue (TTM)
$51 Mln
P/E Ratio
--
P/B Ratio
3.5
Div. Yield
0 %
Income Statement ($ Mln) |
TTM | Dec-25 | Dec-24 | Dec-23 | Dec-22 | Dec-21 | Dec-20 | Dec-19 | Dec-18 | Dec-17 | Dec-16 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Operating Revenue
|
50.94
|
42.17
|
266.96
|
257.24
|
211.04
|
326.55
|
|||||
|
Cost of Revenue
|
18.57
|
17.74
|
117.55
|
158.99
|
70.08
|
57.59
|
|||||
|
Gross Profit
|
32.37
|
24.43
|
149.41
|
98.25
|
140.96
|
268.96
|
|||||
|
Operating Expenses
|
188.97
|
203.97
|
261.07
|
301.45
|
397.84
|
532.82
|
|||||
|
Operating Profit (EBIT)
|
-156.60
|
-179.53
|
-111.67
|
-203.20
|
-256.88
|
-263.86
|
|||||
|
Other Income
|
--
|
--
|
--
|
--
|
-2.40
|
-0.28
|
|||||
|
Profit before Tax
|
-161.15
|
-183.12
|
28.51
|
-238.27
|
-291.75
|
-287.10
|
|||||
|
Provision for Tax
|
-29.01
|
-332.81
|
28.51
|
-0.38
|
34.87
|
19.22
|
|||||
|
Profit after Tax (Net Income)
|
-130.96
|
-170.29
|
28.51
|
-237.89
|
-291.75
|
-287.10
|
|||||
|
Minority Interest
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Consolidated Profit
|
--
|
--
|
--
|
--
|
-291.75
|
-287.10
|
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
|
60.84
|
61.01
|
-131.99
|
-193.43
|
-137.42
|
97.73
|
|||||
|
Minority Interest
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Non-Current Liabilities
|
54.84
|
55.45
|
297.54
|
491.26
|
479.57
|
416.28
|
|||||
|
Current Liabilities
|
75.51
|
141.88
|
282.98
|
331.77
|
138.69
|
165.33
|
|||||
|
Total Liabilities
|
266.69
|
258.34
|
448.53
|
629.60
|
480.85
|
679.33
|
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
|
57.40
|
51.64
|
106.95
|
153.97
|
99.61
|
77.01
|
|||||
|
Current Assets
|
133.79
|
206.71
|
341.58
|
475.63
|
381.23
|
602.32
|
|||||
|
Total Assets
|
268.18
|
258.34
|
448.53
|
629.60
|
480.85
|
679.33
|
|||||
|
Total Debt*
|
37.71
|
40.34
|
269.90
|
480.84
|
480.42
|
419.02
|
|||||
|
Net Current Assets
|
56.79
|
64.83
|
58.60
|
143.86
|
242.54
|
554.44
|
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
|
--
|
-138.51
|
-20.44
|
-174.88
|
-241.12
|
-37.43
|
|||||
|
Cash Flow from Investing Activities
|
--
|
375.09
|
230.32
|
144.64
|
-166.85
|
-138.41
|
|||||
|
Cash from Financing Activities
|
--
|
-273.71
|
-186.97
|
69.60
|
54.33
|
51.88
|
|||||
|
Net Cash Inflow / Outflow
|
--
|
--
|
--
|
--
|
-353.65
|
-123.96
|
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 ($)
|
-1.02
|
-1.41
|
0.25
|
-2.13
|
-3.74
|
-3.74
|
|||||
|
Cash EPS ($)
|
--
|
-1.38
|
0.29
|
-2.10
|
-3.70
|
-3.69
|
|||||
|
Adjusted Book Value ($)
|
--
|
0.51
|
--
|
--
|
--
|
1.27
|
|||||
|
Dividend per Share ($)
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Cash Flow per Share ($)
|
--
|
-1.15
|
-0.18
|
-1.57
|
-3.09
|
-0.49
|
|||||
|
Free Cash Flow per Share ($)
|
--
|
-1.15
|
-0.18
|
-1.57
|
-3.12
|
-0.50
|
Profitability Ratios |
TTM | Dec-25 | Dec-24 | Dec-23 | Dec-22 | Dec-21 | Dec-20 | Dec-19 | Dec-18 | Dec-17 | Dec-16 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
ROCE (%)
|
--
|
-142.35
|
13.40
|
-75.47
|
-67.87
|
-47.27
|
|||||
|
ROE (%)
|
-214.94
|
479.86
|
-17.52
|
143.81
|
1,470.09
|
-151.62
|
|||||
|
ROA (%)
|
-26.92
|
-48.18
|
5.29
|
-42.85
|
-50.29
|
-37.75
|
|||||
|
EBIT Margin (%)
|
-298.54
|
-412.89
|
20.85
|
-76.86
|
-122.86
|
-80.89
|
|||||
|
Net Margin (%)
|
-257.10
|
-403.80
|
10.68
|
-92.48
|
-139.83
|
-88.00
|
|||||
|
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 (%)
|
-64.32
|
-0.84
|
0.04
|
0.22
|
-0.35
|
-0.31
|
|||||
|
EBIT Growth (%)
|
-9.74
|
-412.81
|
128.15
|
23.74
|
1.84
|
-268.38
|
|||||
|
Net Profit Growth (%)
|
17.82
|
-697.37
|
111.98
|
18.46
|
-1.62
|
-317.10
|
|||||
|
EPS Growth (%)
|
25.69
|
-6.73
|
1.12
|
0.43
|
0.00
|
-3.48
|
|||||
|
Book Value Growth (%)
|
-61.93
|
--
|
--
|
--
|
--
|
--
|
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
|
--
|
-1.00
|
5.59
|
-1.56
|
-2.12
|
-4.27
|
|||||
|
Price / Book Value
|
3.48
|
2.80
|
-1.21
|
-1.92
|
-4.49
|
12.55
|
|||||
|
Dividend Yield (%)
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
EV/EBITDA
|
1.28
|
-0.23
|
4.98
|
-3.79
|
-3.55
|
-4.71
|
|||||
|
Close Price ($)
|
1.40
|
1.42
|
1.38
|
3.33
|
7.92
|
15.96
|
|||||
|
High Price ($)
|
2.62
|
1.89
|
3.70
|
10.99
|
16.84
|
22.22
|
|||||
|
Low Price ($)
|
0.72
|
0.71
|
0.66
|
1.43
|
5.58
|
12.21
|
|||||
|
Market Cap ($ Cr)
|
219.39
|
--
|
--
|
--
|
--
|
--
|
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
|
0.61
|
0.66
|
-2.04
|
-2.49
|
-3.50
|
4.29
|
|||||
|
Short term debt to equity ratio
|
--
|
0.03
|
-0.01
|
-0.01
|
-0.03
|
0.04
|
|||||
|
Current Ratio
|
1.77
|
1.46
|
1.21
|
1.43
|
2.75
|
3.64
|
|||||
|
Quick Ratio
|
1.70
|
1.43
|
0.96
|
1.24
|
2.47
|
3.42
|
|||||
|
Interest Coverage
|
-16.74
|
-19.34
|
2.05
|
-4.88
|
-7.98
|
-11.50
|
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 (%)
|
27.98
|
43.67
|
45.82
|
101.27
|
52.11
|
37.67
|
|||||
|
Asset Turnover
|
0.10
|
0.12
|
0.50
|
0.46
|
0.36
|
0.43
|
|||||
|
Receivable days
|
--
|
609.52
|
261.91
|
263.02
|
201.61
|
156.63
|
|||||
|
Inventory Days
|
--
|
754.32
|
206.16
|
116.47
|
199.17
|
259.63
|
|||||
|
Payable days
|
--
|
395.06
|
98.92
|
53.69
|
72.14
|
99.44
|
|||||
|
Cash Conversion Cycle
|
--
|
968.79
|
369.14
|
325.79
|
328.64
|
316.82
|