Market cap
$270 Mln
Revenue (TTM)
$219 Mln
P/E Ratio
--
P/B Ratio
10.9
Div. Yield
0 %
Income Statement ($ Mln) |
TTM | Dec-25 | Dec-24 | Dec-23 | Dec-22 | Dec-21 | Dec-20 | Dec-19 | Dec-18 | Dec-17 | Dec-16 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Operating Revenue
|
219.06
|
236.20
|
160.18
|
194.62
|
292.48
|
213.58
|
|||||
|
Cost of Revenue
|
44.96
|
39.46
|
63.18
|
74.15
|
22.50
|
153.39
|
|||||
|
Gross Profit
|
174.10
|
196.73
|
97.00
|
120.47
|
269.99
|
60.18
|
|||||
|
Operating Expenses
|
189.22
|
173.24
|
147.48
|
166.73
|
350.77
|
325.50
|
|||||
|
Operating Profit (EBIT)
|
-15.13
|
23.50
|
-50.47
|
-46.26
|
-80.78
|
-265.32
|
|||||
|
Other Income
|
--
|
--
|
--
|
--
|
2.24
|
2.41
|
|||||
|
Profit before Tax
|
-27.85
|
-3.72
|
-69.41
|
-51.93
|
-94.23
|
-282.84
|
|||||
|
Provision for Tax
|
1.82
|
1.62
|
--
|
41.68
|
13.45
|
-37.97
|
|||||
|
Profit after Tax (Net Income)
|
-29.67
|
-5.35
|
-69.41
|
-51.93
|
-94.23
|
-244.87
|
|||||
|
Minority Interest
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Consolidated Profit
|
--
|
--
|
--
|
--
|
-92.56
|
-282.84
|
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
|
25.02
|
32.61
|
-49.19
|
-30.58
|
5.23
|
74.01
|
|||||
|
Minority Interest
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Non-Current Liabilities
|
163.78
|
181.02
|
188.94
|
172.42
|
221.29
|
194.29
|
|||||
|
Current Liabilities
|
160.87
|
162.94
|
80.91
|
99.87
|
129.54
|
261.05
|
|||||
|
Total Liabilities
|
510.52
|
376.57
|
220.67
|
241.70
|
356.05
|
529.35
|
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
|
120.11
|
191.72
|
106.84
|
123.55
|
170.87
|
258.20
|
|||||
|
Current Assets
|
229.55
|
184.84
|
113.83
|
118.15
|
185.18
|
271.15
|
|||||
|
Total Assets
|
510.52
|
376.57
|
220.67
|
241.70
|
356.05
|
529.35
|
|||||
|
Total Debt*
|
53.96
|
216.30
|
188.73
|
104.18
|
99.78
|
189.13
|
|||||
|
Net Current Assets
|
68.69
|
90.02
|
32.92
|
18.28
|
60.19
|
15.52
|
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
|
--
|
67.99
|
-40.66
|
-23.38
|
-73.15
|
-252.97
|
|||||
|
Cash Flow from Investing Activities
|
--
|
-7.93
|
-0.03
|
--
|
-0.11
|
39.94
|
|||||
|
Cash from Financing Activities
|
--
|
72.93
|
49.66
|
-25.21
|
14.60
|
133.73
|
|||||
|
Net Cash Inflow / Outflow
|
--
|
--
|
--
|
--
|
-58.67
|
-79.29
|
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 ($)
|
-0.11
|
-0.02
|
-0.32
|
-0.27
|
-0.51
|
-1.39
|
|||||
|
Cash EPS ($)
|
--
|
-0.02
|
-0.15
|
-0.07
|
-0.31
|
-1.18
|
|||||
|
Adjusted Book Value ($)
|
--
|
0.12
|
--
|
--
|
0.03
|
0.42
|
|||||
|
Dividend per Share ($)
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Cash Flow per Share ($)
|
--
|
0.26
|
-0.19
|
-0.12
|
-0.40
|
-1.44
|
|||||
|
Free Cash Flow per Share ($)
|
--
|
0.26
|
-0.19
|
-0.12
|
-0.40
|
-1.44
|
Profitability Ratios |
TTM | Dec-25 | Dec-24 | Dec-23 | Dec-22 | Dec-21 | Dec-20 | Dec-19 | Dec-18 | Dec-17 | Dec-16 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
ROCE (%)
|
--
|
-2.75
|
-65.13
|
-58.14
|
-51.19
|
-76.88
|
|||||
|
ROE (%)
|
-102.96
|
64.49
|
174.03
|
409.60
|
-237.83
|
-152.27
|
|||||
|
ROA (%)
|
-6.09
|
-1.79
|
-30.02
|
-17.37
|
-21.28
|
-41.73
|
|||||
|
EBIT Margin (%)
|
-9.08
|
8.66
|
-31.98
|
-23.58
|
-11.84
|
-124.23
|
|||||
|
Net Margin (%)
|
-13.54
|
-2.26
|
-43.33
|
-26.68
|
-31.97
|
-113.37
|
|||||
|
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 (%)
|
7.52
|
0.47
|
-0.18
|
-0.33
|
0.37
|
-0.28
|
|||||
|
EBIT Growth (%)
|
-138.44
|
139.94
|
-11.62
|
-32.48
|
86.94
|
29.52
|
|||||
|
Net Profit Growth (%)
|
18.69
|
92.30
|
-33.67
|
44.89
|
61.52
|
30.01
|
|||||
|
EPS Growth (%)
|
35.89
|
0.94
|
-0.16
|
0.47
|
0.63
|
0.42
|
|||||
|
Book Value Growth (%)
|
-13.92
|
--
|
--
|
--
|
--
|
--
|
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
|
--
|
-79.93
|
-5.99
|
-4.55
|
-1.13
|
-1.62
|
|||||
|
Price / Book Value
|
10.90
|
13.10
|
-8.45
|
-7.72
|
20.30
|
5.36
|
|||||
|
Dividend Yield (%)
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
EV/EBITDA
|
64.35
|
21.11
|
-40.26
|
-35.99
|
37.79
|
-1.92
|
|||||
|
Close Price ($)
|
1.14
|
1.61
|
1.90
|
1.24
|
0.58
|
2.26
|
|||||
|
High Price ($)
|
4.08
|
4.08
|
2.48
|
1.84
|
2.93
|
5.14
|
|||||
|
Low Price ($)
|
0.82
|
1.45
|
0.80
|
0.49
|
0.24
|
2.20
|
|||||
|
Market Cap ($ Cr)
|
270.10
|
--
|
--
|
--
|
--
|
--
|
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
|
0.99
|
6.63
|
-3.84
|
-3.41
|
19.08
|
2.56
|
|||||
|
Short term debt to equity ratio
|
0.99
|
1.23
|
-0.20
|
-0.79
|
7.03
|
1.38
|
|||||
|
Current Ratio
|
1.43
|
1.13
|
1.41
|
1.18
|
1.43
|
1.04
|
|||||
|
Quick Ratio
|
1.35
|
1.04
|
1.21
|
1.03
|
1.26
|
0.90
|
|||||
|
Interest Coverage
|
-0.61
|
0.85
|
-2.82
|
-7.61
|
-2.21
|
-13.31
|
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 (%)
|
24.43
|
19.91
|
21.46
|
20.19
|
13.77
|
24.15
|
|||||
|
Asset Turnover
|
0.45
|
0.79
|
0.69
|
0.65
|
0.66
|
0.36
|
|||||
|
Receivable days
|
--
|
62.94
|
83.98
|
74.67
|
57.36
|
68.54
|
|||||
|
Inventory Days
|
--
|
147.41
|
92.31
|
91.77
|
472.44
|
116.25
|
|||||
|
Payable days
|
--
|
168.29
|
86.19
|
80.43
|
418.96
|
89.17
|
|||||
|
Cash Conversion Cycle
|
--
|
42.06
|
90.10
|
86.01
|
110.83
|
95.62
|