Market cap
$908 Mln
Revenue (TTM)
$8 Mln
P/E Ratio
--
P/B Ratio
7.3
Div. Yield
0 %
Income Statement ($ Mln) |
TTM | Dec-25 | Dec-24 | Dec-23 | Dec-22 | Dec-21 | Dec-20 | Dec-19 | Dec-18 | Dec-17 | Dec-16 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Operating Revenue
|
8.22
|
7.83
|
18.72
|
31.25
|
29.75
|
6.76
|
|||||
|
Cost of Revenue
|
0.36
|
2.09
|
2.79
|
18.08
|
11.96
|
4.71
|
|||||
|
Gross Profit
|
7.86
|
5.74
|
15.93
|
13.17
|
17.79
|
2.05
|
|||||
|
Operating Expenses
|
94.17
|
82.11
|
157.86
|
110.53
|
107.65
|
91.77
|
|||||
|
Operating Profit (EBIT)
|
-86.31
|
-76.38
|
-141.93
|
-97.36
|
-89.85
|
-89.72
|
|||||
|
Other Income
|
--
|
--
|
--
|
--
|
2.95
|
-1.14
|
|||||
|
Profit before Tax
|
-75.74
|
-64.92
|
-132.07
|
-88.85
|
-86.91
|
-90.87
|
|||||
|
Provision for Tax
|
--
|
--
|
--
|
-0.37
|
1.75
|
23.42
|
|||||
|
Profit after Tax (Net Income)
|
-75.74
|
-64.92
|
-132.07
|
-88.48
|
-86.91
|
-90.87
|
|||||
|
Minority Interest
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Consolidated Profit
|
--
|
--
|
--
|
--
|
-86.91
|
-90.87
|
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
|
124.58
|
103.08
|
155.55
|
157.18
|
197.62
|
197.34
|
|||||
|
Minority Interest
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Non-Current Liabilities
|
15.57
|
28.73
|
33.18
|
9.27
|
35.04
|
30.94
|
|||||
|
Current Liabilities
|
28.24
|
28.65
|
31.60
|
30.95
|
21.94
|
22.93
|
|||||
|
Total Liabilities
|
207.93
|
160.46
|
220.33
|
197.41
|
254.60
|
251.21
|
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
|
81.93
|
9.10
|
94.38
|
68.55
|
23.05
|
46.18
|
|||||
|
Current Assets
|
97.77
|
151.36
|
125.95
|
128.86
|
231.55
|
205.03
|
|||||
|
Total Assets
|
207.93
|
160.46
|
220.33
|
197.41
|
254.60
|
251.21
|
|||||
|
Total Debt*
|
--
|
2.12
|
2.60
|
0.43
|
0.68
|
0.69
|
|||||
|
Net Current Assets
|
69.52
|
67.67
|
94.36
|
97.90
|
209.61
|
182.10
|
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
|
--
|
-47.11
|
-20.08
|
-78.33
|
-67.57
|
-52.13
|
|||||
|
Cash Flow from Investing Activities
|
--
|
48.37
|
-69.77
|
46.22
|
12.63
|
-167.63
|
|||||
|
Cash from Financing Activities
|
--
|
-5.86
|
74.54
|
26.71
|
72.87
|
225.05
|
|||||
|
Net Cash Inflow / Outflow
|
--
|
--
|
--
|
--
|
17.93
|
5.29
|
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 ($)
|
-0.59
|
-0.53
|
-1.39
|
-1.25
|
-1.30
|
-1.48
|
|||||
|
Cash EPS ($)
|
--
|
-0.53
|
-1.38
|
-1.24
|
-1.29
|
-1.47
|
|||||
|
Adjusted Book Value ($)
|
--
|
0.84
|
1.63
|
2.22
|
2.96
|
3.22
|
|||||
|
Dividend per Share ($)
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Cash Flow per Share ($)
|
--
|
-0.38
|
-0.21
|
-1.11
|
-1.01
|
-0.85
|
|||||
|
Free Cash Flow per Share ($)
|
--
|
-0.38
|
-0.21
|
-1.12
|
-1.02
|
-0.86
|
Profitability Ratios |
TTM | Dec-25 | Dec-24 | Dec-23 | Dec-22 | Dec-21 | Dec-20 | Dec-19 | Dec-18 | Dec-17 | Dec-16 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
ROCE (%)
|
--
|
-49.31
|
-83.65
|
-49.72
|
-43.86
|
-73.59
|
|||||
|
ROE (%)
|
-66.54
|
-50.20
|
-84.46
|
-49.88
|
-44.01
|
-77.33
|
|||||
|
ROA (%)
|
-35.73
|
-34.10
|
-63.23
|
-39.15
|
-34.36
|
-56.44
|
|||||
|
EBIT Margin (%)
|
-921.50
|
-829.58
|
-280.59
|
-372.22
|
-286.21
|
-967.08
|
|||||
|
Net Margin (%)
|
-921.50
|
-829.58
|
-705.48
|
-283.15
|
-265.79
|
-1,617.10
|
|||||
|
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 (%)
|
-51.05
|
-0.58
|
-0.40
|
0.05
|
3.40
|
0.04
|
|||||
|
EBIT Growth (%)
|
-29.62
|
-23.60
|
54.84
|
-36.59
|
-30.24
|
-28.43
|
|||||
|
Net Profit Growth (%)
|
43.75
|
50.84
|
-49.26
|
-1.81
|
4.35
|
-77.63
|
|||||
|
EPS Growth (%)
|
57.24
|
0.62
|
-0.11
|
0.04
|
0.12
|
-0.23
|
|||||
|
Book Value Growth (%)
|
-18.79
|
--
|
--
|
--
|
--
|
--
|
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
|
--
|
-5.69
|
-1.79
|
-0.84
|
-12.09
|
-9.80
|
|||||
|
Price / Book Value
|
7.30
|
3.58
|
1.52
|
0.47
|
5.31
|
4.51
|
|||||
|
Dividend Yield (%)
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
EV/EBITDA
|
0.28
|
-4.35
|
-2.42
|
0.38
|
-9.88
|
-10.85
|
|||||
|
Close Price ($)
|
5.29
|
3.01
|
2.48
|
1.05
|
15.75
|
14.54
|
|||||
|
High Price ($)
|
5.35
|
3.48
|
5.17
|
18.54
|
18.96
|
30.38
|
|||||
|
Low Price ($)
|
1.38
|
1.05
|
0.86
|
0.59
|
9.26
|
5.65
|
|||||
|
Market Cap ($ Cr)
|
908.22
|
--
|
--
|
--
|
--
|
--
|
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
|
--
|
0.02
|
0.02
|
0.00
|
0.00
|
0.00
|
|||||
|
Short term debt to equity ratio
|
--
|
0.01
|
0.01
|
0.00
|
0.00
|
0.00
|
|||||
|
Current Ratio
|
3.46
|
5.28
|
3.99
|
4.16
|
10.55
|
8.94
|
|||||
|
Quick Ratio
|
3.46
|
--
|
--
|
--
|
11.11
|
10.43
|
|||||
|
Interest Coverage
|
--
|
--
|
--
|
--
|
-18.12
|
-2.79
|
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 (%)
|
75.54
|
71.11
|
1.70
|
0.95
|
1.63
|
9.21
|
|||||
|
Asset Turnover
|
0.04
|
0.04
|
0.09
|
0.14
|
0.12
|
0.04
|
|||||
|
Receivable days
|
--
|
137.28
|
6.01
|
4.57
|
6.80
|
37.68
|
|||||
|
Inventory Days
|
--
|
--
|
--
|
-247.30
|
-709.79
|
-2,653.70
|
|||||
|
Payable days
|
--
|
1,558.82
|
887.48
|
194.22
|
310.52
|
590.50
|
|||||
|
Cash Conversion Cycle
|
--
|
--
|
--
|
-436.95
|
-1,013.52
|
-3,206.52
|