Market cap
$468 Mln
Revenue (TTM)
$0 Mln
P/E Ratio
--
P/B Ratio
2.2
Div. Yield
0 %
Income Statement ($ Mln) |
TTM | Dec-25 | Dec-24 | Dec-23 | Dec-22 | Dec-21 | Dec-20 | Dec-19 | Dec-18 | Dec-17 | Dec-16 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Operating Revenue
|
--
|
--
|
--
|
--
|
192.18
|
351.37
|
|||||
|
Cost of Revenue
|
38.44
|
0.42
|
83.37
|
70.09
|
0.26
|
0.03
|
|||||
|
Gross Profit
|
-38.44
|
-0.42
|
-83.37
|
-70.09
|
-0.26
|
351.37
|
|||||
|
Operating Expenses
|
145.27
|
180.89
|
109.58
|
94.07
|
130.65
|
212.99
|
|||||
|
Operating Profit (EBIT)
|
-183.61
|
-180.89
|
-192.95
|
-164.16
|
-130.65
|
138.38
|
|||||
|
Other Income
|
--
|
--
|
--
|
--
|
--
|
0.21
|
|||||
|
Profit before Tax
|
-171.79
|
-164.51
|
-167.46
|
-134.94
|
-119.50
|
138.59
|
|||||
|
Provision for Tax
|
-6.50
|
-6.16
|
0.93
|
1.02
|
-3.59
|
17.40
|
|||||
|
Profit after Tax (Net Income)
|
-165.29
|
-158.35
|
-168.39
|
-135.96
|
-115.91
|
121.19
|
|||||
|
Minority Interest
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Consolidated Profit
|
--
|
--
|
--
|
--
|
-115.91
|
121.19
|
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
|
204.16
|
275.43
|
438.87
|
555.19
|
640.57
|
710.08
|
|||||
|
Minority Interest
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Non-Current Liabilities
|
--
|
--
|
7.20
|
7.40
|
7.66
|
5.93
|
|||||
|
Current Liabilities
|
28.12
|
39.78
|
18.60
|
32.38
|
18.48
|
56.88
|
|||||
|
Total Liabilities
|
260.41
|
315.22
|
464.67
|
594.97
|
666.71
|
772.89
|
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
|
3.62
|
4.23
|
2.31
|
4.51
|
5.79
|
0.49
|
|||||
|
Current Assets
|
228.67
|
310.99
|
462.36
|
590.46
|
660.92
|
772.40
|
|||||
|
Total Assets
|
260.41
|
315.22
|
464.67
|
594.97
|
666.71
|
772.89
|
|||||
|
Total Debt*
|
0.42
|
0.84
|
1.64
|
2.40
|
3.12
|
0.20
|
|||||
|
Net Current Assets
|
200.54
|
271.21
|
443.75
|
558.08
|
642.44
|
715.52
|
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
|
--
|
-132.03
|
-135.50
|
-85.40
|
-120.98
|
-87.01
|
|||||
|
Cash Flow from Investing Activities
|
--
|
188.79
|
56.11
|
40.30
|
-455.41
|
0.00
|
|||||
|
Cash from Financing Activities
|
--
|
-25.75
|
0.27
|
0.26
|
0.37
|
1.47
|
|||||
|
Net Cash Inflow / Outflow
|
--
|
--
|
--
|
--
|
--
|
-85.54
|
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 ($)
|
-2.09
|
-2.03
|
-1.99
|
-1.63
|
-1.39
|
1.39
|
|||||
|
Cash EPS ($)
|
--
|
-2.02
|
-1.99
|
-1.62
|
-1.39
|
1.39
|
|||||
|
Adjusted Book Value ($)
|
--
|
3.53
|
5.20
|
6.65
|
7.69
|
8.15
|
|||||
|
Dividend per Share ($)
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Cash Flow per Share ($)
|
--
|
-1.69
|
-1.60
|
-1.02
|
-1.45
|
-1.00
|
|||||
|
Free Cash Flow per Share ($)
|
--
|
-1.69
|
-1.60
|
-1.02
|
-1.48
|
-1.00
|
Profitability Ratios |
TTM | Dec-25 | Dec-24 | Dec-23 | Dec-22 | Dec-21 | Dec-20 | Dec-19 | Dec-18 | Dec-17 | Dec-16 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
ROCE (%)
|
--
|
-44.18
|
-33.74
|
-22.64
|
-17.12
|
19.27
|
|||||
|
ROE (%)
|
-68.93
|
-44.34
|
-33.88
|
-22.74
|
-17.16
|
19.27
|
|||||
|
ROA (%)
|
-49.18
|
-40.61
|
-31.78
|
-21.55
|
-16.10
|
14.81
|
|||||
|
EBIT Margin (%)
|
--
|
--
|
--
|
--
|
-67.98
|
39.38
|
|||||
|
Net Margin (%)
|
--
|
--
|
--
|
--
|
-60.31
|
34.47
|
|||||
|
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 (%)
|
--
|
--
|
--
|
-1.00
|
-0.45
|
6.22
|
|||||
|
EBIT Growth (%)
|
-22.90
|
-24.43
|
-10.17
|
8.14
|
-194.42
|
1,354.55
|
|||||
|
Net Profit Growth (%)
|
-21.42
|
5.96
|
-23.85
|
-17.30
|
-195.64
|
1,207.06
|
|||||
|
EPS Growth (%)
|
-29.71
|
-0.02
|
-0.22
|
-0.17
|
-2.00
|
12.33
|
|||||
|
Book Value Growth (%)
|
-41.39
|
--
|
--
|
--
|
--
|
--
|
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
|
--
|
-1.76
|
-1.68
|
-1.87
|
-3.46
|
6.42
|
|||||
|
Price / Book Value
|
2.16
|
1.01
|
0.64
|
0.46
|
0.63
|
1.10
|
|||||
|
Dividend Yield (%)
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
EV/EBITDA
|
-260.47
|
0.13
|
1.29
|
2.69
|
5.38
|
0.10
|
|||||
|
Close Price ($)
|
4.65
|
3.57
|
3.35
|
3.05
|
4.81
|
8.94
|
|||||
|
High Price ($)
|
6.45
|
4.02
|
4.60
|
5.19
|
9.79
|
94.17
|
|||||
|
Low Price ($)
|
2.78
|
2.46
|
2.75
|
2.77
|
4.18
|
7.37
|
|||||
|
Market Cap ($ Cr)
|
467.59
|
--
|
--
|
--
|
--
|
--
|
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
|
--
|
0.00
|
0.00
|
0.00
|
0.00
|
0.00
|
|||||
|
Short term debt to equity ratio
|
0.00
|
0.00
|
0.00
|
0.00
|
0.00
|
0.00
|
|||||
|
Current Ratio
|
8.13
|
7.82
|
24.85
|
18.24
|
35.77
|
13.58
|
|||||
|
Quick Ratio
|
8.13
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Interest Coverage
|
--
|
--
|
--
|
--
|
-11.72
|
571.81
|
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
|
--
|
--
|
--
|
--
|
0.27
|
0.43
|
|||||
|
Receivable days
|
--
|
--
|
--
|
--
|
--
|
6.04
|
|||||
|
Inventory Days
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Payable days
|
--
|
7,639.96
|
19.08
|
17.73
|
4,976.53
|
28,930.32
|
|||||
|
Cash Conversion Cycle
|
--
|
--
|
--
|
--
|
--
|
--
|