Market cap
$91 Mln
Revenue (TTM)
$92 Mln
P/E Ratio
--
P/B Ratio
2.2
Div. Yield
0 %
Income Statement ($ Mln) |
TTM | Dec-25 | Dec-24 | Dec-23 | Dec-22 | Dec-21 | Dec-20 | Dec-19 | Dec-18 | Dec-17 | Dec-16 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Operating Revenue
|
91.74
|
92.19
|
92.64
|
99.99
|
149.73
|
57.71
|
|||||
|
Cost of Revenue
|
48.57
|
56.78
|
27.25
|
27.77
|
27.43
|
15.66
|
|||||
|
Gross Profit
|
43.17
|
35.41
|
65.38
|
72.22
|
122.30
|
42.05
|
|||||
|
Operating Expenses
|
123.38
|
111.55
|
153.59
|
171.79
|
160.29
|
84.34
|
|||||
|
Operating Profit (EBIT)
|
-80.21
|
-76.14
|
-88.21
|
-99.57
|
-38.00
|
-47.67
|
|||||
|
Other Income
|
--
|
--
|
--
|
--
|
14.75
|
-0.60
|
|||||
|
Profit before Tax
|
-107.26
|
-111.96
|
-100.19
|
-69.04
|
-23.25
|
-47.80
|
|||||
|
Provision for Tax
|
-1.71
|
-0.23
|
-3.86
|
-3.32
|
2.31
|
2.74
|
|||||
|
Profit after Tax (Net Income)
|
-105.55
|
-111.73
|
-37.38
|
-58.63
|
-25.56
|
-47.80
|
|||||
|
Minority Interest
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Consolidated Profit
|
--
|
--
|
--
|
--
|
-25.56
|
-70.59
|
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
|
37.87
|
68.12
|
13.45
|
38.15
|
80.17
|
80.58
|
|||||
|
Minority Interest
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Non-Current Liabilities
|
10.09
|
10.38
|
123.65
|
148.84
|
151.65
|
232.90
|
|||||
|
Current Liabilities
|
100.54
|
103.78
|
60.96
|
191.87
|
192.93
|
191.28
|
|||||
|
Total Liabilities
|
249.03
|
182.28
|
198.06
|
378.86
|
424.75
|
504.75
|
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
|
101.01
|
108.37
|
138.65
|
193.04
|
146.75
|
125.67
|
|||||
|
Current Assets
|
47.48
|
73.91
|
59.41
|
185.81
|
278.01
|
379.08
|
|||||
|
Total Assets
|
195.98
|
182.28
|
198.06
|
378.86
|
424.75
|
504.75
|
|||||
|
Total Debt*
|
45.47
|
47.22
|
119.90
|
142.75
|
139.88
|
309.10
|
|||||
|
Net Current Assets
|
--
|
-29.87
|
-1.55
|
-6.06
|
85.07
|
187.81
|
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
|
--
|
-53.21
|
-24.72
|
-76.42
|
3.74
|
7.23
|
|||||
|
Cash Flow from Investing Activities
|
--
|
-4.98
|
-1.61
|
-54.88
|
-12.10
|
-53.84
|
|||||
|
Cash from Financing Activities
|
--
|
69.42
|
-37.06
|
26.33
|
-61.93
|
186.51
|
|||||
|
Net Cash Inflow / Outflow
|
--
|
--
|
--
|
--
|
-70.30
|
139.91
|
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 ($)
|
-1.35
|
-1.24
|
-0.84
|
-1.34
|
-0.60
|
-1.37
|
|||||
|
Cash EPS ($)
|
-1.39
|
-0.93
|
-0.18
|
-0.71
|
-0.05
|
-1.11
|
|||||
|
Adjusted Book Value ($)
|
0.53
|
0.76
|
0.30
|
0.87
|
1.89
|
2.31
|
|||||
|
Dividend per Share ($)
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Cash Flow per Share ($)
|
--
|
-0.59
|
-0.56
|
-1.75
|
0.09
|
0.21
|
|||||
|
Free Cash Flow per Share ($)
|
--
|
-0.65
|
-0.70
|
-1.87
|
-0.02
|
0.18
|
Profitability Ratios |
TTM | Dec-25 | Dec-24 | Dec-23 | Dec-22 | Dec-21 | Dec-20 | Dec-19 | Dec-18 | Dec-17 | Dec-16 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
ROCE (%)
|
--
|
-89.85
|
-23.79
|
-29.24
|
-8.38
|
-20.00
|
|||||
|
ROE (%)
|
-199.16
|
-273.93
|
-144.90
|
-99.10
|
-31.80
|
-56.64
|
|||||
|
ROA (%)
|
-47.16
|
-58.75
|
-12.96
|
-14.59
|
-5.50
|
-14.01
|
|||||
|
EBIT Margin (%)
|
-89.56
|
-110.38
|
-95.13
|
-66.28
|
-12.28
|
-82.61
|
|||||
|
Net Margin (%)
|
-115.05
|
-121.19
|
-40.36
|
-58.63
|
-15.54
|
-83.70
|
|||||
|
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 (%)
|
0.92
|
0.00
|
-0.07
|
-0.33
|
1.59
|
--
|
|||||
|
EBIT Growth (%)
|
-140.99
|
-15.48
|
-32.98
|
-260.43
|
61.43
|
--
|
|||||
|
Net Profit Growth (%)
|
-188.18
|
-198.88
|
36.23
|
-129.39
|
46.53
|
0.16
|
|||||
|
EPS Growth (%)
|
-61.07
|
-0.47
|
0.37
|
-1.24
|
0.56
|
0.17
|
|||||
|
Book Value Growth (%)
|
1,541.02
|
--
|
--
|
--
|
--
|
--
|
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
|
--
|
-3.74
|
-3.89
|
-1.35
|
-8.81
|
-16.42
|
|||||
|
Price / Book Value
|
2.19
|
6.13
|
10.81
|
2.07
|
2.81
|
9.74
|
|||||
|
Dividend Yield (%)
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
EV/EBITDA
|
53.95
|
-5.94
|
-4.22
|
-4.43
|
35.01
|
-21.72
|
|||||
|
Close Price ($)
|
1.37
|
4.65
|
3.28
|
1.81
|
5.30
|
22.48
|
|||||
|
High Price ($)
|
9.42
|
9.42
|
7.76
|
10.99
|
23.57
|
50.34
|
|||||
|
Low Price ($)
|
1.27
|
1.22
|
1.48
|
1.54
|
4.57
|
16.45
|
|||||
|
Market Cap ($ Cr)
|
91.06
|
--
|
--
|
--
|
--
|
--
|
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
|
--
|
0.69
|
8.91
|
3.74
|
1.74
|
3.84
|
|||||
|
Short term debt to equity ratio
|
1.20
|
0.67
|
0.63
|
0.21
|
0.03
|
1.41
|
|||||
|
Current Ratio
|
0.47
|
0.71
|
0.97
|
0.97
|
1.44
|
1.98
|
|||||
|
Quick Ratio
|
0.47
|
--
|
1.07
|
--
|
1.44
|
2.12
|
|||||
|
Interest Coverage
|
-20.33
|
-9.98
|
-7.30
|
-27.08
|
-3.78
|
-5,297.00
|
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 (%)
|
30.57
|
41.70
|
35.46
|
35.56
|
52.32
|
194.50
|
|||||
|
Asset Turnover
|
0.41
|
0.48
|
0.32
|
0.25
|
0.32
|
0.17
|
|||||
|
Receivable days
|
--
|
141.23
|
134.86
|
208.04
|
232.46
|
466.07
|
|||||
|
Inventory Days
|
--
|
-39.16
|
-81.59
|
0.00
|
-180.95
|
-531.04
|
|||||
|
Payable days
|
--
|
175.81
|
375.15
|
439.50
|
555.55
|
726.90
|
|||||
|
Cash Conversion Cycle
|
--
|
-73.74
|
-321.88
|
-231.47
|
-504.04
|
-791.87
|