Market cap
$509 Mln
Revenue (TTM)
$49 Mln
P/E Ratio
--
P/B Ratio
5.8
Div. Yield
0 %
Income Statement ($ Mln) |
TTM | Dec-25 | Dec-24 | Dec-23 | Dec-22 | Dec-21 | Dec-20 | Dec-19 | Dec-18 | Dec-17 | Dec-16 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Operating Revenue
|
48.55
|
35.26
|
22.47
|
22.39
|
16.39
|
13.68
|
|||||
|
Cost of Revenue
|
21.91
|
19.49
|
21.94
|
19.30
|
13.66
|
14.49
|
|||||
|
Gross Profit
|
26.64
|
15.76
|
0.53
|
3.09
|
2.73
|
-0.81
|
|||||
|
Operating Expenses
|
135.00
|
84.10
|
75.38
|
78.69
|
71.35
|
56.37
|
|||||
|
Operating Profit (EBIT)
|
-108.36
|
-68.34
|
-74.84
|
-75.60
|
-68.63
|
-57.18
|
|||||
|
Other Income
|
--
|
--
|
--
|
--
|
228.98
|
-228.78
|
|||||
|
Profit before Tax
|
-109.39
|
-69.11
|
-78.62
|
-60.39
|
142.12
|
-302.47
|
|||||
|
Provision for Tax
|
--
|
--
|
--
|
1.11
|
18.70
|
15.31
|
|||||
|
Profit after Tax (Net Income)
|
-109.39
|
-69.11
|
-78.62
|
-60.39
|
142.12
|
-302.47
|
|||||
|
Minority Interest
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Consolidated Profit
|
--
|
--
|
--
|
--
|
142.12
|
-302.47
|
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
|
90.31
|
61.05
|
-16.56
|
35.80
|
-2.58
|
-185.54
|
|||||
|
Minority Interest
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Non-Current Liabilities
|
61.84
|
40.88
|
78.14
|
85.17
|
148.78
|
366.07
|
|||||
|
Current Liabilities
|
24.68
|
24.35
|
38.85
|
17.26
|
31.47
|
18.39
|
|||||
|
Total Liabilities
|
201.51
|
126.27
|
100.44
|
138.22
|
177.67
|
198.93
|
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
|
10.38
|
8.74
|
9.00
|
8.19
|
16.47
|
54.52
|
|||||
|
Current Assets
|
166.46
|
117.53
|
91.44
|
130.03
|
161.20
|
144.41
|
|||||
|
Total Assets
|
201.51
|
126.27
|
100.44
|
138.22
|
177.67
|
198.93
|
|||||
|
Total Debt*
|
61.84
|
41.37
|
61.06
|
47.78
|
75.38
|
64.21
|
|||||
|
Net Current Assets
|
141.78
|
93.19
|
52.59
|
112.77
|
129.73
|
126.02
|
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
|
--
|
-59.13
|
-60.47
|
-70.16
|
-66.31
|
-56.08
|
|||||
|
Cash Flow from Investing Activities
|
--
|
-53.42
|
32.84
|
89.71
|
26.88
|
-148.75
|
|||||
|
Cash from Financing Activities
|
--
|
78.19
|
26.83
|
20.37
|
41.76
|
220.08
|
|||||
|
Net Cash Inflow / Outflow
|
--
|
--
|
--
|
--
|
2.33
|
15.26
|
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 ($)
|
-2.27
|
-1.66
|
-2.36
|
-2.28
|
5.90
|
-13.52
|
|||||
|
Cash EPS ($)
|
--
|
-1.62
|
-2.31
|
-2.24
|
5.94
|
-13.47
|
|||||
|
Adjusted Book Value ($)
|
--
|
1.46
|
--
|
1.35
|
--
|
--
|
|||||
|
Dividend per Share ($)
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Cash Flow per Share ($)
|
--
|
-1.42
|
-1.81
|
-2.65
|
-2.75
|
-2.51
|
|||||
|
Free Cash Flow per Share ($)
|
--
|
-1.44
|
-1.88
|
-2.66
|
-2.77
|
-2.52
|
Profitability Ratios |
TTM | Dec-25 | Dec-24 | Dec-23 | Dec-22 | Dec-21 | Dec-20 | Dec-19 | Dec-18 | Dec-17 | Dec-16 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
ROCE (%)
|
--
|
-94.08
|
-122.77
|
-77.24
|
-585.72
|
298.42
|
|||||
|
ROE (%)
|
-144.55
|
-310.68
|
-817.17
|
-363.59
|
-151.10
|
183.53
|
|||||
|
ROA (%)
|
-59.68
|
-60.97
|
-65.88
|
-38.24
|
75.47
|
-257.59
|
|||||
|
EBIT Margin (%)
|
-214.69
|
-181.98
|
-312.30
|
-220.11
|
981.28
|
-2,089.61
|
|||||
|
Net Margin (%)
|
-225.34
|
-196.03
|
-349.84
|
-269.73
|
57.92
|
140.61
|
|||||
|
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 (%)
|
90.63
|
0.57
|
0.00
|
0.37
|
0.20
|
1.76
|
|||||
|
EBIT Growth (%)
|
-69.93
|
8.57
|
-42.40
|
-130.64
|
156.28
|
-79.72
|
|||||
|
Net Profit Growth (%)
|
-60.37
|
12.09
|
-30.18
|
-142.49
|
146.99
|
-72.68
|
|||||
|
EPS Growth (%)
|
-7.23
|
0.30
|
-0.04
|
-1.39
|
1.44
|
0.09
|
|||||
|
Book Value Growth (%)
|
-50.93
|
--
|
--
|
--
|
--
|
--
|
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
|
--
|
-3.33
|
-0.22
|
-0.25
|
0.17
|
-0.20
|
|||||
|
Price / Book Value
|
5.82
|
3.77
|
-1.05
|
0.42
|
-9.62
|
-0.32
|
|||||
|
Dividend Yield (%)
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
EV/EBITDA
|
3.77
|
-2.83
|
-0.06
|
0.97
|
-0.27
|
0.02
|
|||||
|
Close Price ($)
|
5.68
|
5.52
|
10.47
|
11.40
|
20.60
|
53.40
|
|||||
|
High Price ($)
|
169.92
|
169.92
|
15.00
|
25.40
|
77.80
|
111.20
|
|||||
|
Low Price ($)
|
4.80
|
5.25
|
5.00
|
9.22
|
15.40
|
16.62
|
|||||
|
Market Cap ($ Cr)
|
509.18
|
--
|
--
|
--
|
--
|
--
|
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
|
0.62
|
0.68
|
-3.69
|
1.33
|
-29.26
|
-0.35
|
|||||
|
Short term debt to equity ratio
|
0.01
|
0.01
|
-1.24
|
0.01
|
-6.33
|
-0.02
|
|||||
|
Current Ratio
|
6.74
|
4.83
|
2.35
|
7.53
|
5.12
|
7.85
|
|||||
|
Quick Ratio
|
6.40
|
4.55
|
2.24
|
7.03
|
4.89
|
7.51
|
|||||
|
Interest Coverage
|
-20.16
|
-12.96
|
-8.32
|
-4.44
|
8.60
|
-17.09
|
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 (%)
|
21.15
|
35.26
|
35.95
|
29.46
|
17.01
|
17.67
|
|||||
|
Asset Turnover
|
0.26
|
0.31
|
0.19
|
0.14
|
0.09
|
0.12
|
|||||
|
Receivable days
|
--
|
106.23
|
119.27
|
76.54
|
57.98
|
72.14
|
|||||
|
Inventory Days
|
--
|
104.21
|
109.85
|
152.18
|
182.08
|
146.20
|
|||||
|
Payable days
|
--
|
68.05
|
64.70
|
47.19
|
21.69
|
37.39
|
|||||
|
Cash Conversion Cycle
|
--
|
142.39
|
164.42
|
181.53
|
218.36
|
180.95
|