Market cap
$525 Mln
Revenue (TTM)
$2 Mln
P/E Ratio
--
P/B Ratio
2.5
Div. Yield
0 %
Income Statement ($ Mln) |
TTM | Dec-25 | Dec-24 | Dec-23 | Dec-22 | Dec-21 | Dec-20 | Dec-19 | Dec-18 | Dec-17 | Dec-16 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Operating Revenue
|
1.58
|
7.25
|
0.57
|
0.39
|
1.50
|
208.38
|
|||||
|
Cost of Revenue
|
0.11
|
0.30
|
0.60
|
1.60
|
1.38
|
--
|
|||||
|
Gross Profit
|
1.55
|
6.95
|
0.57
|
0.39
|
1.50
|
208.38
|
|||||
|
Operating Expenses
|
59.94
|
49.39
|
62.45
|
59.67
|
57.05
|
84.17
|
|||||
|
Operating Profit (EBIT)
|
-58.36
|
-42.44
|
-61.89
|
-59.28
|
-55.55
|
124.21
|
|||||
|
Other Income
|
--
|
--
|
--
|
--
|
1.38
|
--
|
|||||
|
Profit before Tax
|
-34.49
|
-17.41
|
-26.43
|
-52.34
|
-54.17
|
124.16
|
|||||
|
Provision for Tax
|
--
|
--
|
--
|
0.00
|
-2.76
|
1.33
|
|||||
|
Profit after Tax (Net Income)
|
-34.49
|
-17.41
|
-26.43
|
-52.34
|
-51.41
|
122.83
|
|||||
|
Minority Interest
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Consolidated Profit
|
--
|
--
|
--
|
--
|
-54.17
|
119.84
|
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
|
209.89
|
130.66
|
68.23
|
87.80
|
132.27
|
179.75
|
|||||
|
Minority Interest
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Non-Current Liabilities
|
12.10
|
11.99
|
13.42
|
44.76
|
16.00
|
7.13
|
|||||
|
Current Liabilities
|
9.98
|
8.29
|
10.52
|
11.47
|
6.99
|
14.80
|
|||||
|
Total Liabilities
|
241.95
|
150.93
|
92.17
|
144.03
|
155.27
|
194.54
|
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
|
108.36
|
60.49
|
36.23
|
34.43
|
23.89
|
4.07
|
|||||
|
Current Assets
|
123.62
|
90.45
|
55.94
|
109.60
|
131.38
|
190.48
|
|||||
|
Total Assets
|
241.95
|
150.93
|
92.17
|
144.03
|
155.27
|
194.54
|
|||||
|
Total Debt*
|
12.72
|
13.42
|
14.76
|
16.00
|
16.54
|
--
|
|||||
|
Net Current Assets
|
113.64
|
66.08
|
45.42
|
98.12
|
124.39
|
175.68
|
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
|
--
|
-38.33
|
-55.96
|
-45.78
|
-55.23
|
118.61
|
|||||
|
Cash Flow from Investing Activities
|
--
|
-49.85
|
54.59
|
-2.58
|
-87.88
|
-1.82
|
|||||
|
Cash from Financing Activities
|
--
|
75.21
|
0.62
|
30.54
|
0.18
|
0.90
|
|||||
|
Net Cash Inflow / Outflow
|
--
|
--
|
--
|
--
|
-142.93
|
117.69
|
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 ($)
|
-0.49
|
-0.21
|
-0.37
|
-0.74
|
-0.73
|
1.80
|
|||||
|
Cash EPS ($)
|
-0.21
|
-0.21
|
-0.36
|
-0.72
|
-0.71
|
1.81
|
|||||
|
Adjusted Book Value ($)
|
1.14
|
1.60
|
0.96
|
1.24
|
1.88
|
2.64
|
|||||
|
Dividend per Share ($)
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Cash Flow per Share ($)
|
--
|
-0.47
|
-0.79
|
-0.65
|
-0.78
|
1.74
|
|||||
|
Free Cash Flow per Share ($)
|
--
|
-0.47
|
-0.79
|
-0.65
|
-0.80
|
1.74
|
Profitability Ratios |
TTM | Dec-25 | Dec-24 | Dec-23 | Dec-22 | Dec-21 | Dec-20 | Dec-19 | Dec-18 | Dec-17 | Dec-16 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
ROCE (%)
|
--
|
-15.34
|
-28.30
|
-41.44
|
-31.29
|
109.98
|
|||||
|
ROE (%)
|
-20.26
|
-17.51
|
-33.88
|
-47.57
|
-32.95
|
109.98
|
|||||
|
ROA (%)
|
-21.01
|
-14.33
|
-22.38
|
-34.98
|
-29.39
|
90.83
|
|||||
|
EBIT Margin (%)
|
-2,257.68
|
-240.13
|
-10,315.37
|
-14,689.03
|
-3,696.44
|
59.61
|
|||||
|
Net Margin (%)
|
-2,178.90
|
-240.13
|
-4,670.14
|
-13,351.79
|
-1,783.85
|
58.95
|
|||||
|
Cash Profit Margin (%)
|
-0.03
|
--
|
--
|
--
|
--
|
--
|
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 (%)
|
-76.20
|
11.81
|
0.44
|
-0.74
|
-0.99
|
15.52
|
|||||
|
EBIT Growth (%)
|
10.31
|
70.17
|
-1.40
|
-3.66
|
-144.72
|
252.53
|
|||||
|
Net Profit Growth (%)
|
9.65
|
34.12
|
49.50
|
-1.81
|
-141.85
|
252.16
|
|||||
|
EPS Growth (%)
|
9.48
|
0.43
|
0.50
|
-0.02
|
-1.40
|
2.43
|
|||||
|
Book Value Growth (%)
|
262.82
|
--
|
--
|
--
|
--
|
--
|
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
|
--
|
-7.64
|
-2.51
|
-4.35
|
-2.55
|
1.78
|
|||||
|
Price / Book Value
|
2.46
|
1.02
|
0.97
|
2.59
|
0.99
|
1.22
|
|||||
|
Dividend Yield (%)
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
EV/EBITDA
|
-0.69
|
-4.49
|
-0.48
|
-2.42
|
-0.34
|
0.25
|
|||||
|
Close Price ($)
|
2.69
|
1.63
|
0.93
|
3.22
|
1.86
|
3.21
|
|||||
|
High Price ($)
|
3.11
|
2.01
|
4.10
|
4.14
|
3.55
|
4.80
|
|||||
|
Low Price ($)
|
0.31
|
0.24
|
0.68
|
1.79
|
1.41
|
2.27
|
|||||
|
Market Cap ($ Cr)
|
525.35
|
--
|
--
|
--
|
--
|
--
|
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
|
--
|
0.10
|
0.22
|
0.18
|
0.13
|
--
|
|||||
|
Short term debt to equity ratio
|
0.01
|
0.01
|
0.02
|
0.01
|
0.00
|
--
|
|||||
|
Current Ratio
|
12.39
|
10.91
|
5.32
|
9.55
|
18.79
|
12.87
|
|||||
|
Quick Ratio
|
12.39
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Interest Coverage
|
--
|
--
|
--
|
--
|
-20.12
|
2,654.40
|
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 (%)
|
--
|
--
|
--
|
--
|
17.38
|
--
|
|||||
|
Asset Turnover
|
0.01
|
0.06
|
0.00
|
0.00
|
0.01
|
1.54
|
|||||
|
Receivable days
|
--
|
--
|
--
|
243.37
|
63.48
|
0.25
|
|||||
|
Inventory Days
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Payable days
|
--
|
3,133.24
|
2,098.36
|
646.78
|
1,200.22
|
--
|
|||||
|
Cash Conversion Cycle
|
--
|
--
|
--
|
--
|
--
|
--
|