Market cap
$496 Mln
Revenue (TTM)
$47 Mln
P/E Ratio
--
P/B Ratio
4.5
Div. Yield
0 %
Income Statement ($ Mln) |
TTM | Dec-25 | Dec-24 | Dec-23 | Dec-22 | Dec-21 | Dec-20 | Dec-19 | Dec-18 | Dec-17 | Dec-16 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Operating Revenue
|
47.01
|
40.52
|
32.31
|
78.12
|
19.71
|
25.54
|
|||||
|
Cost of Revenue
|
21.06
|
5.28
|
199.25
|
6.06
|
6.34
|
5.05
|
|||||
|
Gross Profit
|
26.75
|
40.52
|
-166.93
|
72.06
|
19.71
|
25.54
|
|||||
|
Operating Expenses
|
108.87
|
139.86
|
84.22
|
241.24
|
245.66
|
218.69
|
|||||
|
Operating Profit (EBIT)
|
-82.12
|
-99.34
|
-251.15
|
-169.18
|
-225.95
|
-193.15
|
|||||
|
Other Income
|
--
|
--
|
--
|
--
|
5.52
|
0.64
|
|||||
|
Profit before Tax
|
-73.95
|
-160.06
|
-237.09
|
-153.22
|
-220.43
|
-192.50
|
|||||
|
Provision for Tax
|
--
|
--
|
--
|
5.90
|
-16.08
|
-7.40
|
|||||
|
Profit after Tax (Net Income)
|
-73.95
|
-160.06
|
-237.09
|
-153.22
|
-204.35
|
-185.11
|
|||||
|
Minority Interest
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Consolidated Profit
|
--
|
--
|
--
|
--
|
-220.43
|
-192.50
|
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
|
105.28
|
27.29
|
134.27
|
349.10
|
360.68
|
553.64
|
|||||
|
Minority Interest
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Non-Current Liabilities
|
63.65
|
113.00
|
130.09
|
86.84
|
93.53
|
76.96
|
|||||
|
Current Liabilities
|
68.43
|
46.25
|
77.23
|
63.22
|
60.11
|
46.88
|
|||||
|
Total Liabilities
|
305.80
|
186.53
|
341.59
|
499.15
|
514.32
|
677.48
|
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
|
19.30
|
22.64
|
52.27
|
158.32
|
157.57
|
170.17
|
|||||
|
Current Assets
|
218.07
|
163.90
|
289.32
|
340.83
|
356.75
|
507.31
|
|||||
|
Total Assets
|
305.80
|
186.53
|
341.59
|
499.15
|
514.32
|
677.48
|
|||||
|
Total Debt*
|
15.51
|
76.71
|
35.03
|
48.54
|
43.95
|
26.38
|
|||||
|
Net Current Assets
|
149.63
|
117.65
|
212.09
|
277.61
|
296.64
|
460.43
|
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
|
--
|
-165.24
|
-210.28
|
-132.18
|
-177.35
|
-163.80
|
|||||
|
Cash Flow from Investing Activities
|
--
|
138.67
|
162.15
|
-3.73
|
114.07
|
-54.47
|
|||||
|
Cash from Financing Activities
|
--
|
40.47
|
56.03
|
118.04
|
1.28
|
282.11
|
|||||
|
Net Cash Inflow / Outflow
|
--
|
--
|
--
|
--
|
-62.00
|
63.84
|
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 ($)
|
-0.75
|
-1.80
|
-2.87
|
-1.88
|
-2.97
|
-2.71
|
|||||
|
Cash EPS ($)
|
--
|
-1.74
|
-2.80
|
-1.80
|
-2.88
|
-2.63
|
|||||
|
Adjusted Book Value ($)
|
--
|
0.31
|
1.63
|
4.27
|
5.24
|
8.10
|
|||||
|
Dividend per Share ($)
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Cash Flow per Share ($)
|
--
|
-1.86
|
-2.55
|
-1.62
|
-2.58
|
-2.40
|
|||||
|
Free Cash Flow per Share ($)
|
--
|
-1.87
|
-2.65
|
-1.68
|
-2.64
|
-2.51
|
Profitability Ratios |
TTM | Dec-25 | Dec-24 | Dec-23 | Dec-22 | Dec-21 | Dec-20 | Dec-19 | Dec-18 | Dec-17 | Dec-16 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
ROCE (%)
|
--
|
-117.13
|
-83.64
|
-38.20
|
-41.51
|
-37.03
|
|||||
|
ROE (%)
|
-111.56
|
-198.14
|
-98.10
|
-43.17
|
-44.70
|
-39.08
|
|||||
|
ROA (%)
|
-25.40
|
-60.61
|
-56.40
|
-30.24
|
-34.29
|
-29.62
|
|||||
|
EBIT Margin (%)
|
-154.56
|
-379.79
|
-739.37
|
-196.13
|
-1,146.26
|
-756.13
|
|||||
|
Net Margin (%)
|
-157.32
|
-395.01
|
-733.72
|
-196.13
|
-809.96
|
-706.84
|
|||||
|
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 (%)
|
20.83
|
0.25
|
-0.59
|
2.96
|
-0.23
|
-0.72
|
|||||
|
EBIT Growth (%)
|
67.21
|
35.59
|
-55.93
|
32.19
|
-16.98
|
-43.24
|
|||||
|
Net Profit Growth (%)
|
68.78
|
32.49
|
-54.74
|
25.02
|
-10.40
|
-69.18
|
|||||
|
EPS Growth (%)
|
73.67
|
0.37
|
-0.53
|
0.37
|
-0.10
|
-0.54
|
|||||
|
Book Value Growth (%)
|
288.22
|
--
|
--
|
--
|
--
|
--
|
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
|
--
|
-1.14
|
-0.44
|
-5.40
|
-2.99
|
-9.80
|
|||||
|
Price / Book Value
|
4.49
|
6.67
|
0.78
|
2.37
|
1.69
|
3.28
|
|||||
|
Dividend Yield (%)
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
EV/EBITDA
|
-1.36
|
-0.75
|
0.56
|
-3.76
|
-1.41
|
-7.13
|
|||||
|
Close Price ($)
|
3.24
|
2.05
|
1.27
|
10.13
|
8.87
|
26.55
|
|||||
|
High Price ($)
|
4.54
|
4.54
|
11.58
|
11.93
|
28.74
|
99.95
|
|||||
|
Low Price ($)
|
1.66
|
0.91
|
1.16
|
6.08
|
8.21
|
26.51
|
|||||
|
Market Cap ($ Cr)
|
496.06
|
--
|
--
|
--
|
--
|
--
|
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
|
--
|
2.81
|
0.26
|
0.14
|
0.12
|
0.05
|
|||||
|
Short term debt to equity ratio
|
0.06
|
0.40
|
0.11
|
0.07
|
0.03
|
0.02
|
|||||
|
Current Ratio
|
3.19
|
3.54
|
3.75
|
5.39
|
5.94
|
10.82
|
|||||
|
Quick Ratio
|
3.19
|
--
|
--
|
--
|
7.48
|
13.38
|
|||||
|
Interest Coverage
|
-5.62
|
-24.94
|
-109.10
|
--
|
-53.48
|
-33.90
|
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 (%)
|
5.80
|
37.45
|
50.34
|
13.04
|
26.10
|
1.05
|
|||||
|
Asset Turnover
|
0.16
|
0.15
|
0.08
|
0.15
|
0.03
|
0.04
|
|||||
|
Receivable days
|
--
|
141.71
|
149.50
|
35.84
|
50.14
|
45.15
|
|||||
|
Inventory Days
|
--
|
--
|
--
|
-5,607.47
|
-6,143.23
|
-8,303.02
|
|||||
|
Payable days
|
--
|
280.25
|
12.61
|
535.47
|
419.63
|
414.11
|
|||||
|
Cash Conversion Cycle
|
--
|
--
|
--
|
-6,107.09
|
-6,512.72
|
-8,671.99
|