Market cap
$261 Mln
Revenue (TTM)
$14 Mln
P/E Ratio
--
P/B Ratio
19.6
Div. Yield
0 %
Income Statement ($ Mln) |
TTM | Dec-25 | Dec-24 | Dec-23 | Dec-22 | Dec-21 | Dec-20 | Dec-19 | Dec-18 | Dec-17 | Dec-16 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Operating Revenue
|
13.86
|
21.05
|
100.56
|
97.06
|
133.62
|
207.09
|
|||||
|
Cost of Revenue
|
63.90
|
9.66
|
185.94
|
8.85
|
8.47
|
189.41
|
|||||
|
Gross Profit
|
-50.03
|
11.38
|
-85.38
|
88.21
|
133.62
|
207.09
|
|||||
|
Operating Expenses
|
76.75
|
157.19
|
59.62
|
239.95
|
271.45
|
244.45
|
|||||
|
Operating Profit (EBIT)
|
-126.79
|
-145.81
|
-145.00
|
-151.74
|
-137.83
|
-37.36
|
|||||
|
Other Income
|
--
|
--
|
--
|
--
|
--
|
1.03
|
|||||
|
Profit before Tax
|
-117.56
|
-142.76
|
-118.92
|
-125.18
|
-130.06
|
-36.33
|
|||||
|
Provision for Tax
|
0.30
|
0.17
|
0.13
|
5.21
|
3.25
|
-8.32
|
|||||
|
Profit after Tax (Net Income)
|
-117.85
|
-142.93
|
-119.05
|
-130.39
|
-133.31
|
-28.01
|
|||||
|
Minority Interest
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Consolidated Profit
|
--
|
--
|
--
|
--
|
-133.31
|
-36.33
|
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
|
-9.97
|
30.65
|
126.80
|
134.16
|
214.44
|
300.72
|
|||||
|
Minority Interest
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Non-Current Liabilities
|
178.59
|
193.09
|
216.44
|
309.72
|
479.40
|
374.38
|
|||||
|
Current Liabilities
|
34.24
|
69.50
|
125.06
|
177.95
|
93.81
|
139.56
|
|||||
|
Total Liabilities
|
237.09
|
293.24
|
468.30
|
621.83
|
787.65
|
814.66
|
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
|
22.77
|
26.79
|
43.49
|
56.02
|
61.21
|
64.95
|
|||||
|
Current Assets
|
180.09
|
266.45
|
424.82
|
565.81
|
726.44
|
749.71
|
|||||
|
Total Assets
|
237.09
|
293.24
|
468.30
|
621.83
|
787.65
|
814.66
|
|||||
|
Total Debt*
|
32.76
|
36.23
|
42.52
|
38.92
|
43.33
|
47.60
|
|||||
|
Net Current Assets
|
145.85
|
196.95
|
299.76
|
387.86
|
632.63
|
610.16
|
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
|
--
|
-184.03
|
-229.91
|
-184.16
|
-20.33
|
298.55
|
|||||
|
Cash Flow from Investing Activities
|
--
|
196.60
|
107.13
|
101.92
|
-159.01
|
-49.66
|
|||||
|
Cash from Financing Activities
|
--
|
20.22
|
81.54
|
2.55
|
4.51
|
30.30
|
|||||
|
Net Cash Inflow / Outflow
|
--
|
--
|
--
|
--
|
--
|
279.18
|
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 ($)
|
-1.11
|
-1.39
|
-1.21
|
-1.56
|
-1.61
|
-0.34
|
|||||
|
Cash EPS ($)
|
--
|
-1.29
|
-1.12
|
-1.45
|
-1.51
|
-0.24
|
|||||
|
Adjusted Book Value ($)
|
--
|
0.30
|
1.29
|
1.60
|
2.59
|
3.69
|
|||||
|
Dividend per Share ($)
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Cash Flow per Share ($)
|
--
|
-1.79
|
-2.34
|
-2.20
|
-0.25
|
3.66
|
|||||
|
Free Cash Flow per Share ($)
|
--
|
-1.79
|
-2.35
|
-2.23
|
-0.30
|
3.62
|
Profitability Ratios |
TTM | Dec-25 | Dec-24 | Dec-23 | Dec-22 | Dec-21 | Dec-20 | Dec-19 | Dec-18 | Dec-17 | Dec-16 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
ROCE (%)
|
--
|
-121.02
|
-69.54
|
-60.53
|
-43.99
|
-8.40
|
|||||
|
ROE (%)
|
--
|
-181.56
|
-91.24
|
-74.81
|
-51.75
|
-9.86
|
|||||
|
ROA (%)
|
-34.77
|
-37.54
|
-21.84
|
-18.50
|
-16.64
|
-4.30
|
|||||
|
EBIT Margin (%)
|
-847.98
|
-678.36
|
-118.26
|
-128.97
|
-103.16
|
-18.04
|
|||||
|
Net Margin (%)
|
-850.13
|
-679.16
|
-118.39
|
-134.34
|
-99.77
|
-13.46
|
|||||
|
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 (%)
|
-82.91
|
-0.79
|
0.04
|
-0.27
|
-0.35
|
8.82
|
|||||
|
EBIT Growth (%)
|
-2.01
|
-20.05
|
5.00
|
9.18
|
-268.93
|
80.86
|
|||||
|
Net Profit Growth (%)
|
-2.22
|
-20.06
|
8.70
|
2.19
|
-375.87
|
84.69
|
|||||
|
EPS Growth (%)
|
4.73
|
-0.15
|
0.22
|
0.03
|
-3.69
|
0.85
|
|||||
|
Book Value Growth (%)
|
-112.64
|
--
|
--
|
--
|
--
|
--
|
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
|
--
|
-1.12
|
-1.56
|
-5.12
|
-5.73
|
-60.08
|
|||||
|
Price / Book Value
|
19.57
|
5.24
|
1.47
|
4.98
|
3.56
|
5.60
|
|||||
|
Dividend Yield (%)
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
EV/EBITDA
|
-8.40
|
0.44
|
1.68
|
-1.36
|
-0.73
|
-34.28
|
|||||
|
Close Price ($)
|
2.01
|
1.56
|
1.89
|
7.98
|
9.23
|
20.65
|
|||||
|
High Price ($)
|
3.40
|
3.40
|
8.90
|
9.86
|
21.63
|
43.32
|
|||||
|
Low Price ($)
|
1.09
|
0.87
|
1.68
|
3.66
|
6.85
|
14.66
|
|||||
|
Market Cap ($ Cr)
|
261.28
|
--
|
--
|
--
|
--
|
--
|
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
|
--
|
1.18
|
0.34
|
0.29
|
0.20
|
0.16
|
|||||
|
Short term debt to equity ratio
|
-1.91
|
0.31
|
0.07
|
0.06
|
0.04
|
0.03
|
|||||
|
Current Ratio
|
5.26
|
3.83
|
3.40
|
3.18
|
7.74
|
5.37
|
|||||
|
Quick Ratio
|
5.26
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Interest Coverage
|
--
|
--
|
--
|
--
|
-8.48
|
-4.49
|
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 (%)
|
--
|
--
|
--
|
--
|
1.94
|
3.57
|
|||||
|
Asset Turnover
|
0.04
|
0.06
|
0.18
|
0.14
|
0.17
|
0.32
|
|||||
|
Receivable days
|
--
|
--
|
--
|
9.74
|
13.64
|
13.04
|
|||||
|
Inventory Days
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Payable days
|
--
|
73.84
|
5.88
|
164.38
|
192.67
|
7.48
|
|||||
|
Cash Conversion Cycle
|
--
|
--
|
--
|
--
|
--
|
--
|