Market cap
$463 Mln
Revenue (TTM)
$35 Mln
P/E Ratio
--
P/B Ratio
1.9
Div. Yield
0 %
Income Statement ($ Mln) |
TTM | Dec-25 | Dec-24 | Dec-23 | Dec-22 | Dec-21 | Dec-20 | Dec-19 | Dec-18 | Dec-17 | Dec-16 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Operating Revenue
|
35.04
|
35.95
|
35.58
|
20.76
|
31.10
|
45.79
|
|||||
|
Cost of Revenue
|
3.61
|
7.98
|
7.89
|
7.74
|
7.57
|
2.91
|
|||||
|
Gross Profit
|
33.24
|
27.97
|
35.58
|
13.02
|
31.10
|
45.79
|
|||||
|
Operating Expenses
|
145.00
|
132.46
|
155.20
|
152.05
|
160.63
|
127.92
|
|||||
|
Operating Profit (EBIT)
|
-111.77
|
-104.49
|
-119.61
|
-139.03
|
-129.53
|
-82.13
|
|||||
|
Other Income
|
--
|
--
|
--
|
--
|
-2.00
|
-2.55
|
|||||
|
Profit before Tax
|
-101.30
|
-104.87
|
-105.19
|
-131.21
|
-128.18
|
-83.89
|
|||||
|
Provision for Tax
|
0.12
|
0.12
|
0.13
|
1.28
|
-1.68
|
2.15
|
|||||
|
Profit after Tax (Net Income)
|
-101.42
|
-104.99
|
-105.32
|
-132.49
|
-128.18
|
-83.89
|
|||||
|
Minority Interest
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Consolidated Profit
|
--
|
--
|
--
|
--
|
-128.18
|
-83.89
|
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
|
247.27
|
256.59
|
215.99
|
246.11
|
289.23
|
389.61
|
|||||
|
Minority Interest
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Non-Current Liabilities
|
63.89
|
69.46
|
88.44
|
87.57
|
97.06
|
65.91
|
|||||
|
Current Liabilities
|
48.25
|
33.03
|
45.18
|
42.77
|
44.55
|
51.25
|
|||||
|
Total Liabilities
|
407.65
|
359.08
|
349.60
|
376.45
|
430.84
|
506.77
|
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
|
96.50
|
100.97
|
91.84
|
105.26
|
143.28
|
181.08
|
|||||
|
Current Assets
|
262.90
|
258.11
|
257.77
|
271.19
|
287.56
|
325.69
|
|||||
|
Total Assets
|
407.65
|
359.08
|
349.60
|
376.45
|
430.84
|
506.77
|
|||||
|
Total Debt*
|
56.86
|
59.98
|
65.76
|
70.98
|
87.15
|
42.88
|
|||||
|
Net Current Assets
|
214.66
|
225.08
|
212.59
|
228.42
|
243.01
|
274.44
|
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
|
--
|
-98.69
|
-65.16
|
-106.84
|
-105.94
|
-86.97
|
|||||
|
Cash Flow from Investing Activities
|
--
|
-8.60
|
-51.27
|
158.35
|
58.42
|
-189.34
|
|||||
|
Cash from Financing Activities
|
--
|
126.40
|
45.34
|
45.49
|
1.15
|
171.40
|
|||||
|
Net Cash Inflow / Outflow
|
--
|
--
|
--
|
--
|
-46.37
|
-104.90
|
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 ($)
|
-1.00
|
-0.90
|
-1.49
|
-2.59
|
-2.62
|
-1.73
|
|||||
|
Cash EPS ($)
|
--
|
-0.88
|
-1.47
|
-2.55
|
-2.58
|
-1.70
|
|||||
|
Adjusted Book Value ($)
|
--
|
2.20
|
3.06
|
4.81
|
5.91
|
8.03
|
|||||
|
Dividend per Share ($)
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Cash Flow per Share ($)
|
--
|
-0.85
|
-0.92
|
-2.09
|
-2.16
|
-1.79
|
|||||
|
Free Cash Flow per Share ($)
|
--
|
-0.85
|
-0.93
|
-2.12
|
-2.28
|
-1.82
|
Profitability Ratios |
TTM | Dec-25 | Dec-24 | Dec-23 | Dec-22 | Dec-21 | Dec-20 | Dec-19 | Dec-18 | Dec-17 | Dec-16 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
ROCE (%)
|
--
|
-35.10
|
-35.17
|
-38.21
|
-31.69
|
-22.79
|
|||||
|
ROE (%)
|
-40.26
|
-44.44
|
-45.58
|
-49.50
|
-37.76
|
-25.03
|
|||||
|
ROA (%)
|
-27.09
|
-29.63
|
-29.01
|
-32.82
|
-27.34
|
-18.50
|
|||||
|
EBIT Margin (%)
|
-289.09
|
-291.74
|
-295.60
|
-625.55
|
-405.06
|
-178.55
|
|||||
|
Net Margin (%)
|
-289.44
|
-292.08
|
-295.96
|
-638.34
|
-440.57
|
-194.02
|
|||||
|
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 (%)
|
2.33
|
0.01
|
0.71
|
-0.33
|
-0.32
|
0.38
|
|||||
|
EBIT Growth (%)
|
9.11
|
0.30
|
18.99
|
-3.08
|
-54.08
|
-35.23
|
|||||
|
Net Profit Growth (%)
|
9.11
|
0.31
|
20.51
|
-3.37
|
-52.79
|
-26.47
|
|||||
|
EPS Growth (%)
|
36.86
|
0.40
|
0.42
|
0.01
|
-0.51
|
-0.06
|
|||||
|
Book Value Growth (%)
|
-22.82
|
--
|
--
|
--
|
--
|
--
|
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
|
--
|
-2.12
|
-2.41
|
-2.18
|
-2.25
|
-18.61
|
|||||
|
Price / Book Value
|
1.88
|
0.87
|
1.18
|
1.18
|
1.00
|
4.01
|
|||||
|
Dividend Yield (%)
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
EV/EBITDA
|
-0.42
|
-0.34
|
-0.73
|
-0.87
|
-0.80
|
-16.14
|
|||||
|
Close Price ($)
|
4.67
|
1.91
|
3.60
|
5.65
|
5.90
|
32.20
|
|||||
|
High Price ($)
|
5.17
|
4.26
|
11.88
|
9.41
|
34.10
|
51.21
|
|||||
|
Low Price ($)
|
1.40
|
1.09
|
3.43
|
1.06
|
4.84
|
27.84
|
|||||
|
Market Cap ($ Cr)
|
462.57
|
--
|
--
|
--
|
--
|
--
|
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
|
--
|
0.23
|
0.30
|
0.29
|
0.30
|
0.11
|
|||||
|
Short term debt to equity ratio
|
0.03
|
0.02
|
0.03
|
0.02
|
0.02
|
0.00
|
|||||
|
Current Ratio
|
5.45
|
7.81
|
5.71
|
6.34
|
6.46
|
6.36
|
|||||
|
Quick Ratio
|
5.45
|
--
|
--
|
--
|
7.82
|
--
|
|||||
|
Interest Coverage
|
--
|
--
|
--
|
-94.57
|
-56.84
|
-38.11
|
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 (%)
|
3.81
|
6.68
|
8.72
|
56.85
|
4.74
|
12.48
|
|||||
|
Asset Turnover
|
0.09
|
0.10
|
0.10
|
0.05
|
0.07
|
0.10
|
|||||
|
Receivable days
|
--
|
27.96
|
76.48
|
116.78
|
42.22
|
40.69
|
|||||
|
Inventory Days
|
--
|
--
|
--
|
-2,877.91
|
-2,940.62
|
--
|
|||||
|
Payable days
|
--
|
50.06
|
64.18
|
61.80
|
136.94
|
640.10
|
|||||
|
Cash Conversion Cycle
|
--
|
--
|
--
|
-2,822.93
|
-3,035.34
|
--
|