Market cap
$559 Mln
Revenue (TTM)
$117 Mln
P/E Ratio
--
P/B Ratio
45.1
Div. Yield
0 %
Income Statement ($ Mln) |
TTM | Dec-25 | Dec-24 | Dec-23 | Dec-22 | Dec-21 | Dec-20 | Dec-19 | Dec-18 | Dec-17 | Dec-16 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Operating Revenue
|
116.93
|
84.28
|
89.15
|
0.03
|
1.32
|
5.51
|
|||||
|
Cost of Revenue
|
30.53
|
20.42
|
20.56
|
0.07
|
17.12
|
0.21
|
|||||
|
Gross Profit
|
86.40
|
63.86
|
68.59
|
0.03
|
-15.80
|
5.29
|
|||||
|
Operating Expenses
|
302.67
|
243.30
|
71.68
|
67.55
|
19.71
|
24.75
|
|||||
|
Operating Profit (EBIT)
|
-216.27
|
-179.45
|
-3.08
|
-67.52
|
-35.52
|
-19.45
|
|||||
|
Other Income
|
--
|
--
|
--
|
--
|
0.83
|
--
|
|||||
|
Profit before Tax
|
-215.51
|
-171.38
|
8.29
|
-54.37
|
-34.68
|
-20.24
|
|||||
|
Provision for Tax
|
-0.08
|
-0.08
|
0.29
|
-0.09
|
-0.69
|
-0.23
|
|||||
|
Profit after Tax (Net Income)
|
-215.43
|
-171.30
|
8.00
|
-54.37
|
-34.68
|
-20.24
|
|||||
|
Minority Interest
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Consolidated Profit
|
--
|
--
|
--
|
--
|
-34.68
|
-20.24
|
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
|
12.51
|
114.26
|
256.80
|
230.76
|
272.89
|
-31.27
|
|||||
|
Minority Interest
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Non-Current Liabilities
|
176.12
|
174.25
|
70.92
|
0.04
|
3.11
|
84.53
|
|||||
|
Current Liabilities
|
60.86
|
39.15
|
23.44
|
2.39
|
5.44
|
8.19
|
|||||
|
Total Liabilities
|
310.36
|
327.65
|
351.15
|
233.19
|
281.44
|
61.45
|
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
|
37.99
|
42.76
|
16.86
|
1.63
|
3.74
|
0.72
|
|||||
|
Current Assets
|
211.51
|
284.90
|
334.30
|
231.56
|
277.70
|
60.73
|
|||||
|
Total Assets
|
310.36
|
327.65
|
351.15
|
233.19
|
281.44
|
61.45
|
|||||
|
Total Debt*
|
171.60
|
96.37
|
0.04
|
0.27
|
0.48
|
9.03
|
|||||
|
Net Current Assets
|
150.65
|
245.75
|
310.86
|
229.34
|
272.26
|
52.54
|
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
|
--
|
-170.87
|
13.55
|
-59.27
|
-40.08
|
-17.56
|
|||||
|
Cash Flow from Investing Activities
|
--
|
56.77
|
-106.10
|
-87.18
|
-0.20
|
-0.06
|
|||||
|
Cash from Financing Activities
|
--
|
104.60
|
72.40
|
6.90
|
190.73
|
53.16
|
|||||
|
Net Cash Inflow / Outflow
|
--
|
--
|
--
|
--
|
150.46
|
--
|
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 ($)
|
-2.18
|
-2.18
|
-1.74
|
0.08
|
-0.57
|
-0.37
|
|||||
|
Cash EPS ($)
|
-2.18
|
-2.18
|
-1.78
|
0.01
|
-0.56
|
-0.37
|
|||||
|
Adjusted Book Value ($)
|
0.13
|
0.13
|
1.16
|
2.62
|
2.40
|
2.90
|
|||||
|
Dividend per Share ($)
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Cash Flow per Share ($)
|
--
|
--
|
-1.73
|
0.14
|
-0.62
|
-0.43
|
|||||
|
Free Cash Flow per Share ($)
|
--
|
--
|
-1.74
|
0.13
|
-0.62
|
-0.43
|
Profitability Ratios |
TTM | Dec-25 | Dec-24 | Dec-23 | Dec-22 | Dec-21 | Dec-20 | Dec-19 | Dec-18 | Dec-17 | Dec-16 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
ROCE (%)
|
--
|
--
|
-73.29
|
3.28
|
-21.56
|
-27.62
|
|||||
|
ROE (%)
|
-339.88
|
-339.88
|
-92.33
|
3.28
|
-21.59
|
-28.71
|
|||||
|
ROA (%)
|
-64.36
|
-64.36
|
-50.47
|
2.74
|
-21.13
|
-20.23
|
|||||
|
EBIT Margin (%)
|
-180.11
|
-180.11
|
-200.26
|
9.29
|
-181,216.67
|
-2,635.41
|
|||||
|
Net Margin (%)
|
-184.24
|
-184.24
|
-203.25
|
8.97
|
-181,216.67
|
-1,613.12
|
|||||
|
Cash Profit Margin (%)
|
0.00
|
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 (%)
|
4.08
|
4.08
|
-0.05
|
2,970.63
|
-0.98
|
-0.76
|
|||||
|
EBIT Growth (%)
|
-341.22
|
-341.22
|
-2,136.92
|
115.24
|
-56.75
|
-72.23
|
|||||
|
Net Profit Growth (%)
|
-7.94
|
-348.66
|
-2,241.76
|
114.71
|
-56.75
|
-71.33
|
|||||
|
EPS Growth (%)
|
-344.10
|
-344.10
|
-22.28
|
1.14
|
-0.53
|
0.36
|
|||||
|
Book Value Growth (%)
|
-93.56
|
-93.56
|
--
|
--
|
--
|
--
|
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
|
--
|
--
|
-6.70
|
129.21
|
-9.69
|
-23.12
|
|||||
|
Price / Book Value
|
45.07
|
45.07
|
10.05
|
4.02
|
2.28
|
2.94
|
|||||
|
Dividend Yield (%)
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
EV/EBITDA
|
-9.88
|
-9.88
|
-5.97
|
86.01
|
-5.50
|
-15.36
|
|||||
|
Close Price ($)
|
8.01
|
8.01
|
11.65
|
10.55
|
5.48
|
8.53
|
|||||
|
High Price ($)
|
18.63
|
18.63
|
18.90
|
18.51
|
9.65
|
9.17
|
|||||
|
Low Price ($)
|
6.66
|
6.66
|
6.66
|
5.19
|
2.55
|
2.80
|
|||||
|
Market Cap ($ Cr)
|
558.89
|
558.89
|
--
|
--
|
--
|
--
|
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
|
7.73
|
7.73
|
0.84
|
0.00
|
0.00
|
0.00
|
|||||
|
Short term debt to equity ratio
|
--
|
--
|
0.01
|
0.00
|
0.00
|
0.00
|
|||||
|
Current Ratio
|
3.48
|
3.48
|
7.28
|
14.26
|
96.85
|
51.01
|
|||||
|
Quick Ratio
|
3.28
|
3.28
|
7.06
|
14.04
|
96.85
|
51.20
|
|||||
|
Interest Coverage
|
-27.66
|
-27.66
|
-64.94
|
--
|
--
|
-41.59
|
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 (%)
|
40.06
|
40.06
|
31.26
|
10.28
|
2,650.00
|
76.67
|
|||||
|
Asset Turnover
|
0.35
|
0.35
|
0.25
|
0.31
|
0.00
|
0.01
|
|||||
|
Receivable days
|
--
|
--
|
76.95
|
20.40
|
10,981.85
|
140.16
|
|||||
|
Inventory Days
|
--
|
--
|
121.44
|
46.30
|
-2,524.23
|
-83.10
|
|||||
|
Payable days
|
--
|
--
|
139.45
|
94.43
|
6,049.14
|
36.75
|
|||||
|
Cash Conversion Cycle
|
--
|
--
|
58.94
|
-27.73
|
2,408.48
|
20.31
|