Market cap
$681 Mln
Revenue (TTM)
$1 Mln
P/E Ratio
--
P/B Ratio
3.3
Div. Yield
0 %
Income Statement ($ Mln) |
TTM | Dec-25 | Dec-24 | Dec-23 | Dec-22 | Dec-21 | Dec-20 | Dec-19 | Dec-18 | Dec-17 | Dec-16 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Operating Revenue
|
1.00
|
1.00
|
5.72
|
1.66
|
0.65
|
30.02
|
|||||
|
Cost of Revenue
|
9.42
|
2.95
|
4.89
|
4.04
|
3.38
|
1.38
|
|||||
|
Gross Profit
|
-8.42
|
-1.95
|
0.83
|
-2.39
|
0.65
|
28.64
|
|||||
|
Operating Expenses
|
48.28
|
49.56
|
81.39
|
89.57
|
103.98
|
73.91
|
|||||
|
Operating Profit (EBIT)
|
-55.79
|
-51.51
|
-80.57
|
-91.96
|
-103.33
|
-45.27
|
|||||
|
Other Income
|
--
|
--
|
--
|
--
|
1.38
|
0.30
|
|||||
|
Profit before Tax
|
-52.57
|
-48.81
|
-75.41
|
-87.30
|
-101.95
|
-44.97
|
|||||
|
Provision for Tax
|
--
|
--
|
--
|
3.87
|
-1.38
|
-0.63
|
|||||
|
Profit after Tax (Net Income)
|
-52.57
|
-48.81
|
-75.41
|
-87.30
|
-100.56
|
-44.97
|
|||||
|
Minority Interest
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Consolidated Profit
|
--
|
--
|
--
|
--
|
-101.95
|
-44.97
|
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
|
211.14
|
82.39
|
79.63
|
144.71
|
176.16
|
271.79
|
|||||
|
Minority Interest
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Non-Current Liabilities
|
1.80
|
1.58
|
2.51
|
3.41
|
4.20
|
2.21
|
|||||
|
Current Liabilities
|
7.73
|
7.05
|
8.92
|
11.45
|
24.97
|
24.59
|
|||||
|
Total Liabilities
|
228.40
|
91.03
|
91.05
|
159.56
|
205.32
|
298.59
|
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
|
7.39
|
8.55
|
11.83
|
16.34
|
20.74
|
10.32
|
|||||
|
Current Assets
|
213.27
|
82.48
|
79.22
|
143.22
|
184.58
|
288.27
|
|||||
|
Total Assets
|
228.40
|
91.03
|
91.05
|
159.56
|
205.32
|
298.59
|
|||||
|
Total Debt*
|
2.67
|
2.42
|
3.41
|
4.20
|
4.90
|
--
|
|||||
|
Net Current Assets
|
205.54
|
75.42
|
70.30
|
131.77
|
159.62
|
263.68
|
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
|
--
|
-39.88
|
-60.52
|
-81.23
|
-94.50
|
-57.12
|
|||||
|
Cash Flow from Investing Activities
|
--
|
-7.89
|
-8.51
|
110.86
|
49.44
|
-10.44
|
|||||
|
Cash from Financing Activities
|
--
|
44.57
|
0.79
|
48.62
|
0.17
|
1.93
|
|||||
|
Net Cash Inflow / Outflow
|
--
|
--
|
--
|
--
|
-44.89
|
-65.63
|
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 ($)
|
-0.51
|
-0.47
|
-1.48
|
-2.03
|
-2.37
|
-1.01
|
|||||
|
Cash EPS ($)
|
-0.43
|
-0.43
|
-1.41
|
-1.94
|
-2.30
|
-0.97
|
|||||
|
Adjusted Book Value ($)
|
1.27
|
0.79
|
1.57
|
3.36
|
4.16
|
6.08
|
|||||
|
Dividend per Share ($)
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Cash Flow per Share ($)
|
--
|
-0.38
|
-1.19
|
-1.89
|
-2.23
|
-1.28
|
|||||
|
Free Cash Flow per Share ($)
|
--
|
-0.38
|
-1.19
|
-1.90
|
-2.50
|
-1.45
|
Profitability Ratios |
TTM | Dec-25 | Dec-24 | Dec-23 | Dec-22 | Dec-21 | Dec-20 | Dec-19 | Dec-18 | Dec-17 | Dec-16 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
ROCE (%)
|
--
|
-58.16
|
-65.03
|
-52.91
|
-44.41
|
-15.46
|
|||||
|
ROE (%)
|
-35.82
|
-60.25
|
-67.23
|
-54.41
|
-44.90
|
-15.46
|
|||||
|
ROA (%)
|
-35.27
|
-53.61
|
-60.18
|
-47.85
|
-39.91
|
-13.89
|
|||||
|
EBIT Margin (%)
|
-5,256.80
|
-4,880.90
|
-1,318.13
|
-5,268.44
|
-15,848.01
|
-149.83
|
|||||
|
Net Margin (%)
|
-5,256.80
|
-4,880.90
|
-1,318.13
|
-5,268.44
|
-4,939.15
|
-148.37
|
|||||
|
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 (%)
|
-98.08
|
-0.83
|
2.45
|
1.54
|
-0.98
|
2.02
|
|||||
|
EBIT Growth (%)
|
14.54
|
35.28
|
13.62
|
15.51
|
-129.75
|
-21.78
|
|||||
|
Net Profit Growth (%)
|
14.54
|
35.28
|
13.62
|
13.19
|
-123.60
|
-26.92
|
|||||
|
EPS Growth (%)
|
57.89
|
0.68
|
0.27
|
0.14
|
-1.36
|
-0.10
|
|||||
|
Book Value Growth (%)
|
45.52
|
--
|
--
|
--
|
--
|
--
|
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
|
--
|
-7.76
|
-0.82
|
-3.51
|
-0.97
|
-8.46
|
|||||
|
Price / Book Value
|
3.29
|
4.60
|
0.77
|
2.12
|
0.55
|
1.40
|
|||||
|
Dividend Yield (%)
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
EV/EBITDA
|
-3.62
|
-6.72
|
0.11
|
-2.16
|
0.59
|
-2.57
|
|||||
|
Close Price ($)
|
6.94
|
3.65
|
1.21
|
7.13
|
2.30
|
8.51
|
|||||
|
High Price ($)
|
8.33
|
3.70
|
11.76
|
7.77
|
9.46
|
59.57
|
|||||
|
Low Price ($)
|
0.71
|
0.69
|
0.94
|
1.33
|
1.85
|
7.88
|
|||||
|
Market Cap ($ Cr)
|
681.47
|
--
|
--
|
--
|
--
|
--
|
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
|
--
|
0.03
|
0.04
|
0.03
|
0.03
|
--
|
|||||
|
Short term debt to equity ratio
|
0.00
|
0.01
|
0.01
|
0.01
|
0.00
|
--
|
|||||
|
Current Ratio
|
27.59
|
11.70
|
8.88
|
12.51
|
7.39
|
11.72
|
|||||
|
Quick Ratio
|
27.59
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Interest Coverage
|
--
|
--
|
--
|
--
|
-33.62
|
-32.59
|
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 (%)
|
--
|
--
|
--
|
--
|
470.71
|
1.27
|
|||||
|
Asset Turnover
|
0.01
|
0.01
|
0.05
|
0.01
|
0.00
|
0.09
|
|||||
|
Receivable days
|
--
|
--
|
--
|
676.50
|
966.34
|
18.14
|
|||||
|
Inventory Days
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Payable days
|
--
|
279.72
|
149.49
|
395.66
|
929.74
|
1,557.08
|
|||||
|
Cash Conversion Cycle
|
--
|
--
|
--
|
--
|
--
|
--
|