Market cap
$290 Mln
Revenue (TTM)
$0 Mln
P/E Ratio
--
P/B Ratio
0.9
Div. Yield
0 %
Income Statement ($ Mln) |
TTM | Dec-25 | Dec-24 | Dec-23 | Dec-22 | Dec-21 | Dec-20 | Dec-19 | Dec-18 | Dec-17 | Dec-16 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Operating Revenue
|
--
|
--
|
80.00
|
2.81
|
6.34
|
19.16
|
|||||
|
Cost of Revenue
|
14.55
|
1.39
|
63.39
|
71.80
|
76.78
|
2.52
|
|||||
|
Gross Profit
|
-14.55
|
-1.39
|
16.61
|
-69.00
|
-70.44
|
19.16
|
|||||
|
Operating Expenses
|
72.09
|
83.38
|
38.51
|
41.67
|
42.12
|
100.22
|
|||||
|
Operating Profit (EBIT)
|
-86.64
|
-84.77
|
-21.90
|
-110.66
|
-112.56
|
-81.05
|
|||||
|
Other Income
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Profit before Tax
|
-85.00
|
-74.88
|
-9.73
|
-97.34
|
-109.87
|
-80.85
|
|||||
|
Provision for Tax
|
--
|
--
|
--
|
2.00
|
-4.25
|
-2.52
|
|||||
|
Profit after Tax (Net Income)
|
-85.00
|
-74.88
|
-9.73
|
-97.34
|
-109.87
|
-78.33
|
|||||
|
Minority Interest
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Consolidated Profit
|
--
|
--
|
--
|
--
|
-109.87
|
-80.85
|
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
|
310.70
|
349.00
|
243.03
|
235.19
|
198.94
|
211.54
|
|||||
|
Minority Interest
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Non-Current Liabilities
|
2.96
|
4.24
|
6.64
|
8.83
|
11.02
|
4.26
|
|||||
|
Current Liabilities
|
10.30
|
13.05
|
11.04
|
13.68
|
16.73
|
19.20
|
|||||
|
Total Liabilities
|
334.25
|
366.28
|
260.72
|
257.69
|
226.69
|
235.00
|
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
|
1.10
|
8.80
|
10.80
|
15.50
|
19.17
|
9.00
|
|||||
|
Current Assets
|
322.85
|
357.48
|
249.92
|
242.20
|
207.52
|
226.00
|
|||||
|
Total Assets
|
334.25
|
366.28
|
260.72
|
257.69
|
226.69
|
235.00
|
|||||
|
Total Debt*
|
5.28
|
6.44
|
8.63
|
10.82
|
13.42
|
0.47
|
|||||
|
Net Current Assets
|
312.55
|
344.43
|
238.88
|
228.52
|
190.79
|
206.80
|
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
|
--
|
-60.07
|
-2.22
|
-90.97
|
-97.05
|
-78.48
|
|||||
|
Cash Flow from Investing Activities
|
--
|
30.72
|
32.23
|
-36.69
|
12.41
|
-129.67
|
|||||
|
Cash from Financing Activities
|
--
|
168.67
|
2.75
|
118.12
|
84.32
|
186.51
|
|||||
|
Net Cash Inflow / Outflow
|
--
|
--
|
--
|
--
|
-0.31
|
-21.64
|
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 ($)
|
-1.23
|
-1.18
|
-0.18
|
-1.57
|
-2.11
|
-1.93
|
|||||
|
Cash EPS ($)
|
--
|
-1.16
|
-0.15
|
-1.54
|
-2.06
|
-1.87
|
|||||
|
Adjusted Book Value ($)
|
--
|
5.51
|
4.50
|
3.80
|
3.82
|
5.21
|
|||||
|
Dividend per Share ($)
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Cash Flow per Share ($)
|
--
|
-0.95
|
-0.04
|
-1.47
|
-1.86
|
-1.93
|
|||||
|
Free Cash Flow per Share ($)
|
--
|
-0.95
|
-0.05
|
-1.48
|
-1.90
|
-1.98
|
Profitability Ratios |
TTM | Dec-25 | Dec-24 | Dec-23 | Dec-22 | Dec-21 | Dec-20 | Dec-19 | Dec-18 | Dec-17 | Dec-16 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
ROCE (%)
|
--
|
-24.67
|
-3.91
|
-42.47
|
-51.78
|
-51.00
|
|||||
|
ROE (%)
|
-25.77
|
-25.30
|
-4.07
|
-44.84
|
-53.53
|
-51.08
|
|||||
|
ROA (%)
|
-29.72
|
-23.89
|
-3.75
|
-40.19
|
-47.60
|
-42.97
|
|||||
|
EBIT Margin (%)
|
--
|
--
|
-24.79
|
-3,470.05
|
-1,768.12
|
-422.97
|
|||||
|
Net Margin (%)
|
--
|
--
|
-12.16
|
-3,470.05
|
-1,732.43
|
-408.77
|
|||||
|
Cash Profit Margin (%)
|
--
|
--
|
--
|
--
|
--
|
--
|
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 (%)
|
--
|
-1.00
|
27.52
|
-0.56
|
-0.67
|
1.17
|
|||||
|
EBIT Growth (%)
|
-5.56
|
-277.53
|
79.62
|
13.20
|
-38.34
|
-13.19
|
|||||
|
Net Profit Growth (%)
|
-16.10
|
-669.97
|
90.01
|
11.41
|
-40.26
|
-14.45
|
|||||
|
EPS Growth (%)
|
-0.93
|
-5.56
|
0.89
|
0.25
|
-0.09
|
0.22
|
|||||
|
Book Value Growth (%)
|
18.86
|
--
|
--
|
--
|
--
|
--
|
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
|
--
|
-9.57
|
-26.08
|
-4.29
|
-3.45
|
-9.16
|
|||||
|
Price / Book Value
|
0.93
|
2.05
|
1.04
|
1.78
|
1.91
|
3.39
|
|||||
|
Dividend Yield (%)
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
EV/EBITDA
|
-3.09
|
-5.04
|
-1.16
|
-2.02
|
-1.73
|
-6.37
|
|||||
|
Close Price ($)
|
3.66
|
11.31
|
4.70
|
6.75
|
7.28
|
17.69
|
|||||
|
High Price ($)
|
15.74
|
15.74
|
13.70
|
15.00
|
24.79
|
33.10
|
|||||
|
Low Price ($)
|
2.91
|
2.32
|
2.86
|
2.25
|
3.21
|
6.85
|
|||||
|
Market Cap ($ Cr)
|
289.93
|
--
|
--
|
--
|
--
|
--
|
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
|
--
|
0.02
|
0.04
|
0.05
|
0.07
|
0.00
|
|||||
|
Short term debt to equity ratio
|
0.01
|
0.01
|
0.01
|
0.01
|
0.01
|
0.05
|
|||||
|
Current Ratio
|
31.35
|
27.40
|
22.63
|
17.71
|
12.41
|
11.77
|
|||||
|
Quick Ratio
|
31.35
|
--
|
--
|
--
|
12.44
|
11.80
|
|||||
|
Interest Coverage
|
--
|
--
|
--
|
--
|
-41.69
|
-29.78
|
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 (%)
|
--
|
--
|
4.18
|
80.18
|
17.05
|
21.45
|
|||||
|
Asset Turnover
|
--
|
--
|
0.31
|
0.01
|
0.03
|
0.11
|
|||||
|
Receivable days
|
--
|
--
|
12.76
|
216.81
|
149.48
|
64.97
|
|||||
|
Inventory Days
|
--
|
--
|
--
|
-2.41
|
-2.25
|
-236.29
|
|||||
|
Payable days
|
--
|
362.10
|
11.30
|
16.27
|
20.04
|
643.87
|
|||||
|
Cash Conversion Cycle
|
--
|
--
|
--
|
198.13
|
127.19
|
-815.19
|