Market cap
$3,730 Mln
Revenue (TTM)
$117 Mln
P/E Ratio
--
P/B Ratio
8.2
Div. Yield
0 %
Income Statement ($ Mln) |
TTM | Dec-25 | Dec-24 | Dec-23 | Dec-22 | Dec-21 | Dec-20 | Dec-19 | Dec-18 | Dec-17 | Dec-16 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Operating Revenue
|
117.00
|
247.00
|
258.00
|
117.00
|
112.00
|
383.00
|
|||||
|
Cost of Revenue
|
7.00
|
10.00
|
10.00
|
340.00
|
14.00
|
7.06
|
|||||
|
Gross Profit
|
110.00
|
237.00
|
258.00
|
117.00
|
112.00
|
383.00
|
|||||
|
Operating Expenses
|
596.00
|
623.00
|
588.00
|
457.00
|
392.00
|
329.00
|
|||||
|
Operating Profit (EBIT)
|
-486.00
|
-386.00
|
-330.00
|
-340.00
|
-280.00
|
54.00
|
|||||
|
Other Income
|
--
|
--
|
--
|
--
|
--
|
0.40
|
|||||
|
Profit before Tax
|
-452.00
|
-353.00
|
-283.00
|
-301.00
|
-266.00
|
55.00
|
|||||
|
Provision for Tax
|
--
|
--
|
1.00
|
6.00
|
1.00
|
2.00
|
|||||
|
Profit after Tax (Net Income)
|
-452.00
|
-353.00
|
-283.00
|
-307.00
|
-267.00
|
53.00
|
|||||
|
Minority Interest
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Consolidated Profit
|
--
|
--
|
--
|
--
|
-267.00
|
52.83
|
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
|
464.00
|
631.00
|
485.00
|
462.00
|
657.00
|
841.45
|
|||||
|
Minority Interest
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Non-Current Liabilities
|
262.00
|
277.00
|
439.00
|
449.00
|
495.00
|
584.36
|
|||||
|
Current Liabilities
|
198.00
|
231.00
|
226.00
|
184.00
|
193.00
|
166.08
|
|||||
|
Total Liabilities
|
1,122.00
|
1,139.00
|
1,150.00
|
1,095.00
|
1,345.00
|
1,591.90
|
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
|
168.00
|
132.00
|
134.00
|
264.00
|
279.00
|
330.15
|
|||||
|
Current Assets
|
756.00
|
1,007.00
|
1,016.00
|
831.00
|
1,066.00
|
1,261.75
|
|||||
|
Total Assets
|
1,122.00
|
1,139.00
|
1,150.00
|
1,095.00
|
1,345.00
|
1,591.90
|
|||||
|
Total Debt*
|
114.00
|
112.00
|
60.00
|
11.00
|
120.00
|
121.99
|
|||||
|
Net Current Assets
|
558.00
|
776.00
|
790.00
|
647.00
|
874.00
|
1,095.67
|
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
|
--
|
-482.00
|
-170.00
|
-306.00
|
438.00
|
-256.17
|
|||||
|
Cash Flow from Investing Activities
|
--
|
66.00
|
-84.00
|
194.00
|
-413.00
|
-3.87
|
|||||
|
Cash from Financing Activities
|
--
|
488.00
|
277.00
|
33.00
|
33.00
|
237.34
|
|||||
|
Net Cash Inflow / Outflow
|
--
|
--
|
--
|
--
|
--
|
-22.70
|
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 ($)
|
-3.92
|
-3.29
|
-3.09
|
-4.09
|
-3.68
|
0.70
|
|||||
|
Cash EPS ($)
|
--
|
-3.19
|
-2.98
|
-3.99
|
-3.60
|
0.75
|
|||||
|
Adjusted Book Value ($)
|
--
|
5.88
|
5.29
|
6.16
|
9.05
|
11.17
|
|||||
|
Dividend per Share ($)
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Cash Flow per Share ($)
|
--
|
-4.49
|
-1.85
|
-4.08
|
6.03
|
-3.40
|
|||||
|
Free Cash Flow per Share ($)
|
--
|
-4.51
|
-1.92
|
-4.40
|
5.95
|
-3.75
|
Profitability Ratios |
TTM | Dec-25 | Dec-24 | Dec-23 | Dec-22 | Dec-21 | Dec-20 | Dec-19 | Dec-18 | Dec-17 | Dec-16 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
ROCE (%)
|
--
|
-54.81
|
-55.60
|
-49.12
|
-30.68
|
7.14
|
|||||
|
ROE (%)
|
-82.56
|
-63.26
|
-59.77
|
-54.87
|
-35.64
|
7.89
|
|||||
|
ROA (%)
|
-37.56
|
-30.84
|
-25.21
|
-25.16
|
-18.18
|
4.48
|
|||||
|
EBIT Margin (%)
|
-366.67
|
-139.68
|
-108.14
|
-255.56
|
-235.71
|
14.36
|
|||||
|
Net Margin (%)
|
-386.32
|
-142.91
|
-109.69
|
-262.39
|
-238.39
|
13.82
|
|||||
|
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 (%)
|
-55.34
|
-0.04
|
1.21
|
0.04
|
-0.71
|
3.91
|
|||||
|
EBIT Growth (%)
|
-46.92
|
-23.66
|
6.69
|
-13.26
|
-580.00
|
144.72
|
|||||
|
Net Profit Growth (%)
|
-47.71
|
-24.73
|
7.82
|
-14.98
|
-603.77
|
143.09
|
|||||
|
EPS Growth (%)
|
-20.88
|
-0.07
|
0.25
|
-0.11
|
-6.23
|
1.36
|
|||||
|
Book Value Growth (%)
|
-28.62
|
--
|
--
|
--
|
--
|
--
|
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
|
--
|
-7.25
|
-4.82
|
-4.67
|
-5.62
|
57.54
|
|||||
|
Price / Book Value
|
8.19
|
4.06
|
2.82
|
3.10
|
2.29
|
3.62
|
|||||
|
Dividend Yield (%)
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
EV/EBITDA
|
3.96
|
-5.05
|
-1.66
|
-2.35
|
-2.37
|
45.29
|
|||||
|
Close Price ($)
|
30.83
|
23.83
|
14.89
|
19.10
|
20.68
|
40.47
|
|||||
|
High Price ($)
|
31.74
|
26.40
|
20.31
|
25.47
|
43.01
|
49.10
|
|||||
|
Low Price ($)
|
7.92
|
6.50
|
13.52
|
12.95
|
16.74
|
22.36
|
|||||
|
Market Cap ($ Cr)
|
3,730.43
|
--
|
--
|
--
|
--
|
--
|
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
|
0.22
|
0.18
|
0.12
|
0.02
|
0.18
|
0.14
|
|||||
|
Short term debt to equity ratio
|
0.03
|
0.02
|
0.02
|
0.02
|
0.00
|
0.01
|
|||||
|
Current Ratio
|
3.82
|
4.36
|
4.50
|
4.52
|
5.52
|
7.60
|
|||||
|
Quick Ratio
|
3.82
|
--
|
--
|
--
|
6.41
|
12.19
|
|||||
|
Interest Coverage
|
-18.65
|
-43.13
|
-69.75
|
-149.50
|
-132.00
|
211.54
|
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 (%)
|
30.77
|
6.48
|
9.69
|
35.90
|
38.39
|
194.99
|
|||||
|
Asset Turnover
|
0.10
|
0.22
|
0.23
|
0.10
|
0.08
|
0.32
|
|||||
|
Receivable days
|
--
|
30.31
|
47.43
|
132.68
|
1,287.87
|
356.92
|
|||||
|
Inventory Days
|
--
|
--
|
--
|
-184.77
|
-12,189.46
|
-19,916.42
|
|||||
|
Payable days
|
--
|
1,095.75
|
639.19
|
19.87
|
394.74
|
671.37
|
|||||
|
Cash Conversion Cycle
|
--
|
--
|
--
|
-71.97
|
-11,296.34
|
-20,230.88
|