Market cap
$108 Mln
Revenue (TTM)
$14 Mln
P/E Ratio
--
P/B Ratio
0.5
Div. Yield
0 %
Income Statement ($ Mln) |
TTM | Dec-25 | Dec-24 | Dec-23 | Dec-22 | Dec-21 | Dec-20 | Dec-19 | Dec-18 | Dec-17 | Dec-16 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Operating Revenue
|
13.85
|
16.12
|
13.95
|
15.18
|
14.69
|
6.39
|
|||||
|
Cost of Revenue
|
7.44
|
8.11
|
7.12
|
13.73
|
14.30
|
6.77
|
|||||
|
Gross Profit
|
6.41
|
8.01
|
6.83
|
1.45
|
0.38
|
-0.37
|
|||||
|
Operating Expenses
|
77.24
|
86.00
|
106.93
|
106.39
|
98.43
|
71.32
|
|||||
|
Operating Profit (EBIT)
|
-70.83
|
-77.99
|
-100.10
|
-104.94
|
-98.04
|
-71.70
|
|||||
|
Other Income
|
--
|
--
|
--
|
--
|
4.27
|
0.33
|
|||||
|
Profit before Tax
|
-67.89
|
-73.40
|
-86.50
|
-86.28
|
-92.97
|
-71.17
|
|||||
|
Provision for Tax
|
0.07
|
0.20
|
0.10
|
5.41
|
-4.27
|
-2.54
|
|||||
|
Profit after Tax (Net Income)
|
-67.96
|
-73.60
|
-86.60
|
-86.28
|
-92.97
|
-71.17
|
|||||
|
Minority Interest
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Consolidated Profit
|
--
|
--
|
--
|
--
|
-92.97
|
-71.17
|
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
|
225.68
|
259.31
|
327.57
|
396.90
|
446.99
|
502.92
|
|||||
|
Minority Interest
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Non-Current Liabilities
|
19.69
|
21.09
|
23.70
|
26.14
|
28.35
|
22.80
|
|||||
|
Current Liabilities
|
11.27
|
15.69
|
15.33
|
13.22
|
12.58
|
13.42
|
|||||
|
Total Liabilities
|
267.91
|
296.08
|
366.60
|
436.27
|
487.93
|
539.14
|
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
|
90.54
|
94.55
|
113.27
|
105.76
|
52.95
|
127.44
|
|||||
|
Current Assets
|
166.10
|
201.53
|
253.32
|
330.51
|
434.98
|
411.70
|
|||||
|
Total Assets
|
267.91
|
296.08
|
366.60
|
436.27
|
487.93
|
539.14
|
|||||
|
Total Debt*
|
22.39
|
23.65
|
25.96
|
28.26
|
29.87
|
23.32
|
|||||
|
Net Current Assets
|
154.83
|
185.84
|
238.00
|
317.29
|
422.40
|
398.28
|
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
|
--
|
-44.45
|
-46.11
|
-59.07
|
-60.78
|
-46.35
|
|||||
|
Cash Flow from Investing Activities
|
--
|
61.55
|
65.86
|
37.90
|
-122.72
|
-170.88
|
|||||
|
Cash from Financing Activities
|
--
|
-10.57
|
-11.50
|
0.45
|
3.89
|
116.63
|
|||||
|
Net Cash Inflow / Outflow
|
--
|
--
|
--
|
--
|
-179.61
|
-100.59
|
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 ($)
|
-1.21
|
-1.28
|
-1.42
|
-1.34
|
-1.48
|
-1.16
|
|||||
|
Cash EPS ($)
|
--
|
-1.17
|
-1.31
|
-1.27
|
-1.42
|
-1.11
|
|||||
|
Adjusted Book Value ($)
|
--
|
4.51
|
5.35
|
6.19
|
7.12
|
8.17
|
|||||
|
Dividend per Share ($)
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Cash Flow per Share ($)
|
--
|
-0.77
|
-0.75
|
-0.92
|
-0.97
|
-0.75
|
|||||
|
Free Cash Flow per Share ($)
|
--
|
-0.80
|
-0.81
|
-1.03
|
-1.13
|
-0.87
|
Profitability Ratios |
TTM | Dec-25 | Dec-24 | Dec-23 | Dec-22 | Dec-21 | Dec-20 | Dec-19 | Dec-18 | Dec-17 | Dec-16 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
ROCE (%)
|
--
|
-23.13
|
-22.24
|
-19.13
|
-18.54
|
-14.86
|
|||||
|
ROE (%)
|
-28.03
|
-25.08
|
-23.91
|
-20.45
|
-19.57
|
-15.23
|
|||||
|
ROA (%)
|
-22.57
|
-22.21
|
-21.57
|
-18.67
|
-18.10
|
-14.50
|
|||||
|
EBIT Margin (%)
|
-511.75
|
-483.85
|
-620.21
|
-568.28
|
-633.07
|
-1,113.06
|
|||||
|
Net Margin (%)
|
-490.71
|
-456.60
|
-620.91
|
-568.28
|
-490.48
|
-1,059.06
|
|||||
|
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 (%)
|
-13.26
|
0.16
|
-0.08
|
0.03
|
1.30
|
8.75
|
|||||
|
EBIT Growth (%)
|
17.66
|
9.84
|
-0.26
|
7.20
|
-30.63
|
-117.14
|
|||||
|
Net Profit Growth (%)
|
17.56
|
15.01
|
-0.37
|
7.20
|
-30.63
|
-117.14
|
|||||
|
EPS Growth (%)
|
12.00
|
0.09
|
-0.05
|
0.09
|
-0.28
|
0.16
|
|||||
|
Book Value Growth (%)
|
-17.57
|
--
|
--
|
--
|
--
|
--
|
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
|
--
|
-1.43
|
-1.63
|
-1.44
|
-3.92
|
-19.73
|
|||||
|
Price / Book Value
|
0.49
|
0.41
|
0.43
|
0.31
|
0.81
|
2.79
|
|||||
|
Dividend Yield (%)
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
EV/EBITDA
|
1.72
|
0.79
|
0.86
|
2.03
|
0.31
|
-15.20
|
|||||
|
Close Price ($)
|
1.66
|
1.83
|
2.31
|
1.94
|
5.80
|
22.81
|
|||||
|
High Price ($)
|
2.41
|
2.50
|
2.63
|
6.18
|
23.75
|
86.55
|
|||||
|
Low Price ($)
|
1.65
|
1.62
|
1.51
|
1.46
|
4.86
|
19.92
|
|||||
|
Market Cap ($ Cr)
|
107.98
|
--
|
--
|
--
|
--
|
--
|
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
|
--
|
0.09
|
0.08
|
0.07
|
0.07
|
0.05
|
|||||
|
Short term debt to equity ratio
|
0.01
|
0.01
|
0.01
|
0.01
|
0.00
|
0.00
|
|||||
|
Current Ratio
|
14.74
|
12.84
|
16.53
|
25.00
|
34.57
|
30.67
|
|||||
|
Quick Ratio
|
14.06
|
12.35
|
16.04
|
24.66
|
34.20
|
30.36
|
|||||
|
Interest Coverage
|
--
|
--
|
--
|
--
|
-284.30
|
-3,234.95
|
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 (%)
|
24.78
|
36.93
|
44.66
|
44.24
|
47.79
|
64.81
|
|||||
|
Asset Turnover
|
0.05
|
0.05
|
0.03
|
0.03
|
0.03
|
0.01
|
|||||
|
Receivable days
|
--
|
138.01
|
169.50
|
165.21
|
138.81
|
125.84
|
|||||
|
Inventory Days
|
--
|
342.85
|
306.14
|
121.25
|
112.02
|
126.71
|
|||||
|
Payable days
|
--
|
230.32
|
153.77
|
46.20
|
75.25
|
159.31
|
|||||
|
Cash Conversion Cycle
|
--
|
250.54
|
321.87
|
240.26
|
175.58
|
93.25
|