Market cap
$86 Mln
Revenue (TTM)
$53 Mln
P/E Ratio
--
P/B Ratio
2.7
Div. Yield
0 %
Income Statement ($ Mln) |
TTM | Dec-25 | Dec-24 | Dec-23 | Dec-22 | Dec-21 | Dec-20 | Dec-19 | Dec-18 | Dec-17 | Dec-16 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Operating Revenue
|
53.29
|
48.47
|
114.70
|
--
|
--
|
--
|
|||||
|
Cost of Revenue
|
0.46
|
1.00
|
4.15
|
4.39
|
4.43
|
5.17
|
|||||
|
Gross Profit
|
53.05
|
47.47
|
114.70
|
-4.39
|
-4.43
|
-5.17
|
|||||
|
Operating Expenses
|
219.15
|
210.72
|
174.62
|
183.76
|
218.59
|
216.12
|
|||||
|
Operating Profit (EBIT)
|
-166.09
|
-163.25
|
-59.92
|
-183.76
|
-218.59
|
-216.12
|
|||||
|
Other Income
|
--
|
--
|
--
|
--
|
3.10
|
1.56
|
|||||
|
Profit before Tax
|
-125.31
|
-170.46
|
-55.64
|
-179.82
|
-229.38
|
-234.00
|
|||||
|
Provision for Tax
|
-0.09
|
-0.09
|
0.89
|
10.00
|
10.85
|
15.07
|
|||||
|
Profit after Tax (Net Income)
|
-125.22
|
-170.37
|
-56.53
|
-179.82
|
-229.38
|
-234.00
|
|||||
|
Minority Interest
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Consolidated Profit
|
--
|
--
|
--
|
--
|
-229.38
|
-234.00
|
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
|
-94.03
|
-122.76
|
29.49
|
62.77
|
12.08
|
121.46
|
|||||
|
Minority Interest
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Non-Current Liabilities
|
33.11
|
231.57
|
240.79
|
197.55
|
211.14
|
182.34
|
|||||
|
Current Liabilities
|
137.78
|
63.44
|
45.01
|
51.60
|
49.23
|
39.86
|
|||||
|
Total Liabilities
|
214.65
|
172.25
|
315.29
|
311.92
|
272.45
|
343.66
|
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
|
4.14
|
4.61
|
5.40
|
5.40
|
10.57
|
11.88
|
|||||
|
Current Assets
|
72.73
|
167.64
|
309.89
|
306.52
|
261.88
|
331.78
|
|||||
|
Total Assets
|
214.65
|
172.25
|
315.29
|
311.92
|
272.45
|
343.66
|
|||||
|
Total Debt*
|
39.10
|
202.91
|
202.88
|
212.46
|
225.74
|
185.24
|
|||||
|
Net Current Assets
|
-65.06
|
104.21
|
264.88
|
254.92
|
212.65
|
291.92
|
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
|
--
|
-171.27
|
-3.47
|
-159.16
|
-187.03
|
-188.89
|
|||||
|
Cash Flow from Investing Activities
|
--
|
156.36
|
29.02
|
-110.97
|
-1.04
|
-117.43
|
|||||
|
Cash from Financing Activities
|
--
|
6.43
|
-11.49
|
190.15
|
117.09
|
3.33
|
|||||
|
Net Cash Inflow / Outflow
|
--
|
--
|
--
|
--
|
-70.98
|
-302.99
|
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 ($)
|
-0.55
|
-0.75
|
-0.25
|
-0.80
|
-2.43
|
-3.10
|
|||||
|
Cash EPS ($)
|
--
|
-0.75
|
-0.23
|
-0.78
|
-2.39
|
-3.03
|
|||||
|
Adjusted Book Value ($)
|
--
|
--
|
0.13
|
0.28
|
0.13
|
1.61
|
|||||
|
Dividend per Share ($)
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Cash Flow per Share ($)
|
--
|
-0.76
|
-0.02
|
-0.71
|
-1.98
|
-2.50
|
|||||
|
Free Cash Flow per Share ($)
|
--
|
-0.76
|
-0.02
|
-0.71
|
-1.99
|
-2.52
|
Profitability Ratios |
TTM | Dec-25 | Dec-24 | Dec-23 | Dec-22 | Dec-21 | Dec-20 | Dec-19 | Dec-18 | Dec-17 | Dec-16 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
ROCE (%)
|
--
|
-109.03
|
-22.27
|
-70.10
|
-84.25
|
-57.70
|
|||||
|
ROE (%)
|
--
|
365.33
|
-122.54
|
-480.50
|
-343.53
|
-105.85
|
|||||
|
ROA (%)
|
-49.19
|
-69.89
|
-18.03
|
-61.54
|
-74.46
|
-53.00
|
|||||
|
EBIT Margin (%)
|
-386.02
|
-329.00
|
-38.46
|
--
|
--
|
--
|
|||||
|
Net Margin (%)
|
-235.00
|
-351.49
|
-49.28
|
--
|
-7,411.24
|
-15,000.26
|
|||||
|
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 (%)
|
32.43
|
-0.58
|
--
|
--
|
--
|
--
|
|||||
|
EBIT Growth (%)
|
-56.63
|
-261.46
|
73.47
|
22.83
|
-0.44
|
6.99
|
|||||
|
Net Profit Growth (%)
|
9.74
|
-201.39
|
68.56
|
21.61
|
1.98
|
3.84
|
|||||
|
EPS Growth (%)
|
10.57
|
-2.01
|
0.69
|
0.67
|
0.21
|
0.07
|
|||||
|
Book Value Growth (%)
|
-97.96
|
--
|
--
|
--
|
--
|
--
|
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
|
--
|
-4.12
|
-3.63
|
-1.14
|
-0.89
|
-3.65
|
|||||
|
Price / Book Value
|
2.66
|
-5.72
|
6.95
|
3.28
|
16.94
|
7.04
|
|||||
|
Dividend Yield (%)
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
EV/EBITDA
|
-0.39
|
-4.85
|
-2.84
|
-0.75
|
-0.83
|
-3.41
|
|||||
|
Close Price ($)
|
0.16
|
3.10
|
0.90
|
0.91
|
2.17
|
11.31
|
|||||
|
High Price ($)
|
3.87
|
3.87
|
1.60
|
3.06
|
15.20
|
14.30
|
|||||
|
Low Price ($)
|
0.14
|
0.76
|
0.50
|
0.45
|
1.57
|
7.04
|
|||||
|
Market Cap ($ Cr)
|
85.69
|
--
|
--
|
--
|
--
|
--
|
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
|
--
|
-1.65
|
6.88
|
3.38
|
18.69
|
1.53
|
|||||
|
Short term debt to equity ratio
|
-0.38
|
-0.01
|
0.03
|
0.24
|
1.21
|
0.02
|
|||||
|
Current Ratio
|
0.53
|
2.64
|
6.88
|
5.94
|
5.32
|
8.32
|
|||||
|
Quick Ratio
|
0.53
|
--
|
--
|
--
|
--
|
8.33
|
|||||
|
Interest Coverage
|
-10.43
|
-14.51
|
-3.83
|
-12.31
|
-15.53
|
-11.04
|
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 (%)
|
11.45
|
25.84
|
4.65
|
--
|
--
|
--
|
|||||
|
Asset Turnover
|
0.21
|
0.20
|
0.37
|
--
|
--
|
--
|
|||||
|
Receivable days
|
--
|
67.31
|
17.00
|
--
|
--
|
--
|
|||||
|
Inventory Days
|
--
|
--
|
--
|
--
|
-11.22
|
8.09
|
|||||
|
Payable days
|
--
|
1,508.75
|
345.14
|
290.91
|
193.92
|
380.02
|
|||||
|
Cash Conversion Cycle
|
--
|
--
|
--
|
--
|
--
|
--
|