Market cap
$681 Mln
Revenue (TTM)
$5 Mln
P/E Ratio
--
P/B Ratio
1.6
Div. Yield
0 %
Income Statement ($ Mln) |
TTM | Dec-25 | Dec-24 | Dec-23 | Dec-22 | Dec-21 | Dec-20 | Dec-19 | Dec-18 | Dec-17 | Dec-16 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Operating Revenue
|
4.64
|
--
|
0.02
|
0.10
|
0.24
|
38.49
|
|||||
|
Cost of Revenue
|
37.09
|
12.36
|
13.64
|
14.20
|
16.73
|
13.07
|
|||||
|
Gross Profit
|
-32.45
|
-12.36
|
0.02
|
0.10
|
0.24
|
38.49
|
|||||
|
Operating Expenses
|
147.87
|
194.57
|
273.22
|
327.83
|
335.69
|
294.28
|
|||||
|
Operating Profit (EBIT)
|
-180.32
|
-206.93
|
-273.20
|
-327.74
|
-335.45
|
-255.79
|
|||||
|
Other Income
|
--
|
--
|
--
|
--
|
--
|
-1.21
|
|||||
|
Profit before Tax
|
-165.49
|
-190.89
|
-257.15
|
-327.27
|
-332.63
|
-257.01
|
|||||
|
Provision for Tax
|
--
|
--
|
0.44
|
-2.82
|
-2.82
|
-12.17
|
|||||
|
Profit after Tax (Net Income)
|
-165.49
|
-190.89
|
-257.59
|
-327.27
|
-329.82
|
-244.84
|
|||||
|
Minority Interest
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Consolidated Profit
|
--
|
--
|
--
|
--
|
-332.63
|
-257.01
|
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
|
436.18
|
292.54
|
422.18
|
512.23
|
666.88
|
925.20
|
|||||
|
Minority Interest
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Non-Current Liabilities
|
82.19
|
90.85
|
91.01
|
93.53
|
100.97
|
77.72
|
|||||
|
Current Liabilities
|
31.73
|
32.51
|
35.52
|
37.08
|
53.73
|
47.91
|
|||||
|
Total Liabilities
|
581.82
|
415.91
|
548.71
|
642.84
|
821.58
|
1,050.83
|
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
|
210.09
|
158.16
|
245.32
|
183.72
|
292.76
|
579.51
|
|||||
|
Current Assets
|
340.00
|
257.75
|
303.39
|
459.12
|
528.82
|
471.32
|
|||||
|
Total Assets
|
890.09
|
415.91
|
548.71
|
642.84
|
821.58
|
1,050.83
|
|||||
|
Total Debt*
|
70.35
|
83.25
|
90.76
|
95.12
|
101.12
|
73.13
|
|||||
|
Net Current Assets
|
--
|
225.24
|
267.86
|
422.04
|
474.31
|
423.15
|
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
|
--
|
-149.25
|
-200.30
|
-237.73
|
-220.52
|
-184.81
|
|||||
|
Cash Flow from Investing Activities
|
--
|
95.56
|
75.69
|
163.29
|
106.16
|
163.66
|
|||||
|
Cash from Financing Activities
|
--
|
30.16
|
116.68
|
95.70
|
2.95
|
11.96
|
|||||
|
Net Cash Inflow / Outflow
|
--
|
--
|
--
|
--
|
--
|
-9.19
|
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 ($)
|
-0.67
|
-0.87
|
-1.22
|
-1.94
|
-2.29
|
-1.76
|
|||||
|
Cash EPS ($)
|
--
|
-0.81
|
-1.16
|
-1.86
|
-2.19
|
-1.68
|
|||||
|
Adjusted Book Value ($)
|
--
|
1.33
|
2.00
|
3.04
|
4.63
|
6.65
|
|||||
|
Dividend per Share ($)
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Cash Flow per Share ($)
|
--
|
-0.68
|
-0.95
|
-1.41
|
-1.53
|
-1.33
|
|||||
|
Free Cash Flow per Share ($)
|
--
|
-0.68
|
-0.95
|
-1.42
|
-1.57
|
-1.48
|
Profitability Ratios |
TTM | Dec-25 | Dec-24 | Dec-23 | Dec-22 | Dec-21 | Dec-20 | Dec-19 | Dec-18 | Dec-17 | Dec-16 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
ROCE (%)
|
--
|
-42.96
|
-45.99
|
-47.59
|
-37.34
|
-22.97
|
|||||
|
ROE (%)
|
-45.42
|
-53.42
|
-55.13
|
-55.51
|
-41.43
|
-24.42
|
|||||
|
ROA (%)
|
-23.77
|
-39.58
|
-43.24
|
-44.70
|
-35.23
|
-21.49
|
|||||
|
EBIT Margin (%)
|
-3,538.66
|
--
|
-1,168,027.27
|
-344,489.47
|
-138,044.86
|
-664.58
|
|||||
|
Net Margin (%)
|
-3,566.68
|
--
|
-1,170,863.64
|
-344,489.47
|
-135,726.34
|
-656.82
|
|||||
|
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 (%)
|
21,190.91
|
-1.00
|
-0.77
|
-0.61
|
-0.99
|
0.00
|
|||||
|
EBIT Growth (%)
|
30.39
|
26.13
|
21.48
|
2.44
|
-31.14
|
0.95
|
|||||
|
Net Profit Growth (%)
|
30.14
|
25.90
|
21.29
|
0.77
|
-34.71
|
-4.87
|
|||||
|
EPS Growth (%)
|
39.78
|
0.29
|
0.37
|
0.15
|
-0.30
|
0.02
|
|||||
|
Book Value Growth (%)
|
-15.75
|
--
|
--
|
--
|
--
|
--
|
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
|
--
|
-1.58
|
-1.74
|
-1.65
|
-2.75
|
-8.48
|
|||||
|
Price / Book Value
|
1.58
|
1.03
|
1.06
|
1.05
|
1.36
|
2.24
|
|||||
|
Dividend Yield (%)
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
EV/EBITDA
|
-1.04
|
-0.76
|
-1.01
|
-0.60
|
-1.53
|
-6.90
|
|||||
|
Close Price ($)
|
2.08
|
1.37
|
2.13
|
3.21
|
6.29
|
14.92
|
|||||
|
High Price ($)
|
4.46
|
3.78
|
5.78
|
8.44
|
17.49
|
39.12
|
|||||
|
Low Price ($)
|
0.98
|
0.86
|
1.78
|
2.23
|
5.56
|
12.90
|
|||||
|
Market Cap ($ Cr)
|
680.62
|
--
|
--
|
--
|
--
|
--
|
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
|
--
|
0.28
|
0.21
|
0.19
|
0.15
|
0.08
|
|||||
|
Short term debt to equity ratio
|
--
|
0.03
|
0.02
|
0.01
|
0.01
|
0.00
|
|||||
|
Current Ratio
|
10.72
|
7.93
|
8.54
|
12.38
|
9.84
|
9.84
|
|||||
|
Quick Ratio
|
10.72
|
--
|
--
|
14.07
|
11.00
|
10.26
|
|||||
|
Interest Coverage
|
-126.30
|
-176.57
|
-1,419.70
|
-19.12
|
-19.60
|
-24.47
|
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 (%)
|
--
|
--
|
8,636.36
|
1,789.47
|
1,358.02
|
15.59
|
|||||
|
Asset Turnover
|
0.01
|
--
|
0.00
|
0.00
|
0.00
|
0.03
|
|||||
|
Receivable days
|
--
|
--
|
29,884.09
|
9,611.84
|
6,989.35
|
41.75
|
|||||
|
Inventory Days
|
--
|
--
|
-1,672.43
|
-1,606.47
|
-900.37
|
-3,173.45
|
|||||
|
Payable days
|
--
|
142.80
|
151.19
|
254.50
|
263.60
|
288.58
|
|||||
|
Cash Conversion Cycle
|
--
|
--
|
28,060.48
|
7,750.88
|
5,825.38
|
-3,420.28
|