Market cap
$941 Mln
Revenue (TTM)
$0 Mln
P/E Ratio
--
P/B Ratio
2.1
Div. Yield
0 %
Income Statement ($ Mln) |
TTM | Dec-25 | Dec-24 | Dec-23 | Dec-22 | Dec-21 | Dec-20 | Dec-19 | Dec-18 | Dec-17 | Dec-16 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Operating Revenue
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Cost of Revenue
|
0.31
|
--
|
0.39
|
0.38
|
1.66
|
1.66
|
|||||
|
Gross Profit
|
-0.31
|
--
|
-0.39
|
-0.38
|
-1.66
|
-1.66
|
|||||
|
Operating Expenses
|
220.82
|
178.70
|
142.26
|
104.96
|
106.99
|
71.49
|
|||||
|
Operating Profit (EBIT)
|
-221.13
|
-178.70
|
-142.26
|
-104.96
|
-106.99
|
-71.49
|
|||||
|
Other Income
|
--
|
--
|
--
|
--
|
2.20
|
0.40
|
|||||
|
Profit before Tax
|
-204.57
|
-162.45
|
-129.47
|
-96.66
|
-104.79
|
-71.10
|
|||||
|
Provision for Tax
|
--
|
--
|
0.00
|
--
|
-2.20
|
-0.21
|
|||||
|
Profit after Tax (Net Income)
|
-204.57
|
-162.45
|
-129.47
|
-96.66
|
-102.59
|
-71.10
|
|||||
|
Minority Interest
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Consolidated Profit
|
--
|
--
|
--
|
--
|
-104.79
|
-71.10
|
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
|
430.56
|
478.56
|
408.96
|
253.90
|
197.55
|
284.57
|
|||||
|
Minority Interest
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Non-Current Liabilities
|
3.00
|
3.07
|
0.26
|
1.43
|
1.55
|
2.36
|
|||||
|
Current Liabilities
|
53.01
|
51.80
|
41.76
|
21.62
|
16.55
|
9.02
|
|||||
|
Total Liabilities
|
539.59
|
533.43
|
450.98
|
276.95
|
215.65
|
295.95
|
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
|
16.70
|
17.98
|
12.51
|
10.43
|
6.75
|
5.26
|
|||||
|
Current Assets
|
469.88
|
515.45
|
438.47
|
266.51
|
208.90
|
290.69
|
|||||
|
Total Assets
|
539.59
|
533.43
|
450.98
|
276.95
|
215.65
|
295.95
|
|||||
|
Total Debt*
|
0.66
|
1.19
|
1.43
|
2.42
|
2.57
|
3.29
|
|||||
|
Net Current Assets
|
416.86
|
463.65
|
396.72
|
244.89
|
192.35
|
281.67
|
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
|
--
|
-146.72
|
-104.35
|
-83.73
|
-82.07
|
-50.69
|
|||||
|
Cash Flow from Investing Activities
|
--
|
-155.76
|
-93.53
|
-4.85
|
91.48
|
-275.44
|
|||||
|
Cash from Financing Activities
|
--
|
211.30
|
268.82
|
133.42
|
0.48
|
1.39
|
|||||
|
Net Cash Inflow / Outflow
|
--
|
--
|
--
|
--
|
9.89
|
-324.74
|
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 ($)
|
-2.12
|
-1.78
|
-2.20
|
-1.76
|
-2.55
|
-1.79
|
|||||
|
Cash EPS ($)
|
--
|
-1.77
|
-2.20
|
-1.76
|
-2.54
|
-1.78
|
|||||
|
Adjusted Book Value ($)
|
--
|
5.24
|
6.96
|
4.63
|
4.92
|
7.16
|
|||||
|
Dividend per Share ($)
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Cash Flow per Share ($)
|
--
|
-1.61
|
-1.78
|
-1.53
|
-2.04
|
-1.28
|
|||||
|
Free Cash Flow per Share ($)
|
--
|
-1.61
|
-1.78
|
-1.53
|
-2.05
|
-1.32
|
Profitability Ratios |
TTM | Dec-25 | Dec-24 | Dec-23 | Dec-22 | Dec-21 | Dec-20 | Dec-19 | Dec-18 | Dec-17 | Dec-16 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
ROCE (%)
|
--
|
-36.50
|
-38.84
|
-42.35
|
-42.05
|
-22.71
|
|||||
|
ROE (%)
|
-45.00
|
-36.61
|
-39.07
|
-42.82
|
-42.56
|
-22.83
|
|||||
|
ROA (%)
|
-42.85
|
-33.00
|
-35.57
|
-39.24
|
-40.10
|
-22.26
|
|||||
|
EBIT Margin (%)
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Net Margin (%)
|
--
|
--
|
--
|
--
|
-4,660.88
|
-17,998.99
|
|||||
|
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 (%)
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
EBIT Growth (%)
|
-43.76
|
-25.47
|
-33.95
|
9.66
|
-50.48
|
-230.25
|
|||||
|
Net Profit Growth (%)
|
-43.76
|
-25.47
|
-33.95
|
5.78
|
-44.29
|
-221.40
|
|||||
|
EPS Growth (%)
|
-3.70
|
0.19
|
-0.25
|
0.31
|
-0.43
|
-0.63
|
|||||
|
Book Value Growth (%)
|
2.08
|
--
|
--
|
--
|
--
|
--
|
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
|
--
|
-14.05
|
-2.65
|
-7.95
|
-0.96
|
-5.23
|
|||||
|
Price / Book Value
|
2.15
|
4.77
|
0.84
|
3.03
|
0.50
|
1.31
|
|||||
|
Dividend Yield (%)
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
EV/EBITDA
|
-3.33
|
-10.98
|
0.70
|
-5.29
|
0.97
|
-1.24
|
|||||
|
Close Price ($)
|
12.51
|
25.00
|
5.83
|
14.03
|
2.45
|
9.36
|
|||||
|
High Price ($)
|
36.26
|
36.26
|
16.78
|
17.79
|
9.68
|
54.88
|
|||||
|
Low Price ($)
|
4.12
|
2.86
|
5.56
|
2.42
|
2.00
|
8.25
|
|||||
|
Market Cap ($ Cr)
|
940.60
|
--
|
--
|
--
|
--
|
--
|
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
|
0.01
|
0.00
|
0.00
|
0.01
|
0.01
|
0.01
|
|||||
|
Short term debt to equity ratio
|
0.00
|
0.00
|
0.00
|
0.00
|
0.01
|
0.00
|
|||||
|
Current Ratio
|
8.86
|
9.95
|
10.50
|
12.33
|
12.62
|
32.23
|
|||||
|
Quick Ratio
|
8.86
|
--
|
10.60
|
--
|
12.64
|
32.27
|
|||||
|
Interest Coverage
|
--
|
--
|
--
|
--
|
-299.69
|
-306.45
|
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 (%)
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Asset Turnover
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Receivable days
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Inventory Days
|
--
|
--
|
-3,737.07
|
-309.06
|
-74.02
|
-77.53
|
|||||
|
Payable days
|
--
|
--
|
3,326.28
|
1,488.13
|
43.73
|
81.48
|
|||||
|
Cash Conversion Cycle
|
--
|
--
|
--
|
--
|
--
|
--
|