Market cap
$1,129 Mln
Revenue (TTM)
$39 Mln
P/E Ratio
--
P/B Ratio
2.1
Div. Yield
0 %
Income Statement (€ Mln) |
Dec-25 | Dec-24 | Dec-23 | Dec-22 | Dec-21 | Dec-20 | Dec-19 | Dec-18 | Dec-17 | Dec-16 | Dec-15 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Operating Revenue
|
4.48
|
9.20
|
17.48
|
12.18
|
4.19
|
0.37
|
|||||
|
Cost of Revenue
|
2.80
|
3.88
|
-0.02
|
1.00
|
1.02
|
0.85
|
|||||
|
Gross Profit
|
1.51
|
9.20
|
17.50
|
12.18
|
4.19
|
0.37
|
|||||
|
Operating Expenses
|
137.37
|
106.76
|
120.19
|
69.29
|
56.31
|
30.09
|
|||||
|
Operating Profit (EBIT)
|
-130.95
|
-97.56
|
-102.71
|
-57.11
|
-52.11
|
-29.72
|
|||||
|
Other Income
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Profit before Tax
|
-342.33
|
-183.90
|
-109.82
|
-54.29
|
-49.27
|
-33.62
|
|||||
|
Provision for Tax
|
0.02
|
0.31
|
0.61
|
-0.02
|
0.36
|
-2.00
|
|||||
|
Profit after Tax (Net Income)
|
-340.16
|
-184.21
|
-110.43
|
-54.27
|
-49.64
|
-31.62
|
|||||
|
Minority Interest
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Consolidated Profit
|
--
|
--
|
--
|
--
|
-49.64
|
-33.62
|
Liabilities (€ Mln) |
Dec-25 | Dec-24 | Dec-23 | Dec-22 | Dec-21 | Dec-20 | Dec-19 | Dec-18 | Dec-17 | Dec-16 | Dec-15 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Shareholder's Funds
|
-29.04
|
-106.65
|
-32.03
|
45.48
|
88.87
|
111.21
|
|||||
|
Minority Interest
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Non-Current Liabilities
|
200.57
|
104.88
|
51.43
|
39.83
|
10.27
|
13.80
|
|||||
|
Current Liabilities
|
77.35
|
120.73
|
50.16
|
30.70
|
22.85
|
13.91
|
|||||
|
Total Liabilities
|
248.88
|
118.97
|
69.56
|
116.00
|
121.99
|
138.92
|
Assets (€ Mln) |
Dec-25 | Dec-24 | Dec-23 | Dec-22 | Dec-21 | Dec-20 | Dec-19 | Dec-18 | Dec-17 | Dec-16 | Dec-15 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Non-Current Assets
|
5.04
|
7.46
|
21.37
|
9.62
|
6.41
|
5.92
|
|||||
|
Current Assets
|
243.84
|
111.51
|
48.19
|
106.38
|
115.58
|
133.00
|
|||||
|
Total Assets
|
248.88
|
118.97
|
69.56
|
116.00
|
121.99
|
138.92
|
|||||
|
Total Debt*
|
59.40
|
54.33
|
37.49
|
34.51
|
10.12
|
10.06
|
|||||
|
Net Current Assets
|
167.09
|
-9.22
|
-1.97
|
75.68
|
92.73
|
119.09
|
Cashflow (€ Mln) |
Dec-25 | Dec-24 | Dec-23 | Dec-22 | Dec-21 | Dec-20 | Dec-19 | Dec-18 | Dec-17 | Dec-16 | Dec-15 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Cash From Operating Activities
|
-100.98
|
-85.93
|
-81.61
|
-44.93
|
-47.63
|
-30.59
|
|||||
|
Cash Flow from Investing Activities
|
-127.93
|
8.75
|
-7.73
|
8.87
|
-1.79
|
-8.56
|
|||||
|
Cash from Financing Activities
|
232.00
|
145.59
|
29.08
|
37.27
|
25.45
|
111.67
|
|||||
|
Net Cash Inflow / Outflow
|
--
|
--
|
--
|
--
|
--
|
--
|
Financials Ratios |
Dec-25 | Dec-24 | Dec-23 | Dec-22 | Dec-21 | Dec-20 | Dec-19 | Dec-18 | Dec-17 | Dec-16 | Dec-15 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Adjusted EPS (€)
|
-0.53
|
-3.54
|
-2.27
|
-1.29
|
-1.25
|
-0.83
|
|||||
|
Cash EPS (€)
|
-0.53
|
-3.44
|
-2.22
|
-1.25
|
-1.29
|
-0.78
|
|||||
|
Adjusted Book Value (€)
|
--
|
--
|
--
|
1.08
|
2.24
|
2.90
|
|||||
|
Dividend per Share (€)
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Cash Flow per Share (€)
|
-0.16
|
-1.65
|
-1.68
|
-1.07
|
-1.20
|
-0.80
|
|||||
|
Free Cash Flow per Share (€)
|
-0.16
|
-1.66
|
-1.69
|
-1.08
|
-1.22
|
-0.81
|
Profitability Ratios |
Dec-25 | Dec-24 | Dec-23 | Dec-22 | Dec-21 | Dec-20 | Dec-19 | Dec-18 | Dec-17 | Dec-16 | Dec-15 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
ROCE (%)
|
3,098.72
|
786.22
|
-258.47
|
-60.65
|
-45.07
|
-38.86
|
|||||
|
ROE (%)
|
501.41
|
265.67
|
-1,642.76
|
-80.80
|
-49.62
|
-41.44
|
|||||
|
ROA (%)
|
-184.95
|
-195.42
|
-119.02
|
-45.61
|
-38.05
|
-32.29
|
|||||
|
EBIT Margin (%)
|
-2,920.96
|
-1,866.96
|
-598.73
|
-468.92
|
-1,278.49
|
-7,988.71
|
|||||
|
Net Margin (%)
|
-7,587.80
|
-2,002.74
|
-631.84
|
-445.64
|
-1,183.50
|
-8,500.81
|
|||||
|
Cash Profit Margin (%)
|
--
|
--
|
--
|
--
|
--
|
--
|
Growth Ratios |
Dec-25 | Dec-24 | Dec-23 | Dec-22 | Dec-21 | Dec-20 | Dec-19 | Dec-18 | Dec-17 | Dec-16 | Dec-15 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Revenue Growth (%)
|
-0.51
|
-0.47
|
0.44
|
1.90
|
10.27
|
-0.95
|
|||||
|
EBIT Growth (%)
|
23.75
|
-64.11
|
-83.23
|
-6.51
|
-80.43
|
1.64
|
|||||
|
Net Profit Growth (%)
|
-84.66
|
-66.82
|
-103.46
|
-9.34
|
-56.96
|
-4.64
|
|||||
|
EPS Growth (%)
|
0.85
|
-0.56
|
-0.76
|
-0.03
|
-0.52
|
0.27
|
|||||
|
Book Value Growth (%)
|
--
|
--
|
--
|
--
|
--
|
--
|
Solvency Ratios |
Dec-25 | Dec-24 | Dec-23 | Dec-22 | Dec-21 | Dec-20 | Dec-19 | Dec-18 | Dec-17 | Dec-16 | Dec-15 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Debt to Equity
|
-2.05
|
-0.51
|
-1.17
|
0.76
|
0.11
|
0.09
|
|||||
|
Short term debt to equity ratio
|
-1.11
|
-0.06
|
-0.17
|
0.13
|
0.01
|
0.00
|
|||||
|
Current Ratio
|
3.15
|
0.92
|
0.96
|
3.47
|
5.06
|
9.56
|
|||||
|
Quick Ratio
|
3.15
|
0.92
|
0.95
|
3.45
|
5.04
|
9.54
|
|||||
|
Interest Coverage
|
-4.05
|
-14.10
|
-20.21
|
-80.78
|
-388.55
|
-450.27
|
Operating Efficiency Ratios |
Dec-25 | Dec-24 | Dec-23 | Dec-22 | Dec-21 | Dec-20 | Dec-19 | Dec-18 | Dec-17 | Dec-16 | Dec-15 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Debtors to sales (%)
|
203.37
|
132.17
|
89.87
|
2.29
|
276.28
|
12.90
|
|||||
|
Asset Turnover
|
0.02
|
0.10
|
0.19
|
0.10
|
0.03
|
0.00
|
|||||
|
Receivable days
|
866.65
|
553.24
|
167.04
|
177.93
|
506.64
|
339.23
|
|||||
|
Inventory Days
|
--
|
19.62
|
-6,272.77
|
140.41
|
127.86
|
152.62
|
|||||
|
Payable days
|
3,844.90
|
3,319.30
|
-452,894.12
|
6,233.29
|
3,865.30
|
3,111.53
|
|||||
|
Cash Conversion Cycle
|
-2,978.25
|
-2,746.44
|
446,788.39
|
-5,914.95
|
-3,230.80
|
-2,619.68
|