Market cap
$743 Mln
Revenue (TTM)
$240 Mln
P/E Ratio
--
P/B Ratio
25.4
Div. Yield
0 %
Income Statement ($ Mln) |
TTM | Dec-25 | Dec-24 | Dec-23 | Dec-22 | Dec-21 | Dec-20 | Dec-19 | Dec-18 | Dec-17 | Dec-16 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Operating Revenue
|
239.66
|
175.11
|
55.25
|
0.68
|
--
|
--
|
|||||
|
Cost of Revenue
|
40.93
|
22.60
|
7.97
|
0.17
|
0.62
|
0.52
|
|||||
|
Gross Profit
|
198.73
|
152.51
|
47.28
|
0.52
|
-0.62
|
-0.52
|
|||||
|
Operating Expenses
|
239.37
|
312.50
|
324.75
|
167.83
|
171.82
|
134.56
|
|||||
|
Operating Profit (EBIT)
|
-40.64
|
-159.99
|
-277.47
|
-167.31
|
-172.44
|
-135.08
|
|||||
|
Other Income
|
--
|
--
|
--
|
--
|
--
|
-2.02
|
|||||
|
Profit before Tax
|
-99.07
|
-221.25
|
-334.33
|
-201.59
|
-197.72
|
-143.88
|
|||||
|
Provision for Tax
|
--
|
--
|
--
|
41.78
|
25.28
|
4.21
|
|||||
|
Profit after Tax (Net Income)
|
-99.07
|
-221.25
|
-334.33
|
-201.59
|
-197.72
|
-143.88
|
|||||
|
Minority Interest
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Consolidated Profit
|
--
|
--
|
--
|
--
|
-197.72
|
-143.88
|
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
|
-344.27
|
-438.17
|
-253.58
|
-72.76
|
-74.81
|
72.16
|
|||||
|
Minority Interest
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Non-Current Liabilities
|
517.57
|
565.27
|
546.17
|
447.82
|
213.39
|
98.35
|
|||||
|
Current Liabilities
|
153.78
|
132.04
|
85.73
|
38.78
|
26.24
|
18.92
|
|||||
|
Total Liabilities
|
480.85
|
259.15
|
378.32
|
413.84
|
164.81
|
189.43
|
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
|
31.16
|
30.18
|
18.18
|
16.41
|
4.30
|
2.91
|
|||||
|
Current Assets
|
295.92
|
228.97
|
360.13
|
397.43
|
160.51
|
186.53
|
|||||
|
Total Assets
|
480.85
|
259.15
|
378.32
|
413.84
|
164.81
|
189.43
|
|||||
|
Total Debt*
|
167.11
|
211.80
|
201.91
|
139.03
|
97.07
|
91.34
|
|||||
|
Net Current Assets
|
142.14
|
96.93
|
274.41
|
358.65
|
134.28
|
167.61
|
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
|
--
|
-166.78
|
-266.77
|
-137.58
|
-146.53
|
-148.46
|
|||||
|
Cash Flow from Investing Activities
|
--
|
-0.23
|
-0.14
|
-1.63
|
-1.04
|
-0.33
|
|||||
|
Cash from Financing Activities
|
--
|
-0.29
|
182.77
|
367.58
|
120.04
|
44.71
|
|||||
|
Net Cash Inflow / Outflow
|
--
|
--
|
--
|
--
|
--
|
-104.24
|
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 ($)
|
-1.27
|
-3.00
|
-4.71
|
-3.93
|
-4.79
|
-3.81
|
|||||
|
Cash EPS ($)
|
--
|
-2.99
|
-4.69
|
-3.92
|
-4.77
|
-3.80
|
|||||
|
Adjusted Book Value ($)
|
--
|
--
|
--
|
--
|
--
|
1.91
|
|||||
|
Dividend per Share ($)
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Cash Flow per Share ($)
|
--
|
-2.26
|
-3.75
|
-2.68
|
-3.55
|
-3.93
|
|||||
|
Free Cash Flow per Share ($)
|
--
|
-2.26
|
-3.76
|
-2.71
|
-3.57
|
-3.94
|
Profitability Ratios |
TTM | Dec-25 | Dec-24 | Dec-23 | Dec-22 | Dec-21 | Dec-20 | Dec-19 | Dec-18 | Dec-17 | Dec-16 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
ROCE (%)
|
--
|
159.15
|
-4,579.49
|
-455.44
|
-212.89
|
-70.74
|
|||||
|
ROE (%)
|
--
|
63.97
|
204.89
|
273.21
|
14,877.58
|
-108.01
|
|||||
|
ROA (%)
|
-24.08
|
-69.41
|
-84.41
|
-69.68
|
-111.63
|
-59.39
|
|||||
|
EBIT Margin (%)
|
-14.87
|
-87.45
|
-474.76
|
-23,405.28
|
--
|
--
|
|||||
|
Net Margin (%)
|
-41.34
|
-126.35
|
-605.09
|
-29,558.94
|
--
|
7,140.60
|
|||||
|
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 (%)
|
110.16
|
2.17
|
80.01
|
--
|
--
|
--
|
|||||
|
EBIT Growth (%)
|
86.16
|
41.62
|
-64.33
|
6.33
|
-24.31
|
-10.13
|
|||||
|
Net Profit Growth (%)
|
69.99
|
33.82
|
-65.84
|
-1.96
|
-37.42
|
-11.48
|
|||||
|
EPS Growth (%)
|
73.04
|
0.36
|
-0.20
|
0.18
|
-0.26
|
-0.01
|
|||||
|
Book Value Growth (%)
|
26.60
|
--
|
--
|
--
|
--
|
--
|
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
|
--
|
-5.54
|
-1.73
|
-2.32
|
-2.34
|
-5.16
|
|||||
|
Price / Book Value
|
25.37
|
-2.79
|
-2.27
|
-6.44
|
-6.20
|
10.29
|
|||||
|
Dividend Yield (%)
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
EV/EBITDA
|
-2.20
|
-8.57
|
-1.84
|
-1.42
|
-2.39
|
-4.77
|
|||||
|
Close Price ($)
|
10.85
|
16.59
|
8.12
|
9.13
|
11.22
|
19.67
|
|||||
|
High Price ($)
|
18.31
|
18.31
|
19.71
|
17.02
|
20.30
|
50.78
|
|||||
|
Low Price ($)
|
7.61
|
2.21
|
6.07
|
5.84
|
6.10
|
17.42
|
|||||
|
Market Cap ($ Cr)
|
742.67
|
--
|
--
|
--
|
--
|
--
|
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
|
-0.48
|
-0.48
|
-0.80
|
-1.91
|
-1.30
|
1.27
|
|||||
|
Short term debt to equity ratio
|
0.00
|
0.00
|
0.00
|
-0.01
|
-0.01
|
0.01
|
|||||
|
Current Ratio
|
1.92
|
1.73
|
4.20
|
10.25
|
6.12
|
9.86
|
|||||
|
Quick Ratio
|
1.87
|
1.69
|
4.16
|
10.22
|
6.12
|
--
|
|||||
|
Interest Coverage
|
-0.56
|
-2.25
|
-3.64
|
-3.80
|
-6.24
|
-20.20
|
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 (%)
|
40.65
|
44.62
|
70.22
|
240.03
|
--
|
--
|
|||||
|
Asset Turnover
|
0.58
|
0.55
|
0.14
|
0.00
|
--
|
--
|
|||||
|
Receivable days
|
--
|
121.94
|
133.65
|
438.35
|
--
|
--
|
|||||
|
Inventory Days
|
--
|
70.52
|
101.15
|
1,321.02
|
--
|
-57.49
|
|||||
|
Payable days
|
--
|
125.18
|
529.30
|
24,712.33
|
4,461.65
|
7,687.78
|
|||||
|
Cash Conversion Cycle
|
--
|
67.28
|
-294.50
|
-22,952.96
|
--
|
--
|