Market cap
$1,090 Mln
Revenue (TTM)
$22 Mln
P/E Ratio
--
P/B Ratio
41.5
Div. Yield
0 %
Income Statement ($ Mln) |
TTM | Dec-25 | Dec-24 | Dec-23 | Dec-22 | Dec-21 | Dec-20 | Dec-19 | Dec-18 | Dec-17 | Dec-16 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Operating Revenue
|
21.60
|
18.08
|
9.07
|
4.31
|
4.19
|
9.27
|
|||||
|
Cost of Revenue
|
15.72
|
18.74
|
12.86
|
10.20
|
8.45
|
5.83
|
|||||
|
Gross Profit
|
5.88
|
-0.66
|
-3.79
|
-5.89
|
-4.26
|
3.43
|
|||||
|
Operating Expenses
|
133.89
|
126.94
|
154.58
|
141.90
|
147.70
|
107.62
|
|||||
|
Operating Profit (EBIT)
|
-128.01
|
-127.60
|
-158.37
|
-147.79
|
-151.96
|
-104.19
|
|||||
|
Other Income
|
--
|
--
|
--
|
--
|
4.65
|
2.31
|
|||||
|
Profit before Tax
|
-32.15
|
-145.12
|
-152.09
|
-149.33
|
-147.31
|
-101.88
|
|||||
|
Provision for Tax
|
0.27
|
0.31
|
0.17
|
7.56
|
-4.65
|
-0.37
|
|||||
|
Profit after Tax (Net Income)
|
-32.42
|
-145.43
|
-152.26
|
-149.33
|
-147.31
|
-101.51
|
|||||
|
Minority Interest
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Consolidated Profit
|
--
|
--
|
--
|
--
|
-147.31
|
-101.88
|
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
|
27.53
|
13.22
|
99.35
|
228.44
|
329.93
|
456.38
|
|||||
|
Minority Interest
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Non-Current Liabilities
|
174.30
|
130.62
|
8.98
|
10.54
|
4.88
|
8.52
|
|||||
|
Current Liabilities
|
25.96
|
35.87
|
39.16
|
18.40
|
21.83
|
14.30
|
|||||
|
Total Liabilities
|
253.76
|
179.70
|
147.49
|
257.39
|
356.63
|
479.19
|
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
|
24.09
|
26.18
|
24.19
|
28.16
|
21.51
|
20.70
|
|||||
|
Current Assets
|
203.70
|
153.53
|
123.30
|
229.23
|
335.12
|
458.48
|
|||||
|
Total Assets
|
253.76
|
179.70
|
147.49
|
257.39
|
356.63
|
479.19
|
|||||
|
Total Debt*
|
102.37
|
102.39
|
3.76
|
7.35
|
7.46
|
10.33
|
|||||
|
Net Current Assets
|
177.74
|
117.66
|
84.14
|
210.82
|
313.30
|
444.19
|
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
|
--
|
-115.08
|
-106.91
|
-118.83
|
-109.91
|
-82.11
|
|||||
|
Cash Flow from Investing Activities
|
--
|
29.93
|
97.90
|
69.28
|
110.89
|
-388.57
|
|||||
|
Cash from Financing Activities
|
--
|
128.58
|
-0.67
|
20.68
|
-0.37
|
512.86
|
|||||
|
Net Cash Inflow / Outflow
|
--
|
--
|
--
|
--
|
0.61
|
42.19
|
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 ($)
|
-0.31
|
-2.55
|
-2.82
|
-3.05
|
-3.37
|
-2.37
|
|||||
|
Cash EPS ($)
|
--
|
-2.40
|
-2.65
|
-2.90
|
-3.23
|
-2.30
|
|||||
|
Adjusted Book Value ($)
|
--
|
0.23
|
1.84
|
4.66
|
7.55
|
10.65
|
|||||
|
Dividend per Share ($)
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Cash Flow per Share ($)
|
--
|
-2.02
|
-1.98
|
-2.42
|
-2.52
|
-1.92
|
|||||
|
Free Cash Flow per Share ($)
|
--
|
-2.10
|
-2.07
|
-2.55
|
-2.69
|
-2.11
|
Profitability Ratios |
TTM | Dec-25 | Dec-24 | Dec-23 | Dec-22 | Dec-21 | Dec-20 | Dec-19 | Dec-18 | Dec-17 | Dec-16 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
ROCE (%)
|
--
|
-132.98
|
-89.85
|
-52.11
|
-36.64
|
-41.13
|
|||||
|
ROE (%)
|
-159.15
|
-258.38
|
-92.90
|
-53.49
|
-37.47
|
-42.01
|
|||||
|
ROA (%)
|
-14.39
|
-88.90
|
-75.21
|
-48.64
|
-35.25
|
-39.66
|
|||||
|
EBIT Margin (%)
|
308.52
|
-802.70
|
-1,620.21
|
-3,463.20
|
-3,513.96
|
-1,099.60
|
|||||
|
Net Margin (%)
|
-150.12
|
-804.40
|
-1,679.66
|
-3,463.20
|
-1,665.97
|
-877.09
|
|||||
|
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 (%)
|
56.22
|
0.99
|
1.10
|
0.03
|
-0.55
|
0.91
|
|||||
|
EBIT Growth (%)
|
122.14
|
1.19
|
1.65
|
-1.38
|
-44.59
|
-295.78
|
|||||
|
Net Profit Growth (%)
|
89.23
|
4.49
|
-1.96
|
-1.38
|
-45.12
|
-296.97
|
|||||
|
EPS Growth (%)
|
94.36
|
0.10
|
0.07
|
0.10
|
-0.42
|
-2.92
|
|||||
|
Book Value Growth (%)
|
119.80
|
--
|
--
|
--
|
--
|
--
|
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
|
--
|
-5.21
|
-1.68
|
-0.25
|
-0.40
|
-3.19
|
|||||
|
Price / Book Value
|
41.50
|
57.30
|
2.58
|
0.16
|
0.18
|
0.71
|
|||||
|
Dividend Yield (%)
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
EV/EBITDA
|
-0.08
|
-5.40
|
-1.07
|
1.25
|
1.82
|
1.12
|
|||||
|
Close Price ($)
|
28.72
|
13.28
|
4.75
|
3.79
|
6.80
|
37.80
|
|||||
|
High Price ($)
|
36.25
|
38.79
|
7.25
|
10.50
|
40.35
|
109.18
|
|||||
|
Low Price ($)
|
8.83
|
2.52
|
2.20
|
2.33
|
6.00
|
35.25
|
|||||
|
Market Cap ($ Cr)
|
1,089.50
|
--
|
--
|
--
|
--
|
--
|
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
|
3.52
|
7.75
|
0.04
|
0.03
|
0.02
|
0.02
|
|||||
|
Short term debt to equity ratio
|
0.07
|
0.11
|
0.03
|
0.02
|
0.01
|
0.01
|
|||||
|
Current Ratio
|
7.85
|
4.28
|
3.15
|
12.46
|
15.35
|
32.07
|
|||||
|
Quick Ratio
|
7.56
|
4.12
|
3.09
|
12.33
|
15.22
|
31.92
|
|||||
|
Interest Coverage
|
-12.51
|
--
|
--
|
--
|
-31.68
|
-44.14
|
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 (%)
|
58.31
|
69.92
|
14.03
|
17.81
|
74.76
|
69.19
|
|||||
|
Asset Turnover
|
0.10
|
0.11
|
0.04
|
0.01
|
0.01
|
0.04
|
|||||
|
Receivable days
|
--
|
140.53
|
41.10
|
165.26
|
415.79
|
141.47
|
|||||
|
Inventory Days
|
--
|
79.25
|
67.04
|
95.36
|
108.40
|
102.76
|
|||||
|
Payable days
|
--
|
110.50
|
128.64
|
157.30
|
206.86
|
202.16
|
|||||
|
Cash Conversion Cycle
|
--
|
109.29
|
-20.50
|
103.32
|
317.33
|
42.06
|