Market cap
$138 Mln
Revenue (TTM)
$115 Mln
P/E Ratio
--
P/B Ratio
2
Div. Yield
0 %
Income Statement ($ Mln) |
TTM | Dec-25 | Dec-24 | Dec-23 | Dec-22 | Dec-21 | Dec-20 | Dec-19 | Dec-18 | Dec-17 | Dec-16 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Operating Revenue
|
114.81
|
104.50
|
152.08
|
150.11
|
269.71
|
380.15
|
|||||
|
Cost of Revenue
|
14.37
|
13.05
|
15.38
|
15.38
|
30.72
|
25.24
|
|||||
|
Gross Profit
|
100.44
|
91.45
|
136.70
|
134.73
|
238.99
|
354.91
|
|||||
|
Operating Expenses
|
182.32
|
162.86
|
250.99
|
250.69
|
660.35
|
648.73
|
|||||
|
Operating Profit (EBIT)
|
-81.89
|
-71.42
|
-114.29
|
-115.95
|
-421.36
|
-293.81
|
|||||
|
Other Income
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Profit before Tax
|
-81.71
|
-70.30
|
-101.12
|
-106.47
|
-439.22
|
-207.07
|
|||||
|
Provision for Tax
|
0.27
|
0.11
|
0.24
|
0.23
|
-0.35
|
-19.14
|
|||||
|
Profit after Tax (Net Income)
|
-81.98
|
-70.41
|
-101.36
|
-106.69
|
-438.88
|
-187.93
|
|||||
|
Minority Interest
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Consolidated Profit
|
--
|
--
|
--
|
--
|
-438.88
|
-181.38
|
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
|
81.42
|
111.82
|
210.49
|
205.16
|
278.40
|
609.16
|
|||||
|
Minority Interest
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Non-Current Liabilities
|
3.37
|
0.92
|
135.48
|
135.50
|
293.40
|
312.15
|
|||||
|
Current Liabilities
|
186.90
|
180.71
|
49.86
|
54.85
|
49.50
|
99.82
|
|||||
|
Total Liabilities
|
458.60
|
293.46
|
395.83
|
395.50
|
621.30
|
1,021.12
|
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
|
82.73
|
76.98
|
81.14
|
71.13
|
119.61
|
431.26
|
|||||
|
Current Assets
|
188.97
|
216.48
|
314.69
|
324.37
|
501.68
|
589.86
|
|||||
|
Total Assets
|
460.66
|
293.46
|
395.83
|
395.50
|
621.30
|
1,021.12
|
|||||
|
Total Debt*
|
132.59
|
128.72
|
136.70
|
135.87
|
288.38
|
297.01
|
|||||
|
Net Current Assets
|
--
|
35.77
|
237.25
|
274.83
|
452.19
|
503.76
|
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
|
--
|
-68.93
|
-71.76
|
-69.62
|
-179.60
|
-180.15
|
|||||
|
Cash Flow from Investing Activities
|
--
|
-6.14
|
168.30
|
--
|
311.39
|
-643.92
|
|||||
|
Cash from Financing Activities
|
--
|
-10.98
|
-149.95
|
-152.09
|
-10.61
|
802.68
|
|||||
|
Net Cash Inflow / Outflow
|
--
|
--
|
--
|
--
|
--
|
--
|
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 ($)
|
-5.22
|
-4.51
|
-5.75
|
-5.32
|
-21.10
|
-9.40
|
|||||
|
Cash EPS ($)
|
--
|
-4.42
|
-5.66
|
-5.12
|
-20.24
|
-8.84
|
|||||
|
Adjusted Book Value ($)
|
--
|
7.17
|
11.95
|
10.23
|
13.38
|
30.46
|
|||||
|
Dividend per Share ($)
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Cash Flow per Share ($)
|
--
|
-4.42
|
-4.07
|
-3.47
|
-8.63
|
-9.01
|
|||||
|
Free Cash Flow per Share ($)
|
--
|
-4.51
|
-4.83
|
-4.13
|
-8.72
|
-9.17
|
Profitability Ratios |
TTM | Dec-25 | Dec-24 | Dec-23 | Dec-22 | Dec-21 | Dec-20 | Dec-19 | Dec-18 | Dec-17 | Dec-16 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
ROCE (%)
|
--
|
-23.96
|
-29.46
|
-23.51
|
-59.59
|
-39.03
|
|||||
|
ROE (%)
|
-84.84
|
-43.69
|
-48.77
|
-44.13
|
-98.89
|
-56.44
|
|||||
|
ROA (%)
|
-19.27
|
-20.43
|
-25.62
|
-20.99
|
-53.44
|
-28.83
|
|||||
|
EBIT Margin (%)
|
-35.39
|
-52.69
|
-64.62
|
-77.24
|
-153.01
|
-54.15
|
|||||
|
Net Margin (%)
|
-71.40
|
-67.38
|
-66.65
|
-71.08
|
-162.72
|
-49.43
|
|||||
|
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 (%)
|
21.21
|
-0.31
|
0.01
|
-0.44
|
-0.29
|
0.66
|
|||||
|
EBIT Growth (%)
|
38.12
|
43.98
|
15.25
|
71.90
|
-100.48
|
-39.42
|
|||||
|
Net Profit Growth (%)
|
-14.81
|
30.54
|
5.00
|
75.69
|
-133.54
|
-26.06
|
|||||
|
EPS Growth (%)
|
-24.34
|
0.22
|
-0.08
|
0.75
|
-1.25
|
0.02
|
|||||
|
Book Value Growth (%)
|
-44.12
|
--
|
--
|
--
|
--
|
--
|
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
|
--
|
-0.96
|
-0.87
|
-1.17
|
-0.02
|
-0.79
|
|||||
|
Price / Book Value
|
1.97
|
0.60
|
0.42
|
0.61
|
0.04
|
0.24
|
|||||
|
Dividend Yield (%)
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
EV/EBITDA
|
-0.20
|
-0.03
|
0.80
|
0.45
|
0.48
|
0.59
|
|||||
|
Close Price ($)
|
9.52
|
4.31
|
5.03
|
6.24
|
10.13
|
148.80
|
|||||
|
High Price ($)
|
145.00
|
9.11
|
7.48
|
20.40
|
159.40
|
925.96
|
|||||
|
Low Price ($)
|
2.24
|
3.54
|
4.33
|
3.96
|
9.06
|
142.00
|
|||||
|
Market Cap ($ Cr)
|
137.97
|
--
|
--
|
--
|
--
|
--
|
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
|
--
|
1.15
|
0.65
|
0.66
|
1.04
|
0.49
|
|||||
|
Short term debt to equity ratio
|
1.59
|
1.15
|
0.01
|
0.01
|
0.01
|
0.01
|
|||||
|
Current Ratio
|
1.01
|
1.20
|
6.31
|
5.91
|
10.14
|
5.91
|
|||||
|
Quick Ratio
|
1.01
|
--
|
--
|
--
|
10.14
|
--
|
|||||
|
Interest Coverage
|
-6.01
|
-3.61
|
-34.46
|
-36.57
|
-15.55
|
-168.45
|
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 (%)
|
16.28
|
13.79
|
3.91
|
3.96
|
2.66
|
3.36
|
|||||
|
Asset Turnover
|
0.27
|
0.30
|
0.38
|
0.30
|
0.33
|
0.58
|
|||||
|
Receivable days
|
--
|
35.57
|
14.27
|
15.96
|
13.51
|
6.13
|
|||||
|
Inventory Days
|
--
|
--
|
--
|
0.00
|
0.00
|
--
|
|||||
|
Payable days
|
--
|
159.88
|
40.66
|
40.47
|
127.52
|
302.35
|
|||||
|
Cash Conversion Cycle
|
--
|
--
|
--
|
-24.51
|
-114.01
|
--
|