Market cap
$947 Mln
Revenue (TTM)
$0 Mln
P/E Ratio
--
P/B Ratio
4.7
Div. Yield
0 %
Income Statement ($ 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
|
0.00
|
0.62
|
0.60
|
0.54
|
0.47
|
0.13
|
|||||
|
Gross Profit
|
0.00
|
-0.62
|
-0.60
|
-0.54
|
-0.47
|
-0.13
|
|||||
|
Operating Expenses
|
79.36
|
78.85
|
61.79
|
77.65
|
67.59
|
35.83
|
|||||
|
Operating Profit (EBIT)
|
-79.36
|
-79.47
|
-62.38
|
-78.19
|
-67.59
|
-35.83
|
|||||
|
Other Income
|
--
|
--
|
--
|
--
|
4.29
|
0.30
|
|||||
|
Profit before Tax
|
-70.80
|
-69.79
|
-49.59
|
-66.86
|
-63.31
|
-35.53
|
|||||
|
Provision for Tax
|
--
|
--
|
--
|
0.00
|
-4.69
|
-0.11
|
|||||
|
Profit after Tax (Net Income)
|
-70.80
|
-69.79
|
-49.59
|
-66.86
|
-58.62
|
-35.53
|
|||||
|
Minority Interest
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Consolidated Profit
|
--
|
--
|
--
|
--
|
-63.31
|
-35.53
|
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
|
201.86
|
212.50
|
242.10
|
277.69
|
327.31
|
382.13
|
|||||
|
Minority Interest
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Non-Current Liabilities
|
2.03
|
0.65
|
1.53
|
2.33
|
3.05
|
3.14
|
|||||
|
Current Liabilities
|
11.24
|
13.06
|
8.46
|
9.62
|
10.78
|
5.28
|
|||||
|
Total Liabilities
|
226.37
|
226.20
|
252.09
|
289.64
|
341.14
|
390.56
|
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
|
3.12
|
2.42
|
4.05
|
5.06
|
6.02
|
5.12
|
|||||
|
Current Assets
|
212.01
|
223.78
|
248.04
|
284.58
|
335.12
|
385.44
|
|||||
|
Total Assets
|
226.37
|
226.20
|
252.09
|
289.64
|
341.14
|
390.56
|
|||||
|
Total Debt*
|
2.03
|
1.54
|
2.33
|
3.05
|
3.69
|
3.63
|
|||||
|
Net Current Assets
|
200.77
|
210.73
|
239.58
|
274.96
|
324.34
|
380.15
|
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
|
--
|
-54.36
|
-43.11
|
-58.56
|
-51.32
|
-29.38
|
|||||
|
Cash Flow from Investing Activities
|
--
|
22.91
|
43.96
|
52.54
|
-220.99
|
-53.64
|
|||||
|
Cash from Financing Activities
|
--
|
25.74
|
0.51
|
0.72
|
0.24
|
379.21
|
|||||
|
Net Cash Inflow / Outflow
|
--
|
--
|
--
|
--
|
-272.07
|
296.19
|
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 ($)
|
-1.19
|
-1.22
|
-0.87
|
-1.19
|
-1.05
|
-0.64
|
|||||
|
Cash EPS ($)
|
--
|
-1.21
|
-0.86
|
-1.18
|
-1.04
|
-0.64
|
|||||
|
Adjusted Book Value ($)
|
--
|
3.71
|
4.27
|
4.95
|
5.86
|
6.90
|
|||||
|
Dividend per Share ($)
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Cash Flow per Share ($)
|
--
|
-0.95
|
-0.76
|
-1.04
|
-0.92
|
-0.53
|
|||||
|
Free Cash Flow per Share ($)
|
--
|
-0.95
|
-0.77
|
-1.05
|
-0.94
|
-0.56
|
Profitability Ratios |
TTM | Dec-25 | Dec-24 | Dec-23 | Dec-22 | Dec-21 | Dec-20 | Dec-19 | Dec-18 | Dec-17 | Dec-16 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
ROCE (%)
|
--
|
-30.45
|
-18.88
|
-21.86
|
-16.36
|
-18.98
|
|||||
|
ROE (%)
|
-34.17
|
-30.70
|
-19.08
|
-22.10
|
-16.52
|
-19.16
|
|||||
|
ROA (%)
|
-30.91
|
-29.18
|
-18.31
|
-21.20
|
-16.02
|
-16.64
|
|||||
|
EBIT Margin (%)
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Net Margin (%)
|
--
|
--
|
--
|
--
|
-1,367.96
|
-11,923.83
|
|||||
|
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 (%)
|
--
|
--
|
--
|
--
|
--
|
-1.00
|
|||||
|
EBIT Growth (%)
|
-14.68
|
-40.74
|
25.84
|
1.08
|
-90.23
|
-329.14
|
|||||
|
Net Profit Growth (%)
|
-11.51
|
-40.74
|
25.84
|
-14.07
|
-64.96
|
-329.14
|
|||||
|
EPS Growth (%)
|
-6.11
|
-0.39
|
0.27
|
-0.13
|
-0.63
|
-1.11
|
|||||
|
Book Value Growth (%)
|
-13.81
|
--
|
--
|
--
|
--
|
--
|
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
|
--
|
-7.71
|
-7.05
|
-2.23
|
-9.78
|
-33.36
|
|||||
|
Price / Book Value
|
4.69
|
2.53
|
1.44
|
0.54
|
1.75
|
3.10
|
|||||
|
Dividend Yield (%)
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
EV/EBITDA
|
-0.84
|
-4.62
|
-2.18
|
1.96
|
-3.67
|
-22.73
|
|||||
|
Close Price ($)
|
14.47
|
9.38
|
6.17
|
2.65
|
10.26
|
21.41
|
|||||
|
High Price ($)
|
17.25
|
10.31
|
7.77
|
10.72
|
26.30
|
50.50
|
|||||
|
Low Price ($)
|
3.33
|
2.60
|
2.25
|
1.94
|
6.94
|
12.52
|
|||||
|
Market Cap ($ Cr)
|
947.49
|
--
|
--
|
--
|
--
|
--
|
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
|
0.01
|
0.01
|
0.01
|
0.01
|
|||||
|
Short term debt to equity ratio
|
--
|
0.00
|
0.00
|
0.00
|
0.00
|
0.00
|
|||||
|
Current Ratio
|
18.86
|
17.14
|
29.31
|
29.58
|
31.10
|
72.96
|
|||||
|
Quick Ratio
|
18.86
|
--
|
--
|
--
|
31.20
|
72.72
|
|||||
|
Interest Coverage
|
--
|
--
|
--
|
--
|
-14.41
|
-119.24
|
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
|
--
|
--
|
--
|
-758.39
|
54.47
|
1,926.76
|
|||||
|
Payable days
|
--
|
1,320.65
|
1,264.28
|
1,688.52
|
1,820.37
|
4,273.99
|
|||||
|
Cash Conversion Cycle
|
--
|
--
|
--
|
--
|
--
|
--
|