Market cap
$9 Mln
Revenue (TTM)
$153 Mln
P/E Ratio
--
P/B Ratio
2.7
Div. Yield
0 %
Income Statement ($ Mln) |
TTM | Dec-25 | Dec-24 | Dec-23 | Dec-22 | Dec-21 | Dec-20 | Dec-19 | Dec-18 | Dec-17 | Dec-16 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Operating Revenue
|
152.79
|
361.85
|
798.89
|
734.67
|
631.68
|
1,062.42
|
|||||
|
Cost of Revenue
|
55.96
|
96.13
|
130.61
|
158.96
|
187.67
|
239.34
|
|||||
|
Gross Profit
|
96.83
|
265.72
|
668.28
|
575.71
|
444.01
|
823.08
|
|||||
|
Operating Expenses
|
551.19
|
418.66
|
675.33
|
657.39
|
762.67
|
1,312.53
|
|||||
|
Operating Profit (EBIT)
|
-454.36
|
-152.94
|
-7.05
|
-81.68
|
-318.67
|
-489.45
|
|||||
|
Other Income
|
--
|
--
|
--
|
--
|
0.12
|
-11.27
|
|||||
|
Profit before Tax
|
-557.83
|
-501.09
|
-5.05
|
-151.12
|
-375.62
|
-534.22
|
|||||
|
Provision for Tax
|
-3.73
|
-3.34
|
2.27
|
0.15
|
0.76
|
-0.02
|
|||||
|
Profit after Tax (Net Income)
|
-289.89
|
-257.13
|
-2.93
|
-63.26
|
-148.71
|
-189.36
|
|||||
|
Minority Interest
|
264.22
|
240.63
|
4.39
|
176.28
|
-227.68
|
-344.84
|
|||||
|
Consolidated Profit
|
--
|
--
|
--
|
--
|
-148.71
|
-189.36
|
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
|
2.13
|
94.76
|
294.80
|
280.32
|
318.06
|
353.10
|
|||||
|
Minority Interest
|
264.22
|
--
|
--
|
--
|
273.64
|
539.39
|
|||||
|
Non-Current Liabilities
|
1,034.06
|
851.20
|
691.97
|
674.60
|
802.13
|
959.29
|
|||||
|
Current Liabilities
|
10.56
|
141.50
|
338.05
|
370.01
|
265.46
|
217.07
|
|||||
|
Total Liabilities
|
928.48
|
987.38
|
1,488.42
|
1,499.57
|
1,659.29
|
2,068.85
|
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
|
653.01
|
701.59
|
1,088.01
|
1,023.13
|
1,244.73
|
1,639.86
|
|||||
|
Current Assets
|
264.90
|
285.79
|
400.41
|
476.44
|
414.56
|
429.00
|
|||||
|
Total Assets
|
1,048.15
|
987.38
|
1,488.42
|
1,499.57
|
1,659.29
|
2,068.85
|
|||||
|
Total Debt*
|
746.03
|
672.59
|
527.97
|
543.05
|
557.42
|
696.29
|
|||||
|
Net Current Assets
|
134.67
|
144.29
|
62.36
|
106.43
|
149.10
|
211.93
|
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
|
--
|
-121.95
|
-21.61
|
109.14
|
60.90
|
-299.01
|
|||||
|
Cash Flow from Investing Activities
|
--
|
-8.25
|
3.81
|
-13.73
|
-13.51
|
-19.80
|
|||||
|
Cash from Financing Activities
|
--
|
122.00
|
-32.03
|
-21.11
|
-115.05
|
259.09
|
|||||
|
Net Cash Inflow / Outflow
|
--
|
--
|
--
|
--
|
-67.66
|
-59.72
|
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 ($)
|
-23.89
|
-19.87
|
-0.18
|
-6.60
|
-16.72
|
-24.69
|
|||||
|
Cash EPS ($)
|
--
|
-13.68
|
6.29
|
4.41
|
-4.69
|
-10.67
|
|||||
|
Adjusted Book Value ($)
|
--
|
7.32
|
18.01
|
29.25
|
35.76
|
46.04
|
|||||
|
Dividend per Share ($)
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Cash Flow per Share ($)
|
--
|
-9.42
|
-1.32
|
11.39
|
6.85
|
-38.99
|
|||||
|
Free Cash Flow per Share ($)
|
--
|
-10.06
|
-2.16
|
9.96
|
5.33
|
-41.57
|
Profitability Ratios |
TTM | Dec-25 | Dec-24 | Dec-23 | Dec-22 | Dec-21 | Dec-20 | Dec-19 | Dec-18 | Dec-17 | Dec-16 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
ROCE (%)
|
--
|
-32.34
|
-0.36
|
-7.45
|
-15.45
|
-20.69
|
|||||
|
ROE (%)
|
-40.69
|
-132.01
|
-1.02
|
-21.14
|
-44.31
|
-51.63
|
|||||
|
ROA (%)
|
-21.77
|
-20.77
|
-0.20
|
-4.01
|
-7.98
|
-9.07
|
|||||
|
EBIT Margin (%)
|
-298.24
|
-114.35
|
8.49
|
-11.11
|
-50.43
|
-47.13
|
|||||
|
Net Margin (%)
|
-189.73
|
-71.06
|
-0.37
|
-8.61
|
-23.54
|
-18.01
|
|||||
|
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 (%)
|
-81.69
|
-0.55
|
0.09
|
0.16
|
-0.41
|
0.21
|
|||||
|
EBIT Growth (%)
|
-680.10
|
-710.14
|
183.06
|
74.37
|
36.38
|
-680.07
|
|||||
|
Net Profit Growth (%)
|
-5,237.42
|
-8,681.63
|
95.37
|
57.46
|
21.47
|
-327.76
|
|||||
|
EPS Growth (%)
|
-2,268.40
|
-110.09
|
0.97
|
0.61
|
0.32
|
-2.13
|
|||||
|
Book Value Growth (%)
|
-99.54
|
--
|
--
|
--
|
--
|
--
|
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
|
--
|
-0.11
|
-74.86
|
-2.02
|
-0.63
|
-0.15
|
|||||
|
Price / Book Value
|
2.71
|
0.29
|
0.74
|
0.46
|
0.29
|
0.08
|
|||||
|
Dividend Yield (%)
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
EV/EBITDA
|
5.46
|
-2.00
|
4.07
|
24.07
|
-3.00
|
-1.63
|
|||||
|
Close Price ($)
|
1.51
|
2.15
|
13.39
|
13.34
|
10.45
|
56.85
|
|||||
|
High Price ($)
|
12.56
|
21.00
|
14.80
|
22.85
|
63.60
|
245.50
|
|||||
|
Low Price ($)
|
1.31
|
2.05
|
7.27
|
7.05
|
4.94
|
49.20
|
|||||
|
Market Cap ($ Cr)
|
8.94
|
--
|
--
|
--
|
--
|
--
|
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
|
305.38
|
7.10
|
1.79
|
1.94
|
1.75
|
1.97
|
|||||
|
Short term debt to equity ratio
|
4.95
|
0.08
|
0.15
|
0.29
|
0.04
|
0.03
|
|||||
|
Current Ratio
|
25.09
|
2.02
|
1.18
|
1.29
|
1.56
|
1.98
|
|||||
|
Quick Ratio
|
25.09
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Interest Coverage
|
-4.46
|
-4.74
|
0.93
|
-1.18
|
-5.58
|
-14.94
|
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 (%)
|
557.89
|
66.25
|
40.66
|
45.80
|
53.90
|
26.91
|
|||||
|
Asset Turnover
|
0.11
|
0.29
|
0.53
|
0.47
|
0.34
|
0.51
|
|||||
|
Receivable days
|
--
|
284.94
|
151.18
|
168.28
|
181.11
|
86.15
|
|||||
|
Inventory Days
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Payable days
|
--
|
350.02
|
361.21
|
324.14
|
273.62
|
116.55
|
|||||
|
Cash Conversion Cycle
|
--
|
--
|
--
|
--
|
--
|
--
|