Market cap
$115 Mln
Revenue (TTM)
$0 Mln
P/E Ratio
--
P/B Ratio
0.9
Div. Yield
0 %
Income Statement ($ Mln) |
TTM | Dec-25 | Dec-24 | Dec-23 | Dec-22 | Dec-21 | Dec-20 | Dec-19 | Dec-18 | Dec-17 | Dec-16 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Operating Revenue
|
0.19
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Cost of Revenue
|
3.56
|
6.47
|
6.35
|
5.71
|
3.42
|
2.84
|
|||||
|
Gross Profit
|
-3.37
|
-6.47
|
-6.35
|
-5.71
|
-3.42
|
-2.84
|
|||||
|
Operating Expenses
|
61.04
|
60.37
|
75.12
|
70.45
|
63.62
|
47.66
|
|||||
|
Operating Profit (EBIT)
|
-62.78
|
-66.84
|
-81.48
|
-76.15
|
-63.62
|
-50.50
|
|||||
|
Other Income
|
--
|
--
|
--
|
--
|
-0.12
|
0.18
|
|||||
|
Profit before Tax
|
-56.52
|
-59.00
|
-70.78
|
-63.68
|
-57.92
|
-50.32
|
|||||
|
Provision for Tax
|
--
|
--
|
-70.78
|
--
|
5.82
|
2.61
|
|||||
|
Profit after Tax (Net Income)
|
-56.52
|
-59.00
|
-70.78
|
-63.68
|
-57.92
|
-50.32
|
|||||
|
Minority Interest
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Consolidated Profit
|
--
|
--
|
--
|
--
|
-57.92
|
-50.32
|
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
|
131.11
|
156.97
|
208.73
|
265.35
|
314.92
|
363.58
|
|||||
|
Minority Interest
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Non-Current Liabilities
|
23.83
|
26.19
|
26.38
|
31.09
|
28.34
|
29.06
|
|||||
|
Current Liabilities
|
8.64
|
7.95
|
7.63
|
9.12
|
6.79
|
5.81
|
|||||
|
Total Liabilities
|
172.22
|
191.11
|
242.74
|
305.57
|
350.05
|
398.45
|
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
|
75.95
|
85.15
|
109.92
|
128.73
|
162.84
|
49.23
|
|||||
|
Current Assets
|
87.63
|
105.96
|
132.83
|
176.84
|
187.21
|
349.22
|
|||||
|
Total Assets
|
172.22
|
191.11
|
242.74
|
305.57
|
350.05
|
398.45
|
|||||
|
Total Debt*
|
27.82
|
30.02
|
30.48
|
34.63
|
30.33
|
30.03
|
|||||
|
Net Current Assets
|
78.99
|
98.01
|
125.19
|
167.72
|
180.42
|
343.41
|
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
|
--
|
-50.70
|
-59.15
|
-51.71
|
-45.81
|
-39.24
|
|||||
|
Cash Flow from Investing Activities
|
--
|
35.22
|
66.25
|
-43.74
|
-25.74
|
-138.96
|
|||||
|
Cash from Financing Activities
|
--
|
0.21
|
1.14
|
0.37
|
0.56
|
327.45
|
|||||
|
Net Cash Inflow / Outflow
|
--
|
--
|
--
|
--
|
-70.98
|
149.24
|
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 ($)
|
-0.45
|
-0.47
|
-0.56
|
-0.51
|
-0.46
|
-0.41
|
|||||
|
Cash EPS ($)
|
--
|
-0.42
|
-0.51
|
-0.47
|
-0.44
|
-0.38
|
|||||
|
Adjusted Book Value ($)
|
--
|
1.24
|
1.66
|
2.12
|
2.52
|
2.93
|
|||||
|
Dividend per Share ($)
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Cash Flow per Share ($)
|
--
|
-0.40
|
-0.47
|
-0.41
|
-0.37
|
-0.32
|
|||||
|
Free Cash Flow per Share ($)
|
--
|
-0.41
|
-0.49
|
-0.43
|
-0.39
|
-0.33
|
Profitability Ratios |
TTM | Dec-25 | Dec-24 | Dec-23 | Dec-22 | Dec-21 | Dec-20 | Dec-19 | Dec-18 | Dec-17 | Dec-16 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
ROCE (%)
|
--
|
-27.69
|
-26.25
|
-19.74
|
-15.68
|
-27.30
|
|||||
|
ROE (%)
|
-39.24
|
-32.27
|
-29.86
|
-21.95
|
-17.07
|
-30.14
|
|||||
|
ROA (%)
|
-28.72
|
-27.20
|
-25.82
|
-19.42
|
-15.48
|
-20.81
|
|||||
|
EBIT Margin (%)
|
-23,128.95
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Net Margin (%)
|
-29,747.89
|
--
|
--
|
--
|
47,478.69
|
-27,494.54
|
|||||
|
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 (%)
|
-98.02
|
--
|
--
|
--
|
--
|
--
|
|||||
|
EBIT Growth (%)
|
37.19
|
16.64
|
-11.16
|
-0.28
|
-26.20
|
-222.14
|
|||||
|
Net Profit Growth (%)
|
13.95
|
16.64
|
-11.16
|
-9.93
|
-15.12
|
-222.14
|
|||||
|
EPS Growth (%)
|
14.39
|
0.17
|
-0.10
|
-0.10
|
-0.15
|
0.18
|
|||||
|
Book Value Growth (%)
|
-27.99
|
--
|
--
|
--
|
--
|
--
|
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
|
--
|
-4.17
|
-2.99
|
-5.87
|
-3.88
|
-12.79
|
|||||
|
Price / Book Value
|
0.88
|
1.57
|
1.01
|
1.41
|
0.71
|
1.77
|
|||||
|
Dividend Yield (%)
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
EV/EBITDA
|
-2.00
|
-3.29
|
-1.74
|
-3.80
|
-1.17
|
-6.91
|
|||||
|
Close Price ($)
|
1.87
|
1.95
|
1.68
|
2.99
|
1.80
|
5.18
|
|||||
|
High Price ($)
|
4.31
|
2.54
|
3.25
|
4.65
|
5.43
|
25.89
|
|||||
|
Low Price ($)
|
0.63
|
0.63
|
1.61
|
1.57
|
1.50
|
4.41
|
|||||
|
Market Cap ($ Cr)
|
115.05
|
--
|
--
|
--
|
--
|
--
|
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
|
--
|
0.19
|
0.15
|
0.13
|
0.10
|
0.08
|
|||||
|
Short term debt to equity ratio
|
0.03
|
0.02
|
0.02
|
0.01
|
0.01
|
0.00
|
|||||
|
Current Ratio
|
10.14
|
13.33
|
17.40
|
19.39
|
27.57
|
60.09
|
|||||
|
Quick Ratio
|
10.14
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Interest Coverage
|
--
|
--
|
--
|
--
|
-10.92
|
-274.95
|
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
|
0.00
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Receivable days
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Inventory Days
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Payable days
|
--
|
54.52
|
75.49
|
93.19
|
160.12
|
140.92
|
|||||
|
Cash Conversion Cycle
|
--
|
--
|
--
|
--
|
--
|
--
|