Market cap
$42 Mln
Revenue (TTM)
$102 Mln
P/E Ratio
--
P/B Ratio
18.3
Div. Yield
0 %
Income Statement ($ Mln) |
TTM | Dec-25 | Dec-24 | Dec-23 | Dec-22 | Dec-21 | Dec-20 | Dec-19 | Dec-18 | Dec-17 | Dec-16 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Operating Revenue
|
102.31
|
99.69
|
47.36
|
127.00
|
123.07
|
270.53
|
|||||
|
Cost of Revenue
|
97.28
|
98.56
|
59.95
|
118.70
|
150.29
|
303.07
|
|||||
|
Gross Profit
|
5.03
|
1.13
|
-12.59
|
8.31
|
-27.23
|
-32.55
|
|||||
|
Operating Expenses
|
42.17
|
34.54
|
40.24
|
59.08
|
72.34
|
94.26
|
|||||
|
Operating Profit (EBIT)
|
-37.14
|
-33.42
|
-52.83
|
-50.78
|
-99.57
|
-126.80
|
|||||
|
Other Income
|
--
|
--
|
--
|
--
|
--
|
21.20
|
|||||
|
Profit before Tax
|
-51.55
|
-76.40
|
-48.38
|
-50.63
|
-99.18
|
-106.42
|
|||||
|
Provision for Tax
|
0.64
|
0.53
|
0.23
|
-0.34
|
0.44
|
0.17
|
|||||
|
Profit after Tax (Net Income)
|
-52.20
|
-76.92
|
-48.61
|
-50.29
|
-99.61
|
-106.59
|
|||||
|
Minority Interest
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Consolidated Profit
|
--
|
--
|
--
|
--
|
-99.61
|
-106.59
|
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
|
-30.35
|
-40.30
|
19.04
|
62.47
|
66.45
|
142.87
|
|||||
|
Minority Interest
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Non-Current Liabilities
|
37.18
|
76.62
|
21.82
|
5.93
|
7.61
|
6.91
|
|||||
|
Current Liabilities
|
91.23
|
75.49
|
49.07
|
54.67
|
60.34
|
93.25
|
|||||
|
Total Liabilities
|
189.29
|
111.81
|
89.93
|
123.07
|
134.40
|
243.02
|
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
|
14.74
|
14.04
|
13.80
|
14.56
|
15.71
|
7.24
|
|||||
|
Current Assets
|
83.32
|
97.77
|
76.13
|
108.51
|
118.69
|
235.78
|
|||||
|
Total Assets
|
189.29
|
111.81
|
89.93
|
123.07
|
134.40
|
243.02
|
|||||
|
Total Debt*
|
24.27
|
33.88
|
10.63
|
1.86
|
1.20
|
1.79
|
|||||
|
Net Current Assets
|
-7.91
|
29.54
|
27.06
|
53.84
|
58.35
|
142.53
|
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
|
--
|
-33.44
|
-34.70
|
-52.66
|
-54.51
|
-132.85
|
|||||
|
Cash Flow from Investing Activities
|
--
|
2.80
|
6.26
|
-0.40
|
-4.25
|
21.31
|
|||||
|
Cash from Financing Activities
|
--
|
40.40
|
14.50
|
33.95
|
0.90
|
180.37
|
|||||
|
Net Cash Inflow / Outflow
|
--
|
--
|
--
|
--
|
--
|
68.82
|
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 ($)
|
-3.37
|
-5.08
|
-3.80
|
-4.02
|
-9.59
|
-11.10
|
|||||
|
Cash EPS ($)
|
-5.73
|
-5.00
|
-3.67
|
-3.91
|
-9.50
|
-11.08
|
|||||
|
Adjusted Book Value ($)
|
-1.84
|
--
|
1.49
|
4.99
|
6.40
|
14.88
|
|||||
|
Dividend per Share ($)
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Cash Flow per Share ($)
|
--
|
-2.21
|
-2.71
|
-4.21
|
-5.25
|
-13.84
|
|||||
|
Free Cash Flow per Share ($)
|
--
|
-2.28
|
-2.84
|
-4.27
|
-5.34
|
-13.94
|
Profitability Ratios |
TTM | Dec-25 | Dec-24 | Dec-23 | Dec-22 | Dec-21 | Dec-20 | Dec-19 | Dec-18 | Dec-17 | Dec-16 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
ROCE (%)
|
--
|
-661.80
|
-103.41
|
-76.20
|
-93.84
|
-137.99
|
|||||
|
ROE (%)
|
--
|
723.42
|
-119.27
|
-78.02
|
-95.18
|
-141.82
|
|||||
|
ROA (%)
|
-31.36
|
-76.26
|
-45.64
|
-39.07
|
-52.79
|
-67.80
|
|||||
|
EBIT Margin (%)
|
-19.07
|
-69.06
|
-101.48
|
-39.66
|
-79.79
|
-39.04
|
|||||
|
Net Margin (%)
|
-51.02
|
-77.16
|
-102.64
|
-39.60
|
-80.94
|
-36.54
|
|||||
|
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 (%)
|
59.53
|
1.11
|
-0.63
|
0.03
|
-0.55
|
0.44
|
|||||
|
EBIT Growth (%)
|
57.72
|
-43.24
|
4.60
|
48.70
|
7.01
|
-575.10
|
|||||
|
Net Profit Growth (%)
|
-11.43
|
-58.25
|
3.35
|
49.51
|
6.54
|
-569.36
|
|||||
|
EPS Growth (%)
|
6.40
|
-0.34
|
0.05
|
0.58
|
0.14
|
-3.80
|
|||||
|
Book Value Growth (%)
|
-373.92
|
--
|
--
|
--
|
--
|
--
|
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
|
--
|
-2.15
|
-1.45
|
-0.17
|
-0.28
|
-0.68
|
|||||
|
Price / Book Value
|
18.26
|
-4.10
|
3.70
|
0.14
|
0.42
|
0.51
|
|||||
|
Dividend Yield (%)
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
EV/EBITDA
|
-0.70
|
-2.63
|
-1.51
|
0.30
|
0.16
|
0.26
|
|||||
|
Close Price ($)
|
5.08
|
10.91
|
5.51
|
6.93
|
26.80
|
75.60
|
|||||
|
High Price ($)
|
12.75
|
12.00
|
7.50
|
38.70
|
77.50
|
154.60
|
|||||
|
Low Price ($)
|
3.21
|
2.13
|
1.76
|
2.82
|
17.80
|
62.20
|
|||||
|
Market Cap ($ Cr)
|
41.80
|
--
|
--
|
--
|
--
|
--
|
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
|
--
|
-0.84
|
0.56
|
0.03
|
0.02
|
0.01
|
|||||
|
Short term debt to equity ratio
|
-0.76
|
-0.83
|
0.04
|
0.01
|
0.01
|
0.00
|
|||||
|
Current Ratio
|
0.91
|
1.30
|
1.55
|
1.98
|
1.97
|
2.53
|
|||||
|
Quick Ratio
|
0.80
|
1.17
|
1.34
|
1.91
|
1.72
|
2.43
|
|||||
|
Interest Coverage
|
-2.59
|
-9.11
|
-150.65
|
-199.11
|
-100.41
|
-129.74
|
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 (%)
|
47.57
|
55.92
|
83.85
|
51.40
|
39.86
|
39.76
|
|||||
|
Asset Turnover
|
0.61
|
0.99
|
0.44
|
0.99
|
0.65
|
1.72
|
|||||
|
Receivable days
|
--
|
174.87
|
404.89
|
164.40
|
232.39
|
88.63
|
|||||
|
Inventory Days
|
--
|
36.63
|
42.80
|
29.01
|
28.93
|
8.89
|
|||||
|
Payable days
|
--
|
48.63
|
63.89
|
36.59
|
66.91
|
33.98
|
|||||
|
Cash Conversion Cycle
|
--
|
162.88
|
383.79
|
156.83
|
194.41
|
63.53
|