Market cap
$737 Mln
Revenue (TTM)
$36 Mln
P/E Ratio
--
P/B Ratio
3.8
Div. Yield
0 %
Income Statement ($ Mln) |
TTM | Dec-25 | Dec-24 | Dec-23 | Dec-22 | Dec-21 | Dec-20 | Dec-19 | Dec-18 | Dec-17 | Dec-16 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Operating Revenue
|
35.88
|
31.82
|
23.07
|
0.26
|
6.20
|
0.00
|
|||||
|
Cost of Revenue
|
44.38
|
59.44
|
25.12
|
43.29
|
23.24
|
1.97
|
|||||
|
Gross Profit
|
-8.50
|
-27.62
|
-2.05
|
-43.03
|
-17.04
|
-1.97
|
|||||
|
Operating Expenses
|
169.65
|
148.94
|
240.62
|
115.02
|
110.02
|
67.56
|
|||||
|
Operating Profit (EBIT)
|
-178.15
|
-176.55
|
-242.67
|
-165.48
|
-127.06
|
-69.52
|
|||||
|
Other Income
|
--
|
--
|
--
|
--
|
75.13
|
-56.17
|
|||||
|
Profit before Tax
|
-171.00
|
-157.92
|
-223.93
|
-154.09
|
-51.62
|
-125.87
|
|||||
|
Provision for Tax
|
-0.86
|
-1.31
|
-1.39
|
-0.63
|
-150.93
|
0.16
|
|||||
|
Profit after Tax (Net Income)
|
-170.03
|
-156.74
|
-222.24
|
-154.09
|
-51.62
|
-125.87
|
|||||
|
Minority Interest
|
0.11
|
-0.13
|
0.29
|
0.06
|
--
|
--
|
|||||
|
Consolidated Profit
|
--
|
--
|
--
|
--
|
-51.62
|
-125.87
|
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
|
209.95
|
271.21
|
246.74
|
258.15
|
356.43
|
326.12
|
|||||
|
Minority Interest
|
0.11
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Non-Current Liabilities
|
535.52
|
541.32
|
224.07
|
242.18
|
61.13
|
135.81
|
|||||
|
Current Liabilities
|
52.11
|
65.02
|
53.70
|
61.02
|
23.03
|
20.64
|
|||||
|
Total Liabilities
|
851.73
|
880.35
|
527.17
|
564.30
|
440.59
|
482.57
|
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
|
293.88
|
338.14
|
232.16
|
241.13
|
110.94
|
84.44
|
|||||
|
Current Assets
|
505.74
|
542.21
|
295.01
|
323.18
|
329.65
|
398.12
|
|||||
|
Total Assets
|
1,305.36
|
880.35
|
527.17
|
564.30
|
440.59
|
482.57
|
|||||
|
Total Debt*
|
537.48
|
540.38
|
192.57
|
190.61
|
8.23
|
9.07
|
|||||
|
Net Current Assets
|
--
|
477.19
|
241.31
|
262.16
|
306.62
|
377.49
|
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
|
--
|
-95.29
|
-108.63
|
-104.64
|
-82.74
|
-51.31
|
|||||
|
Cash Flow from Investing Activities
|
--
|
-538.27
|
-1.38
|
-142.96
|
-36.21
|
-43.58
|
|||||
|
Cash from Financing Activities
|
--
|
467.38
|
150.75
|
159.59
|
56.51
|
451.09
|
|||||
|
Net Cash Inflow / Outflow
|
--
|
--
|
--
|
--
|
-62.44
|
356.20
|
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 ($)
|
-0.80
|
-0.75
|
-1.20
|
-0.93
|
-0.33
|
-0.89
|
|||||
|
Cash EPS ($)
|
--
|
-0.59
|
-0.96
|
-0.84
|
-0.28
|
-0.88
|
|||||
|
Adjusted Book Value ($)
|
--
|
1.31
|
1.33
|
1.56
|
2.30
|
2.31
|
|||||
|
Dividend per Share ($)
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Cash Flow per Share ($)
|
--
|
-0.46
|
-0.59
|
-0.63
|
-0.53
|
-0.36
|
|||||
|
Free Cash Flow per Share ($)
|
--
|
-0.55
|
-1.00
|
-1.00
|
-0.77
|
-0.67
|
Profitability Ratios |
TTM | Dec-25 | Dec-24 | Dec-23 | Dec-22 | Dec-21 | Dec-20 | Dec-19 | Dec-18 | Dec-17 | Dec-16 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
ROCE (%)
|
--
|
-25.06
|
-50.05
|
-37.89
|
-14.75
|
-67.78
|
|||||
|
ROE (%)
|
-70.63
|
-60.52
|
-88.04
|
-50.15
|
-15.13
|
-69.48
|
|||||
|
ROA (%)
|
-18.62
|
-22.27
|
-40.72
|
-30.67
|
-11.18
|
-45.98
|
|||||
|
EBIT Margin (%)
|
-388.25
|
-428.40
|
-941.05
|
-62,919.39
|
-832.34
|
-104,739,166.67
|
|||||
|
Net Margin (%)
|
-473.89
|
-492.57
|
-963.17
|
-58,590.87
|
-63.47
|
224.12
|
|||||
|
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 (%)
|
34.88
|
0.38
|
86.73
|
-0.96
|
51,682.33
|
--
|
|||||
|
EBIT Growth (%)
|
-17.35
|
37.22
|
-31.22
|
-220.56
|
58.93
|
-434.16
|
|||||
|
Net Profit Growth (%)
|
-32.55
|
29.47
|
-44.22
|
-198.50
|
58.99
|
-217.46
|
|||||
|
EPS Growth (%)
|
-19.56
|
0.37
|
-0.29
|
-1.80
|
0.63
|
-2.27
|
|||||
|
Book Value Growth (%)
|
-3.41
|
--
|
--
|
--
|
--
|
--
|
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
|
--
|
-9.68
|
-9.05
|
-13.46
|
-37.42
|
-30.60
|
|||||
|
Price / Book Value
|
3.75
|
5.60
|
8.15
|
8.04
|
5.42
|
11.81
|
|||||
|
Dividend Yield (%)
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
EV/EBITDA
|
-4.92
|
-15.07
|
-11.21
|
-11.84
|
-37.05
|
-27.98
|
|||||
|
Close Price ($)
|
6.07
|
7.31
|
10.87
|
12.52
|
12.44
|
27.28
|
|||||
|
High Price ($)
|
16.49
|
16.49
|
18.68
|
23.90
|
28.17
|
39.48
|
|||||
|
Low Price ($)
|
4.62
|
5.27
|
5.70
|
6.50
|
7.26
|
11.65
|
|||||
|
Market Cap ($ Cr)
|
737.35
|
--
|
--
|
--
|
--
|
--
|
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
|
--
|
1.99
|
0.78
|
0.74
|
0.02
|
0.03
|
|||||
|
Short term debt to equity ratio
|
0.05
|
0.04
|
0.04
|
0.02
|
--
|
0.03
|
|||||
|
Current Ratio
|
9.71
|
8.34
|
5.49
|
5.30
|
14.31
|
19.29
|
|||||
|
Quick Ratio
|
-326.51
|
8.13
|
5.35
|
5.15
|
14.29
|
19.29
|
|||||
|
Interest Coverage
|
-4.39
|
-6.31
|
-31.99
|
-58.53
|
-9.87
|
-672.12
|
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 (%)
|
8.63
|
26.50
|
19.81
|
921.29
|
2.74
|
250,000.00
|
|||||
|
Asset Turnover
|
0.04
|
0.05
|
0.04
|
0.00
|
0.01
|
--
|
|||||
|
Receivable days
|
--
|
74.63
|
55.35
|
1,800.56
|
13.84
|
760,937.50
|
|||||
|
Inventory Days
|
--
|
65.39
|
119.24
|
39.53
|
4.98
|
--
|
|||||
|
Payable days
|
--
|
83.91
|
223.51
|
119.50
|
80.32
|
485.30
|
|||||
|
Cash Conversion Cycle
|
--
|
56.10
|
-48.92
|
1,720.59
|
-61.50
|
760,452.20
|