Market cap
$338 Mln
Revenue (TTM)
$0 Mln
P/E Ratio
15.5
P/B Ratio
1.6
Div. Yield
0 %
Income Statement ($ Mln) |
TTM | Dec-25 | Dec-24 | Dec-23 | Dec-22 | Dec-21 | Dec-20 | Dec-19 | Dec-18 | Dec-17 | Dec-16 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Operating Revenue
|
--
|
--
|
1.32
|
2.24
|
23.90
|
60.88
|
|||||
|
Cost of Revenue
|
2.28
|
3.08
|
4.79
|
3.75
|
3.29
|
1.65
|
|||||
|
Gross Profit
|
-2.28
|
-3.08
|
-3.47
|
-1.51
|
20.61
|
59.22
|
|||||
|
Operating Expenses
|
69.54
|
45.87
|
39.44
|
36.57
|
49.53
|
72.62
|
|||||
|
Operating Profit (EBIT)
|
-71.82
|
-48.95
|
-42.91
|
-38.08
|
-28.92
|
-13.39
|
|||||
|
Other Income
|
--
|
--
|
--
|
--
|
10.50
|
-3.46
|
|||||
|
Profit before Tax
|
-12.78
|
13.27
|
-34.11
|
-42.19
|
-18.72
|
-17.15
|
|||||
|
Provision for Tax
|
--
|
--
|
--
|
0.00
|
0.03
|
0.30
|
|||||
|
Profit after Tax (Net Income)
|
-12.78
|
13.27
|
-34.11
|
-42.19
|
-18.74
|
-17.15
|
|||||
|
Minority Interest
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Consolidated Profit
|
--
|
--
|
--
|
--
|
-18.74
|
-17.14
|
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
|
214.79
|
151.49
|
25.97
|
57.30
|
31.06
|
38.55
|
|||||
|
Minority Interest
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Non-Current Liabilities
|
11.72
|
10.63
|
10.25
|
15.83
|
4.85
|
16.14
|
|||||
|
Current Liabilities
|
11.71
|
10.68
|
7.98
|
10.81
|
14.99
|
26.46
|
|||||
|
Total Liabilities
|
249.92
|
172.81
|
44.20
|
83.94
|
50.90
|
81.14
|
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
|
130.27
|
71.76
|
20.40
|
25.03
|
28.81
|
30.95
|
|||||
|
Current Assets
|
107.94
|
101.05
|
23.79
|
58.91
|
22.10
|
50.19
|
|||||
|
Total Assets
|
249.92
|
172.81
|
44.20
|
83.94
|
50.90
|
81.14
|
|||||
|
Total Debt*
|
5.13
|
5.95
|
4.67
|
5.91
|
5.93
|
8.52
|
|||||
|
Net Current Assets
|
96.23
|
90.37
|
15.81
|
48.09
|
7.10
|
23.74
|
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
|
--
|
-44.78
|
-34.29
|
-25.12
|
-23.46
|
1.99
|
|||||
|
Cash Flow from Investing Activities
|
--
|
-121.71
|
-11.96
|
-0.15
|
-2.09
|
-10.94
|
|||||
|
Cash from Financing Activities
|
--
|
168.30
|
-1.17
|
66.77
|
1.05
|
35.89
|
|||||
|
Net Cash Inflow / Outflow
|
--
|
--
|
--
|
--
|
-24.50
|
26.93
|
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 ($)
|
-0.40
|
0.28
|
-3.68
|
-7.12
|
-0.37
|
-3.94
|
|||||
|
Cash EPS ($)
|
--
|
0.34
|
-3.16
|
-6.49
|
-0.34
|
-3.56
|
|||||
|
Adjusted Book Value ($)
|
--
|
3.18
|
2.80
|
9.67
|
0.62
|
8.87
|
|||||
|
Dividend per Share ($)
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Cash Flow per Share ($)
|
--
|
-0.94
|
-3.70
|
-4.24
|
-0.47
|
0.46
|
|||||
|
Free Cash Flow per Share ($)
|
--
|
-0.96
|
-3.74
|
-4.27
|
-0.51
|
-2.06
|
Profitability Ratios |
TTM | Dec-25 | Dec-24 | Dec-23 | Dec-22 | Dec-21 | Dec-20 | Dec-19 | Dec-18 | Dec-17 | Dec-16 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
ROCE (%)
|
--
|
14.11
|
-72.68
|
-84.23
|
-44.59
|
-36.40
|
|||||
|
ROE (%)
|
-6.98
|
14.96
|
-81.92
|
-95.51
|
-53.85
|
-44.21
|
|||||
|
ROA (%)
|
-8.79
|
12.23
|
-53.23
|
-62.58
|
-28.39
|
-24.91
|
|||||
|
EBIT Margin (%)
|
--
|
--
|
-2,554.95
|
-1,870.39
|
-77.03
|
-27.68
|
|||||
|
Net Margin (%)
|
--
|
--
|
-2,579.03
|
-1,884.50
|
-54.47
|
-29.86
|
|||||
|
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
|
-0.41
|
-0.91
|
-0.61
|
0.10
|
|||||
|
EBIT Growth (%)
|
65.89
|
140.00
|
19.32
|
-127.42
|
-9.28
|
-181.85
|
|||||
|
Net Profit Growth (%)
|
65.52
|
138.92
|
19.17
|
-125.14
|
-9.31
|
-185.22
|
|||||
|
EPS Growth (%)
|
89.87
|
1.08
|
0.48
|
-18.14
|
0.91
|
-9.52
|
|||||
|
Book Value Growth (%)
|
108.31
|
--
|
--
|
--
|
--
|
--
|
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
|
15.50
|
13.41
|
-1.03
|
-0.10
|
-1.59
|
-1.98
|
|||||
|
Price / Book Value
|
1.57
|
1.18
|
1.35
|
0.07
|
0.96
|
0.88
|
|||||
|
Dividend Yield (%)
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
EV/EBITDA
|
64.16
|
5.27
|
-0.66
|
1.22
|
-1.36
|
-0.61
|
|||||
|
Close Price ($)
|
3.90
|
3.74
|
3.79
|
6.88
|
5.90
|
78.10
|
|||||
|
High Price ($)
|
6.60
|
6.60
|
7.00
|
14.50
|
87.10
|
129.00
|
|||||
|
Low Price ($)
|
1.70
|
1.00
|
2.16
|
3.66
|
5.01
|
73.00
|
|||||
|
Market Cap ($ Cr)
|
338.47
|
--
|
--
|
--
|
--
|
--
|
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
|
--
|
0.04
|
0.18
|
0.10
|
0.19
|
0.22
|
|||||
|
Short term debt to equity ratio
|
0.00
|
0.01
|
0.03
|
0.03
|
0.04
|
0.08
|
|||||
|
Current Ratio
|
9.22
|
9.46
|
2.98
|
5.45
|
1.47
|
1.90
|
|||||
|
Quick Ratio
|
9.22
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Interest Coverage
|
-54.18
|
56.15
|
-106.11
|
-132.83
|
-61.06
|
-57.22
|
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 (%)
|
--
|
--
|
4.16
|
--
|
23.25
|
13.16
|
|||||
|
Asset Turnover
|
--
|
--
|
0.02
|
0.03
|
0.36
|
0.88
|
|||||
|
Receivable days
|
--
|
--
|
7.59
|
453.22
|
103.65
|
85.74
|
|||||
|
Inventory Days
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Payable days
|
--
|
286.87
|
100.62
|
225.54
|
451.44
|
1,307.40
|
|||||
|
Cash Conversion Cycle
|
--
|
--
|
--
|
--
|
--
|
--
|