Market cap
$236 Mln
Revenue (TTM)
$65 Mln
P/E Ratio
--
P/B Ratio
8.7
Div. Yield
0 %
Income Statement ($ Mln) |
TTM | Dec-25 | Dec-24 | Dec-23 | Dec-22 | Dec-21 | Dec-20 | Dec-19 | Dec-18 | Dec-17 | Dec-16 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Operating Revenue
|
65.18
|
104.19
|
125.24
|
110.85
|
66.41
|
63.35
|
|||||
|
Cost of Revenue
|
77.00
|
64.60
|
59.51
|
42.53
|
7.87
|
3.80
|
|||||
|
Gross Profit
|
-11.82
|
39.60
|
65.73
|
68.32
|
58.54
|
59.55
|
|||||
|
Operating Expenses
|
69.45
|
70.43
|
48.74
|
60.28
|
51.50
|
47.83
|
|||||
|
Operating Profit (EBIT)
|
-81.28
|
-30.83
|
16.99
|
8.03
|
7.04
|
11.72
|
|||||
|
Other Income
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Profit before Tax
|
-80.39
|
-30.83
|
16.99
|
8.03
|
7.04
|
11.72
|
|||||
|
Provision for Tax
|
-20.68
|
-7.89
|
4.32
|
2.12
|
1.56
|
2.69
|
|||||
|
Profit after Tax (Net Income)
|
-59.71
|
-22.94
|
12.60
|
5.70
|
-0.35
|
24.62
|
|||||
|
Minority Interest
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Consolidated Profit
|
--
|
--
|
--
|
--
|
-1.18
|
23.61
|
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
|
115.95
|
87.57
|
110.92
|
100.71
|
91.88
|
96.29
|
|||||
|
Minority Interest
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Non-Current Liabilities
|
28.30
|
27.62
|
33.11
|
1,007.20
|
840.63
|
14.03
|
|||||
|
Current Liabilities
|
989.47
|
1,185.07
|
1,144.27
|
9.86
|
6.38
|
0.33
|
|||||
|
Total Liabilities
|
2,124.40
|
1,300.26
|
1,288.30
|
1,117.77
|
938.90
|
917.10
|
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
|
1,124.16
|
1,084.86
|
1,190.20
|
1,062.56
|
39.60
|
71.73
|
|||||
|
Current Assets
|
10.77
|
215.40
|
98.10
|
58.39
|
112.85
|
146.57
|
|||||
|
Total Assets
|
1,145.69
|
1,300.26
|
1,288.30
|
1,117.77
|
938.90
|
917.10
|
|||||
|
Total Debt*
|
18.66
|
20.82
|
22.40
|
20.96
|
37.37
|
14.03
|
|||||
|
Net Current Assets
|
--
|
--
|
--
|
--
|
--
|
--
|
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
|
--
|
285.30
|
390.53
|
454.80
|
440.25
|
101.21
|
|||||
|
Cash Flow from Investing Activities
|
--
|
-194.94
|
-515.93
|
-641.28
|
-510.61
|
601.86
|
|||||
|
Cash from Financing Activities
|
--
|
38.84
|
144.80
|
178.82
|
26.67
|
-648.73
|
|||||
|
Net Cash Inflow / Outflow
|
--
|
--
|
--
|
--
|
-43.68
|
--
|
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 ($)
|
-14.52
|
-5.54
|
2.83
|
1.39
|
-0.08
|
5.77
|
|||||
|
Cash EPS ($)
|
--
|
-3.34
|
4.79
|
2.93
|
1.12
|
6.88
|
|||||
|
Adjusted Book Value ($)
|
--
|
21.15
|
24.92
|
24.50
|
22.27
|
22.57
|
|||||
|
Dividend per Share ($)
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Cash Flow per Share ($)
|
--
|
68.89
|
87.74
|
110.66
|
106.70
|
23.72
|
|||||
|
Free Cash Flow per Share ($)
|
--
|
68.82
|
87.36
|
108.81
|
104.75
|
20.60
|
Profitability Ratios |
TTM | Dec-25 | Dec-24 | Dec-23 | Dec-22 | Dec-21 | Dec-20 | Dec-19 | Dec-18 | Dec-17 | Dec-16 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
ROCE (%)
|
--
|
-18.98
|
9.89
|
4.54
|
-0.29
|
25.25
|
|||||
|
ROE (%)
|
-58.68
|
-23.11
|
11.91
|
5.92
|
-0.37
|
29.42
|
|||||
|
ROA (%)
|
-4.63
|
-1.77
|
1.05
|
0.55
|
-0.04
|
2.00
|
|||||
|
EBIT Margin (%)
|
-58.48
|
-29.59
|
13.56
|
7.25
|
10.60
|
18.50
|
|||||
|
Net Margin (%)
|
-91.62
|
-22.01
|
10.06
|
5.14
|
-0.53
|
38.86
|
|||||
|
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 (%)
|
-46.81
|
-0.17
|
0.13
|
0.67
|
0.05
|
-0.53
|
|||||
|
EBIT Growth (%)
|
-405.65
|
-281.49
|
111.44
|
14.15
|
-39.95
|
-25.72
|
|||||
|
Net Profit Growth (%)
|
-739.25
|
-282.00
|
121.03
|
1,733.81
|
-101.42
|
93.80
|
|||||
|
EPS Growth (%)
|
-794.95
|
-2.96
|
1.04
|
17.40
|
-1.01
|
0.58
|
|||||
|
Book Value Growth (%)
|
8.26
|
--
|
--
|
--
|
--
|
--
|
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
|
--
|
-1.42
|
4.70
|
9.40
|
-197.66
|
3.95
|
|||||
|
Price / Book Value
|
8.70
|
0.37
|
0.53
|
0.53
|
0.75
|
1.01
|
|||||
|
Dividend Yield (%)
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
EV/EBITDA
|
--
|
8.43
|
-0.29
|
1.09
|
-0.58
|
-1.98
|
|||||
|
Close Price ($)
|
5.00
|
7.85
|
13.30
|
13.05
|
16.72
|
22.77
|
|||||
|
High Price ($)
|
15.45
|
19.75
|
15.05
|
19.55
|
25.00
|
141.75
|
|||||
|
Low Price ($)
|
4.50
|
6.40
|
10.40
|
8.88
|
15.41
|
15.67
|
|||||
|
Market Cap ($ Cr)
|
235.92
|
--
|
--
|
--
|
--
|
--
|
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
|
0.06
|
0.24
|
0.20
|
0.21
|
0.41
|
0.15
|
|||||
|
Short term debt to equity ratio
|
--
|
--
|
0.02
|
0.10
|
0.07
|
0.46
|
|||||
|
Current Ratio
|
0.01
|
0.18
|
0.09
|
5.92
|
17.68
|
449.59
|
|||||
|
Quick Ratio
|
0.01
|
--
|
--
|
6.23
|
--
|
804.31
|
|||||
|
Interest Coverage
|
-1.29
|
-0.77
|
0.38
|
0.25
|
0.82
|
1.61
|
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 (%)
|
7.87
|
8.08
|
7.31
|
6.43
|
6.70
|
5.63
|
|||||
|
Asset Turnover
|
0.05
|
0.08
|
0.10
|
0.11
|
0.07
|
0.05
|
|||||
|
Receivable days
|
--
|
30.81
|
23.75
|
19.08
|
22.05
|
31.32
|
|||||
|
Inventory Days
|
--
|
--
|
-18.60
|
-26.03
|
-5,369.63
|
-8,684.27
|
|||||
|
Payable days
|
--
|
6.13
|
5.89
|
6.81
|
23.91
|
111.74
|
|||||
|
Cash Conversion Cycle
|
--
|
--
|
-0.74
|
-13.76
|
-5,371.50
|
-8,764.69
|