Market cap
$232 Mln
Revenue (TTM)
$66 Mln
P/E Ratio
--
P/B Ratio
20.1
Div. Yield
0 %
Income Statement (€ Mln) |
Dec-25 | Dec-24 | Dec-23 | Dec-22 | Dec-21 | Dec-20 | Dec-19 | Dec-18 | Dec-17 | Dec-16 | Dec-15 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Operating Revenue
|
2.79
|
12.62
|
51.90
|
57.67
|
12.11
|
69.77
|
|||||
|
Cost of Revenue
|
--
|
51.98
|
56.02
|
51.66
|
47.00
|
49.71
|
|||||
|
Gross Profit
|
2.79
|
12.62
|
5.62
|
6.01
|
-22.30
|
20.07
|
|||||
|
Operating Expenses
|
56.21
|
64.20
|
18.29
|
63.44
|
25.52
|
18.99
|
|||||
|
Operating Profit (EBIT)
|
-53.43
|
-51.58
|
-12.67
|
-57.43
|
-47.83
|
1.08
|
|||||
|
Other Income
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Profit before Tax
|
-49.18
|
-49.47
|
-7.57
|
-57.97
|
-45.48
|
-0.83
|
|||||
|
Provision for Tax
|
-5.96
|
--
|
-9.73
|
41.13
|
13.66
|
6.76
|
|||||
|
Profit after Tax (Net Income)
|
-49.18
|
-49.47
|
-7.57
|
-58.10
|
-52.81
|
-63.98
|
|||||
|
Minority Interest
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Consolidated Profit
|
--
|
--
|
--
|
-58.10
|
-52.81
|
-63.98
|
Liabilities (€ Mln) |
Dec-25 | Dec-24 | Dec-23 | Dec-22 | Dec-21 | Dec-20 | Dec-19 | Dec-18 | Dec-17 | Dec-16 | Dec-15 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Shareholder's Funds
|
-21.69
|
8.83
|
51.90
|
54.15
|
107.44
|
155.98
|
|||||
|
Minority Interest
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Non-Current Liabilities
|
47.75
|
69.24
|
83.65
|
112.37
|
80.17
|
104.75
|
|||||
|
Current Liabilities
|
36.63
|
32.98
|
39.64
|
41.34
|
79.89
|
45.49
|
|||||
|
Total Liabilities
|
62.69
|
111.06
|
175.19
|
207.86
|
267.50
|
307.42
|
Assets (€ Mln) |
Dec-25 | Dec-24 | Dec-23 | Dec-22 | Dec-21 | Dec-20 | Dec-19 | Dec-18 | Dec-17 | Dec-16 | Dec-15 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Non-Current Assets
|
16.00
|
25.32
|
27.18
|
68.03
|
129.24
|
134.09
|
|||||
|
Current Assets
|
46.69
|
85.74
|
148.01
|
139.83
|
138.26
|
173.33
|
|||||
|
Total Assets
|
62.69
|
111.06
|
184.19
|
207.86
|
267.50
|
307.42
|
|||||
|
Total Debt*
|
22.56
|
31.00
|
39.89
|
42.25
|
44.25
|
19.09
|
|||||
|
Net Current Assets
|
10.06
|
52.76
|
108.38
|
98.49
|
58.37
|
126.64
|
Cashflow (€ Mln) |
Dec-25 | Dec-24 | Dec-23 | Dec-22 | Dec-21 | Dec-20 | Dec-19 | Dec-18 | Dec-17 | Dec-16 | Dec-15 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Cash From Operating Activities
|
-32.56
|
-6.90
|
-32.56
|
-19.15
|
-58.46
|
-51.81
|
|||||
|
Cash Flow from Investing Activities
|
20.63
|
9.20
|
20.63
|
1.88
|
-0.92
|
-13.37
|
|||||
|
Cash from Financing Activities
|
-1.97
|
-6.01
|
-1.97
|
-1.83
|
26.82
|
-1.14
|
|||||
|
Net Cash Inflow / Outflow
|
--
|
--
|
--
|
--
|
--
|
--
|
Financials Ratios |
Dec-25 | Dec-24 | Dec-23 | Dec-22 | Dec-21 | Dec-20 | Dec-19 | Dec-18 | Dec-17 | Dec-16 | Dec-15 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Adjusted EPS (€)
|
-0.54
|
-0.61
|
-0.09
|
-0.72
|
-0.66
|
-0.81
|
|||||
|
Cash EPS (€)
|
-0.48
|
-0.59
|
-0.03
|
-0.16
|
-0.61
|
-0.09
|
|||||
|
Adjusted Book Value (€)
|
--
|
0.11
|
0.64
|
0.68
|
1.35
|
1.98
|
|||||
|
Dividend per Share (€)
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Cash Flow per Share (€)
|
-0.36
|
-0.09
|
-0.40
|
-0.24
|
-0.73
|
-0.66
|
|||||
|
Free Cash Flow per Share (€)
|
-0.38
|
-0.09
|
-0.43
|
-0.25
|
-0.75
|
-0.80
|
Profitability Ratios |
Dec-25 | Dec-24 | Dec-23 | Dec-22 | Dec-21 | Dec-20 | Dec-19 | Dec-18 | Dec-17 | Dec-16 | Dec-15 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
ROCE (%)
|
-241.67
|
-75.17
|
-8.04
|
-46.84
|
-32.32
|
-31.12
|
|||||
|
ROE (%)
|
764.76
|
-162.91
|
-14.28
|
-71.91
|
-40.10
|
-34.27
|
|||||
|
ROA (%)
|
-56.61
|
-34.57
|
-3.95
|
-24.45
|
-18.37
|
-18.05
|
|||||
|
EBIT Margin (%)
|
-1,748.73
|
-387.49
|
-13.35
|
-100.02
|
-394.86
|
1.55
|
|||||
|
Net Margin (%)
|
-1,764.51
|
-391.97
|
-14.59
|
-100.74
|
-436.01
|
-91.70
|
|||||
|
Cash Profit Margin (%)
|
--
|
--
|
--
|
--
|
--
|
--
|
Growth Ratios |
Dec-25 | Dec-24 | Dec-23 | Dec-22 | Dec-21 | Dec-20 | Dec-19 | Dec-18 | Dec-17 | Dec-16 | Dec-15 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Revenue Growth (%)
|
-0.78
|
-0.76
|
-0.10
|
3.76
|
-0.83
|
0.01
|
|||||
|
EBIT Growth (%)
|
0.34
|
-605.70
|
87.99
|
-20.61
|
-4,532.34
|
102.89
|
|||||
|
Net Profit Growth (%)
|
0.59
|
-553.51
|
86.97
|
-10.02
|
17.47
|
-208.22
|
|||||
|
EPS Growth (%)
|
0.12
|
-5.51
|
0.87
|
-0.09
|
0.18
|
-1.57
|
|||||
|
Book Value Growth (%)
|
--
|
--
|
--
|
--
|
--
|
--
|
Solvency Ratios |
Dec-25 | Dec-24 | Dec-23 | Dec-22 | Dec-21 | Dec-20 | Dec-19 | Dec-18 | Dec-17 | Dec-16 | Dec-15 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Debt to Equity
|
-1.04
|
3.51
|
0.77
|
0.78
|
0.41
|
0.12
|
|||||
|
Short term debt to equity ratio
|
-0.41
|
0.99
|
0.17
|
0.04
|
0.29
|
0.01
|
|||||
|
Current Ratio
|
1.27
|
2.60
|
3.73
|
3.38
|
1.73
|
3.81
|
|||||
|
Quick Ratio
|
--
|
--
|
3.82
|
3.38
|
1.79
|
3.74
|
|||||
|
Interest Coverage
|
-110.77
|
-86.40
|
-10.83
|
-200.29
|
-153.29
|
3.16
|
Operating Efficiency Ratios |
Dec-25 | Dec-24 | Dec-23 | Dec-22 | Dec-21 | Dec-20 | Dec-19 | Dec-18 | Dec-17 | Dec-16 | Dec-15 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Debtors to sales (%)
|
273.05
|
13.02
|
89.57
|
5.45
|
13.71
|
16.23
|
|||||
|
Asset Turnover
|
0.03
|
0.09
|
0.27
|
0.24
|
0.04
|
0.20
|
|||||
|
Receivable days
|
606.33
|
696.47
|
174.63
|
15.20
|
195.80
|
37.02
|
|||||
|
Inventory Days
|
--
|
-23.71
|
-11.01
|
-17.49
|
-6.47
|
32.63
|
|||||
|
Payable days
|
--
|
57.91
|
72.42
|
100.34
|
137.77
|
178.80
|
|||||
|
Cash Conversion Cycle
|
--
|
614.84
|
91.20
|
-102.63
|
51.57
|
-109.15
|