Market cap
$243 Mln
Revenue (TTM)
$36 Mln
P/E Ratio
--
P/B Ratio
1.1
Div. Yield
0 %
Income Statement ($ Mln) |
TTM | Dec-25 | Dec-24 | Dec-23 | Dec-22 | Dec-21 | Dec-20 | Dec-19 | Dec-18 | Dec-13 | Dec-12 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Operating Revenue
|
35.97
|
18.62
|
10.90
|
9.56
|
9.22
|
9.33
|
|||||
|
Cost of Revenue
|
1.99
|
4.15
|
2.78
|
2.10
|
1.39
|
0.64
|
|||||
|
Gross Profit
|
35.48
|
18.62
|
10.90
|
7.46
|
9.22
|
9.33
|
|||||
|
Operating Expenses
|
312.22
|
95.43
|
389.83
|
243.06
|
188.14
|
127.38
|
|||||
|
Operating Profit (EBIT)
|
-276.74
|
-76.81
|
-378.94
|
-235.60
|
-178.91
|
-118.05
|
|||||
|
Other Income
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Profit before Tax
|
-259.30
|
-76.83
|
-322.30
|
-212.22
|
-174.00
|
-118.01
|
|||||
|
Provision for Tax
|
0.03
|
-0.14
|
--
|
1.93
|
-4.92
|
-0.64
|
|||||
|
Profit after Tax (Net Income)
|
-259.33
|
-76.68
|
-322.30
|
-212.22
|
-169.08
|
-117.37
|
|||||
|
Minority Interest
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Consolidated Profit
|
--
|
--
|
--
|
--
|
-174.00
|
-118.01
|
Liabilities ($ Mln) |
TTM | Dec-25 | Dec-24 | Dec-23 | Dec-22 | Dec-21 | Dec-20 | Dec-19 | Dec-18 | Dec-13 | Dec-12 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Shareholder's Funds
|
214.58
|
207.29
|
1,424.96
|
500.76
|
578.08
|
381.43
|
|||||
|
Minority Interest
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Non-Current Liabilities
|
34.43
|
29.27
|
40.92
|
47.11
|
8.82
|
16.49
|
|||||
|
Current Liabilities
|
31.51
|
41.80
|
98.02
|
80.68
|
51.91
|
29.66
|
|||||
|
Total Liabilities
|
312.02
|
278.35
|
1,563.90
|
628.56
|
638.80
|
427.58
|
Assets ($ Mln) |
TTM | Dec-25 | Dec-24 | Dec-23 | Dec-22 | Dec-21 | Dec-20 | Dec-19 | Dec-18 | Dec-13 | Dec-12 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Non-Current Assets
|
5.46
|
5.51
|
21.61
|
17.25
|
15.86
|
16.44
|
|||||
|
Current Assets
|
275.05
|
272.85
|
1,542.29
|
611.31
|
622.94
|
411.14
|
|||||
|
Total Assets
|
312.02
|
278.35
|
1,563.90
|
628.56
|
638.80
|
427.58
|
|||||
|
Total Debt*
|
1.68
|
3.67
|
6.80
|
9.85
|
10.69
|
11.73
|
|||||
|
Net Current Assets
|
243.54
|
231.04
|
1,444.27
|
530.63
|
571.03
|
381.48
|
Cashflow ($ Mln) |
TTM | Dec-25 | Dec-24 | Dec-23 | Dec-22 | Dec-21 | Dec-20 | Dec-19 | Dec-18 | Dec-13 | Dec-12 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Cash From Operating Activities
|
--
|
-41.13
|
-300.87
|
-119.06
|
-136.27
|
-94.81
|
|||||
|
Cash Flow from Investing Activities
|
--
|
-1.45
|
-854.20
|
-130.07
|
-189.96
|
-82.52
|
|||||
|
Cash from Financing Activities
|
--
|
42.57
|
1,192.36
|
93.86
|
346.17
|
176.32
|
|||||
|
Net Cash Inflow / Outflow
|
--
|
--
|
--
|
--
|
--
|
--
|
Financials Ratios |
TTM | Dec-25 | Dec-24 | Dec-23 | Dec-22 | Dec-21 | Dec-20 | Dec-19 | Dec-18 | Dec-13 | Dec-12 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Adjusted EPS ($)
|
-6.23
|
-4.48
|
-2.51
|
-2.79
|
-2.95
|
-4.97
|
|||||
|
Cash EPS ($)
|
--
|
-4.46
|
-2.49
|
-2.77
|
-2.93
|
-4.94
|
|||||
|
Adjusted Book Value ($)
|
--
|
12.11
|
11.09
|
6.58
|
10.09
|
16.16
|
|||||
|
Dividend per Share ($)
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Cash Flow per Share ($)
|
--
|
-2.40
|
-2.34
|
-1.57
|
-2.38
|
-4.02
|
|||||
|
Free Cash Flow per Share ($)
|
--
|
-2.49
|
-2.40
|
-1.62
|
-2.43
|
-4.17
|
Profitability Ratios |
TTM | Dec-25 | Dec-24 | Dec-23 | Dec-22 | Dec-21 | Dec-20 | Dec-19 | Dec-18 | Dec-13 | Dec-12 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
ROCE (%)
|
--
|
-9.34
|
-33.19
|
-38.61
|
-34.44
|
-33.52
|
|||||
|
ROE (%)
|
-122.95
|
-9.40
|
-33.47
|
-39.34
|
-35.24
|
-34.14
|
|||||
|
ROA (%)
|
-28.56
|
-8.33
|
-29.40
|
-33.49
|
-31.71
|
-30.83
|
|||||
|
EBIT Margin (%)
|
-727.57
|
-412.64
|
-3,477.43
|
-2,464.41
|
-1,939.65
|
-1,265.83
|
|||||
|
Net Margin (%)
|
-720.90
|
-411.88
|
-2,957.71
|
-2,219.87
|
-1,833.01
|
-1,258.52
|
|||||
|
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-13 | Dec-12 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Revenue Growth (%)
|
235.29
|
0.71
|
0.14
|
0.04
|
-0.01
|
0.37
|
|||||
|
EBIT Growth (%)
|
49.84
|
79.73
|
-60.84
|
-31.68
|
-51.56
|
-166.62
|
|||||
|
Net Profit Growth (%)
|
43.10
|
76.21
|
-51.87
|
-25.52
|
-44.05
|
-166.86
|
|||||
|
EPS Growth (%)
|
-75.04
|
-0.79
|
0.10
|
0.05
|
0.41
|
-3.23
|
|||||
|
Book Value Growth (%)
|
36.33
|
--
|
--
|
--
|
--
|
--
|
Valuation Ratios |
TTM | Dec-25 | Dec-24 | Dec-23 | Dec-22 | Dec-21 | Dec-20 | Dec-19 | Dec-18 | Dec-13 | Dec-12 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Price / Earnings
|
--
|
-16.10
|
-11.59
|
-3.24
|
-7.52
|
-4.78
|
|||||
|
Price / Book Value
|
1.12
|
5.96
|
2.62
|
1.37
|
2.20
|
1.47
|
|||||
|
Dividend Yield (%)
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
EV/EBITDA
|
-5.72
|
4.53
|
-5.96
|
-0.44
|
-3.78
|
-1.43
|
|||||
|
Close Price ($)
|
13.45
|
72.13
|
29.08
|
9.05
|
22.19
|
23.77
|
|||||
|
High Price ($)
|
73.06
|
72.61
|
56.00
|
25.74
|
24.70
|
29.59
|
|||||
|
Low Price ($)
|
11.40
|
21.51
|
8.86
|
4.83
|
9.83
|
17.58
|
|||||
|
Market Cap ($ Cr)
|
242.73
|
--
|
--
|
--
|
--
|
--
|
Solvency Ratios |
TTM | Dec-25 | Dec-24 | Dec-23 | Dec-22 | Dec-21 | Dec-20 | Dec-19 | Dec-18 | Dec-13 | Dec-12 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Debt to Equity
|
--
|
0.02
|
0.00
|
0.02
|
0.02
|
0.03
|
|||||
|
Short term debt to equity ratio
|
0.01
|
0.02
|
0.00
|
0.01
|
0.01
|
0.00
|
|||||
|
Current Ratio
|
8.73
|
6.53
|
15.73
|
7.58
|
12.00
|
13.86
|
|||||
|
Quick Ratio
|
8.73
|
--
|
--
|
7.67
|
12.00
|
13.89
|
|||||
|
Interest Coverage
|
--
|
--
|
--
|
--
|
-31.44
|
-184.74
|
Operating Efficiency Ratios |
TTM | Dec-25 | Dec-24 | Dec-23 | Dec-22 | Dec-21 | Dec-20 | Dec-19 | Dec-18 | Dec-13 | Dec-12 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Debtors to sales (%)
|
--
|
66.81
|
258.99
|
90.20
|
42.01
|
9.65
|
|||||
|
Asset Turnover
|
0.04
|
0.02
|
0.01
|
0.02
|
0.02
|
0.02
|
|||||
|
Receivable days
|
--
|
398.85
|
617.49
|
238.75
|
94.54
|
41.12
|
|||||
|
Inventory Days
|
--
|
--
|
-964.83
|
-637.41
|
-118.50
|
-600.18
|
|||||
|
Payable days
|
--
|
565.74
|
1,136.14
|
1,168.77
|
980.01
|
3,015.46
|
|||||
|
Cash Conversion Cycle
|
--
|
--
|
-1,483.48
|
-1,567.42
|
-1,003.98
|
-3,574.51
|