Market cap
$172 Mln
Revenue (TTM)
$132 Mln
P/E Ratio
64.5
P/B Ratio
0.8
Div. Yield
0 %
Income Statement ($ Mln) |
TTM | Dec-25 | Dec-24 | Dec-20 | Dec-19 | Dec-18 | Dec-17 | Dec-16 | Dec-15 | Dec-14 | Dec-13 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Operating Revenue
|
131.63
|
127.67
|
158.24
|
0.00
|
--
|
--
|
|||||
|
Cost of Revenue
|
94.88
|
99.19
|
113.02
|
--
|
--
|
--
|
|||||
|
Gross Profit
|
36.75
|
28.48
|
45.22
|
0.00
|
--
|
--
|
|||||
|
Operating Expenses
|
43.67
|
3.34
|
0.63
|
0.00
|
2.98
|
1.88
|
|||||
|
Operating Profit (EBIT)
|
-31.62
|
-3.34
|
-0.63
|
0.00
|
-2.98
|
-1.88
|
|||||
|
Other Income
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Profit before Tax
|
-24.55
|
3.83
|
2.38
|
--
|
-0.33
|
-0.06
|
|||||
|
Provision for Tax
|
0.04
|
--
|
--
|
--
|
0.75
|
0.60
|
|||||
|
Profit after Tax (Net Income)
|
-24.55
|
3.83
|
2.38
|
--
|
-1.09
|
-0.67
|
|||||
|
Minority Interest
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Consolidated Profit
|
--
|
--
|
--
|
-0.41
|
--
|
--
|
Liabilities ($ Mln) |
TTM | Dec-25 | Dec-24 | Dec-20 | Dec-19 | Dec-18 | Dec-17 | Dec-16 | Dec-15 | Dec-14 | Dec-13 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Shareholder's Funds
|
770.32
|
611.87
|
1.32
|
-0.01
|
5.00
|
5.00
|
|||||
|
Minority Interest
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Non-Current Liabilities
|
5.26
|
97.16
|
203.33
|
--
|
--
|
--
|
|||||
|
Current Liabilities
|
65.73
|
185.52
|
0.17
|
0.03
|
5.79
|
1.06
|
|||||
|
Total Liabilities
|
907.04
|
894.55
|
204.83
|
0.38
|
79.37
|
145.90
|
Assets ($ Mln) |
TTM | Dec-25 | Dec-24 | Dec-20 | Dec-19 | Dec-18 | Dec-17 | Dec-16 | Dec-15 | Dec-14 | Dec-13 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Non-Current Assets
|
468.43
|
564.00
|
203.27
|
0.23
|
78.88
|
145.19
|
|||||
|
Current Assets
|
372.88
|
330.54
|
1.55
|
0.15
|
0.49
|
0.71
|
|||||
|
Total Assets
|
1,214.19
|
894.55
|
204.83
|
0.38
|
79.37
|
145.90
|
|||||
|
Total Debt*
|
22.75
|
24.33
|
11.01
|
--
|
3.05
|
0.22
|
|||||
|
Net Current Assets
|
--
|
-1.88
|
1.38
|
-0.24
|
--
|
--
|
Cashflow ($ Mln) |
TTM | Dec-25 | Dec-24 | Dec-20 | Dec-19 | Dec-18 | Dec-17 | Dec-16 | Dec-15 | Dec-14 | Dec-13 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Cash From Operating Activities
|
--
|
-41.95
|
-0.82
|
--
|
-1.95
|
-1.54
|
|||||
|
Cash Flow from Investing Activities
|
--
|
-606.68
|
-200.00
|
--
|
68.96
|
-143.37
|
|||||
|
Cash from Financing Activities
|
--
|
691.31
|
202.17
|
1.80
|
-67.13
|
145.51
|
|||||
|
Net Cash Inflow / Outflow
|
--
|
--
|
--
|
--
|
--
|
--
|
Financials Ratios |
TTM | Dec-25 | Dec-24 | Dec-20 | Dec-19 | Dec-18 | Dec-17 | Dec-16 | Dec-15 | Dec-14 | Dec-13 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Adjusted EPS ($)
|
-0.02
|
0.11
|
0.10
|
--
|
-0.26
|
-0.16
|
|||||
|
Cash EPS ($)
|
--
|
0.11
|
0.10
|
--
|
-0.26
|
-0.16
|
|||||
|
Adjusted Book Value ($)
|
--
|
18.36
|
0.06
|
--
|
1.19
|
1.19
|
|||||
|
Dividend per Share ($)
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Cash Flow per Share ($)
|
--
|
-1.26
|
-0.04
|
--
|
-0.46
|
-0.37
|
|||||
|
Free Cash Flow per Share ($)
|
--
|
-1.27
|
-0.04
|
--
|
-0.46
|
-0.37
|
Profitability Ratios |
TTM | Dec-25 | Dec-24 | Dec-20 | Dec-19 | Dec-18 | Dec-17 | Dec-16 | Dec-15 | Dec-14 | Dec-13 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
ROCE (%)
|
--
|
1.18
|
--
|
--
|
-16.37
|
--
|
|||||
|
ROE (%)
|
-3.55
|
1.25
|
--
|
--
|
-21.72
|
--
|
|||||
|
ROA (%)
|
-3.45
|
0.70
|
--
|
--
|
-0.96
|
--
|
|||||
|
EBIT Margin (%)
|
-1.00
|
-2.62
|
-28.87
|
-8,149.94
|
--
|
--
|
|||||
|
Net Margin (%)
|
-18.65
|
3.00
|
1.50
|
--
|
--
|
--
|
|||||
|
Cash Profit Margin (%)
|
--
|
--
|
--
|
--
|
--
|
--
|
Growth Ratios |
TTM | Dec-25 | Dec-24 | Dec-20 | Dec-19 | Dec-18 | Dec-17 | Dec-16 | Dec-15 | Dec-14 | Dec-13 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Revenue Growth (%)
|
-29.85
|
-0.19
|
--
|
--
|
--
|
--
|
|||||
|
EBIT Growth (%)
|
-181.22
|
92.69
|
--
|
93.16
|
-58.61
|
--
|
|||||
|
Net Profit Growth (%)
|
-34.60
|
60.85
|
--
|
--
|
-63.23
|
--
|
|||||
|
EPS Growth (%)
|
-108.69
|
0.10
|
--
|
--
|
-0.63
|
--
|
|||||
|
Book Value Growth (%)
|
-74.18
|
--
|
--
|
--
|
--
|
--
|
Valuation Ratios |
TTM | Dec-25 | Dec-24 | Dec-20 | Dec-19 | Dec-18 | Dec-17 | Dec-16 | Dec-15 | Dec-14 | Dec-13 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Price / Earnings
|
64.50
|
91.84
|
95.81
|
--
|
--
|
--
|
|||||
|
Price / Book Value
|
0.82
|
0.57
|
172.28
|
--
|
--
|
--
|
|||||
|
Dividend Yield (%)
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
EV/EBITDA
|
--
|
24.16
|
99.87
|
--
|
--
|
--
|
|||||
|
Close Price ($)
|
1.81
|
10.54
|
10.00
|
--
|
--
|
--
|
|||||
|
High Price ($)
|
12.50
|
12.50
|
10.10
|
--
|
--
|
--
|
|||||
|
Low Price ($)
|
1.71
|
9.99
|
9.97
|
--
|
--
|
--
|
|||||
|
Market Cap ($ Cr)
|
172.00
|
--
|
--
|
--
|
--
|
--
|
Solvency Ratios |
TTM | Dec-25 | Dec-24 | Dec-20 | Dec-19 | Dec-18 | Dec-17 | Dec-16 | Dec-15 | Dec-14 | Dec-13 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Debt to Equity
|
--
|
0.04
|
8.32
|
--
|
0.61
|
0.04
|
|||||
|
Short term debt to equity ratio
|
0.02
|
0.03
|
1.43
|
-13.74
|
0.61
|
0.04
|
|||||
|
Current Ratio
|
5.67
|
1.78
|
8.95
|
4.36
|
0.08
|
0.67
|
|||||
|
Quick Ratio
|
5.67
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Interest Coverage
|
-1.76
|
-0.18
|
--
|
--
|
--
|
--
|
Operating Efficiency Ratios |
TTM | Dec-25 | Dec-24 | Dec-20 | Dec-19 | Dec-18 | Dec-17 | Dec-16 | Dec-15 | Dec-14 | Dec-13 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Debtors to sales (%)
|
23.53
|
17.78
|
24.62
|
--
|
--
|
--
|
|||||
|
Asset Turnover
|
0.19
|
0.23
|
--
|
0.00
|
--
|
--
|
|||||
|
Receivable days
|
--
|
88.19
|
89.91
|
--
|
--
|
--
|
|||||
|
Inventory Days
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Payable days
|
--
|
11.26
|
0.10
|
--
|
--
|
--
|
|||||
|
Cash Conversion Cycle
|
--
|
--
|
--
|
--
|
--
|
--
|