Market cap
$990 Mln
Revenue (TTM)
$0 Mln
P/E Ratio
--
P/B Ratio
4.4
Div. Yield
0 %
Income Statement ($ Mln) |
TTM | Dec-25 | Dec-24 | Dec-23 | Dec-22 | Dec-21 | Dec-20 | Dec-19 | Dec-18 | Dec-17 | Dec-16 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Operating Revenue
|
--
|
--
|
--
|
--
|
-89.52
|
--
|
|||||
|
Cost of Revenue
|
0.22
|
0.36
|
0.12
|
0.01
|
0.00
|
0.00
|
|||||
|
Gross Profit
|
-0.22
|
-0.36
|
-0.12
|
-0.01
|
-89.52
|
0.00
|
|||||
|
Operating Expenses
|
41.82
|
29.96
|
22.67
|
16.14
|
8.22
|
1.35
|
|||||
|
Operating Profit (EBIT)
|
-41.82
|
-29.96
|
-22.67
|
-16.14
|
-8.22
|
-1.35
|
|||||
|
Other Income
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Profit before Tax
|
-39.88
|
-29.40
|
-21.66
|
-15.57
|
-8.22
|
-24.38
|
|||||
|
Provision for Tax
|
0.03
|
0.04
|
0.04
|
0.03
|
0.01
|
0.01
|
|||||
|
Profit after Tax (Net Income)
|
-39.92
|
-29.44
|
-21.61
|
-15.43
|
-8.23
|
-24.38
|
|||||
|
Minority Interest
|
--
|
--
|
0.08
|
0.17
|
--
|
--
|
|||||
|
Consolidated Profit
|
--
|
--
|
--
|
--
|
-8.23
|
-24.38
|
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
|
228.92
|
93.80
|
13.25
|
16.41
|
13.16
|
17.99
|
|||||
|
Minority Interest
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Non-Current Liabilities
|
0.89
|
0.93
|
1.01
|
--
|
0.48
|
0.19
|
|||||
|
Current Liabilities
|
9.30
|
10.11
|
8.69
|
3.72
|
1.27
|
0.20
|
|||||
|
Total Liabilities
|
248.41
|
104.84
|
22.95
|
19.93
|
14.91
|
18.19
|
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
|
5.32
|
3.60
|
2.75
|
0.14
|
0.01
|
0.01
|
|||||
|
Current Assets
|
233.79
|
101.24
|
20.20
|
19.79
|
14.90
|
18.19
|
|||||
|
Total Assets
|
248.41
|
104.84
|
22.95
|
19.93
|
14.91
|
18.19
|
|||||
|
Total Debt*
|
1.00
|
1.07
|
1.07
|
--
|
--
|
0.05
|
|||||
|
Net Current Assets
|
224.49
|
91.13
|
11.51
|
16.07
|
13.62
|
17.98
|
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
|
--
|
-23.93
|
-14.60
|
-11.37
|
-7.41
|
-1.59
|
|||||
|
Cash Flow from Investing Activities
|
--
|
-7.21
|
-1.18
|
-0.05
|
--
|
0.00
|
|||||
|
Cash from Financing Activities
|
--
|
107.39
|
15.95
|
15.46
|
3.23
|
18.85
|
|||||
|
Net Cash Inflow / Outflow
|
--
|
--
|
--
|
--
|
--
|
--
|
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 ($)
|
-0.88
|
-0.77
|
-0.78
|
-0.77
|
-0.62
|
-3.22
|
|||||
|
Cash EPS ($)
|
--
|
-0.76
|
-0.78
|
-0.77
|
-0.62
|
-3.22
|
|||||
|
Adjusted Book Value ($)
|
--
|
2.45
|
0.48
|
0.82
|
0.99
|
2.37
|
|||||
|
Dividend per Share ($)
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Cash Flow per Share ($)
|
--
|
-0.63
|
-0.53
|
-0.57
|
-0.56
|
-0.21
|
|||||
|
Free Cash Flow per Share ($)
|
--
|
-0.64
|
-0.57
|
-0.57
|
-0.56
|
-0.21
|
Profitability Ratios |
TTM | Dec-25 | Dec-24 | Dec-23 | Dec-22 | Dec-21 | Dec-20 | Dec-19 | Dec-18 | Dec-17 | Dec-16 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
ROCE (%)
|
--
|
-53.92
|
-140.66
|
-104.35
|
-52.75
|
-280.12
|
|||||
|
ROE (%)
|
-24.74
|
-55.00
|
-145.76
|
-104.35
|
-52.84
|
-367.80
|
|||||
|
ROA (%)
|
-29.13
|
-46.07
|
-100.83
|
-88.57
|
-49.73
|
-260.35
|
|||||
|
EBIT Margin (%)
|
--
|
--
|
--
|
--
|
9.18
|
--
|
|||||
|
Net Margin (%)
|
--
|
--
|
--
|
--
|
9.19
|
--
|
|||||
|
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
|
--
|
--
|
|||||
|
EBIT Growth (%)
|
-25.87
|
-38.32
|
-39.10
|
-89.43
|
66.03
|
-5,231.70
|
|||||
|
Net Profit Growth (%)
|
-72.60
|
-36.21
|
-40.11
|
-87.44
|
66.25
|
-2,024.28
|
|||||
|
EPS Growth (%)
|
-11.20
|
0.02
|
-0.01
|
-0.24
|
0.81
|
-20.24
|
|||||
|
Book Value Growth (%)
|
2,213.14
|
--
|
--
|
--
|
--
|
--
|
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
|
--
|
-6.80
|
-2.80
|
-8.94
|
-3.68
|
-1.11
|
|||||
|
Price / Book Value
|
4.36
|
2.13
|
4.57
|
8.40
|
2.30
|
1.50
|
|||||
|
Dividend Yield (%)
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
EV/EBITDA
|
-0.37
|
-3.41
|
-2.04
|
-7.73
|
-2.05
|
-0.39
|
|||||
|
Close Price ($)
|
10.31
|
5.23
|
2.20
|
6.92
|
2.29
|
3.56
|
|||||
|
High Price ($)
|
11.61
|
7.73
|
6.88
|
7.75
|
8.68
|
6.31
|
|||||
|
Low Price ($)
|
1.94
|
1.34
|
1.26
|
1.40
|
0.68
|
2.85
|
|||||
|
Market Cap ($ Cr)
|
990.25
|
--
|
--
|
--
|
--
|
--
|
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
|
--
|
0.01
|
0.08
|
--
|
--
|
0.00
|
|||||
|
Short term debt to equity ratio
|
0.00
|
0.00
|
0.00
|
--
|
--
|
0.00
|
|||||
|
Current Ratio
|
25.13
|
10.01
|
2.33
|
5.32
|
11.70
|
90.01
|
|||||
|
Quick Ratio
|
25.13
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Interest Coverage
|
--
|
--
|
--
|
--
|
-16,537.12
|
-134.54
|
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 (%)
|
--
|
--
|
--
|
--
|
-0.29
|
--
|
|||||
|
Asset Turnover
|
--
|
--
|
--
|
--
|
-5.41
|
--
|
|||||
|
Receivable days
|
--
|
--
|
--
|
--
|
-0.57
|
--
|
|||||
|
Inventory Days
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Payable days
|
--
|
5,426.74
|
10,796.44
|
52,639.82
|
24,465.25
|
29,249.89
|
|||||
|
Cash Conversion Cycle
|
--
|
--
|
--
|
--
|
--
|
--
|