Market cap
$799 Mln
Revenue (TTM)
$0 Mln
P/E Ratio
--
P/B Ratio
82.9
Div. Yield
0 %
Income Statement ($ Mln) |
TTM | Dec-25 | Dec-24 | Dec-23 | Dec-22 | Dec-21 | Dec-20 | Dec-19 | Dec-18 | Dec-17 | Dec-16 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Operating Revenue
|
--
|
--
|
--
|
--
|
0.15
|
--
|
|||||
|
Cost of Revenue
|
--
|
--
|
--
|
22.90
|
19.23
|
12.89
|
|||||
|
Gross Profit
|
--
|
--
|
--
|
-22.90
|
-19.09
|
-12.89
|
|||||
|
Operating Expenses
|
28.87
|
27.57
|
19.85
|
22.90
|
19.23
|
12.89
|
|||||
|
Operating Profit (EBIT)
|
-28.87
|
-27.57
|
-19.85
|
-22.90
|
-19.23
|
-12.89
|
|||||
|
Other Income
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Profit before Tax
|
-27.85
|
-26.44
|
-19.00
|
-22.26
|
-19.09
|
-12.89
|
|||||
|
Provision for Tax
|
--
|
--
|
-19.00
|
0.00
|
-0.30
|
0.00
|
|||||
|
Profit after Tax (Net Income)
|
-27.85
|
-26.44
|
-19.00
|
-22.26
|
-18.79
|
-12.89
|
|||||
|
Minority Interest
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Consolidated Profit
|
--
|
--
|
--
|
--
|
-19.09
|
-12.89
|
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
|
9.08
|
18.41
|
9.71
|
12.20
|
14.22
|
-11.01
|
|||||
|
Minority Interest
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Non-Current Liabilities
|
--
|
--
|
--
|
--
|
2.91
|
15.25
|
|||||
|
Current Liabilities
|
13.29
|
13.30
|
8.89
|
6.98
|
6.19
|
2.42
|
|||||
|
Total Liabilities
|
35.67
|
31.71
|
18.61
|
19.19
|
20.41
|
6.66
|
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
|
--
|
--
|
--
|
--
|
--
|
0.82
|
|||||
|
Current Assets
|
22.38
|
31.71
|
18.61
|
19.19
|
20.41
|
5.83
|
|||||
|
Total Assets
|
35.67
|
31.71
|
18.61
|
19.19
|
20.41
|
6.66
|
|||||
|
Total Debt*
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Net Current Assets
|
9.08
|
18.41
|
9.71
|
12.20
|
14.22
|
3.41
|
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
|
--
|
-16.01
|
-12.25
|
-15.95
|
-13.56
|
-9.50
|
|||||
|
Cash Flow from Investing Activities
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Cash from Financing Activities
|
--
|
29.11
|
11.65
|
15.09
|
27.81
|
15.25
|
|||||
|
Net Cash Inflow / Outflow
|
--
|
--
|
--
|
--
|
14.25
|
--
|
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 ($)
|
-1.22
|
-1.21
|
-0.97
|
-1.28
|
-1.28
|
-1.01
|
|||||
|
Cash EPS ($)
|
--
|
-1.21
|
-0.97
|
-1.28
|
-1.28
|
-1.01
|
|||||
|
Adjusted Book Value ($)
|
--
|
0.84
|
0.50
|
0.70
|
0.97
|
--
|
|||||
|
Dividend per Share ($)
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Cash Flow per Share ($)
|
--
|
-0.73
|
-0.63
|
-0.92
|
-0.93
|
-0.75
|
|||||
|
Free Cash Flow per Share ($)
|
--
|
-0.73
|
-0.63
|
-0.92
|
-0.93
|
-0.75
|
Profitability Ratios |
TTM | Dec-25 | Dec-24 | Dec-23 | Dec-22 | Dec-21 | Dec-20 | Dec-19 | Dec-18 | Dec-17 | Dec-16 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
ROCE (%)
|
--
|
-188.03
|
-173.41
|
-168.51
|
-1,170.17
|
233.91
|
|||||
|
ROE (%)
|
-202.55
|
-188.03
|
-173.41
|
-168.51
|
-1,170.17
|
233.91
|
|||||
|
ROA (%)
|
-76.49
|
-105.10
|
-100.55
|
-112.45
|
-138.84
|
-193.57
|
|||||
|
EBIT Margin (%)
|
--
|
--
|
--
|
--
|
-12,908.72
|
--
|
|||||
|
Net Margin (%)
|
--
|
--
|
--
|
--
|
-12,608.72
|
--
|
|||||
|
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 (%)
|
--
|
--
|
9.36
|
-13.85
|
-49.17
|
-37,823.53
|
|||||
|
Net Profit Growth (%)
|
-26.19
|
-39.17
|
14.65
|
-18.49
|
-45.79
|
-128,760.00
|
|||||
|
EPS Growth (%)
|
-8.51
|
-0.24
|
0.24
|
0.00
|
-0.27
|
--
|
|||||
|
Book Value Growth (%)
|
-51.01
|
--
|
--
|
--
|
--
|
--
|
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
|
--
|
-6.23
|
-5.55
|
-6.53
|
-5.85
|
--
|
|||||
|
Price / Book Value
|
82.89
|
8.94
|
10.86
|
11.91
|
7.72
|
--
|
|||||
|
Dividend Yield (%)
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
EV/EBITDA
|
-7.38
|
-5.03
|
-4.58
|
-5.67
|
-4.74
|
--
|
|||||
|
Close Price ($)
|
18.39
|
7.55
|
5.41
|
8.34
|
7.50
|
--
|
|||||
|
High Price ($)
|
29.28
|
11.52
|
12.10
|
18.65
|
20.92
|
--
|
|||||
|
Low Price ($)
|
5.55
|
5.33
|
4.44
|
7.14
|
3.08
|
--
|
|||||
|
Market Cap ($ Cr)
|
799.45
|
--
|
--
|
--
|
--
|
--
|
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
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Short term debt to equity ratio
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Current Ratio
|
1.68
|
2.38
|
2.09
|
2.75
|
3.30
|
2.41
|
|||||
|
Quick Ratio
|
1.68
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Interest Coverage
|
--
|
--
|
--
|
--
|
-129.09
|
-3,223.50
|
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 (%)
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Asset Turnover
|
--
|
--
|
--
|
--
|
0.01
|
--
|
|||||
|
Receivable days
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Inventory Days
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Payable days
|
--
|
--
|
--
|
45.31
|
37.68
|
15.13
|
|||||
|
Cash Conversion Cycle
|
--
|
--
|
--
|
--
|
--
|
--
|