Market cap
$272 Mln
Revenue (TTM)
$42 Mln
P/E Ratio
--
P/B Ratio
1.9
Div. Yield
0 %
Income Statement ($ Mln) |
TTM | Dec-25 | Dec-24 | Dec-23 | Dec-22 | Dec-21 | Dec-20 | Dec-19 | Dec-18 | Dec-17 | Dec-16 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Operating Revenue
|
42.08
|
29.72
|
38.02
|
21.07
|
28.55
|
14.35
|
|||||
|
Cost of Revenue
|
37.70
|
23.26
|
15.10
|
5.60
|
3.57
|
8.07
|
|||||
|
Gross Profit
|
4.38
|
6.46
|
22.92
|
15.47
|
24.98
|
6.28
|
|||||
|
Operating Expenses
|
57.83
|
40.13
|
70.44
|
35.71
|
109.77
|
10.75
|
|||||
|
Operating Profit (EBIT)
|
-53.45
|
-33.67
|
-47.52
|
-20.24
|
-84.79
|
-4.48
|
|||||
|
Other Income
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Profit before Tax
|
-84.84
|
-59.31
|
-60.79
|
-28.77
|
-108.36
|
-6.34
|
|||||
|
Provision for Tax
|
-2.46
|
-2.32
|
-2.49
|
-1.07
|
-1.35
|
0.04
|
|||||
|
Profit after Tax (Net Income)
|
-76.65
|
-53.41
|
-63.33
|
-29.20
|
-98.72
|
-5.26
|
|||||
|
Minority Interest
|
3.82
|
3.58
|
-5.03
|
0.31
|
0.38
|
--
|
|||||
|
Consolidated Profit
|
--
|
--
|
--
|
--
|
--
|
-5.89
|
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
|
155.93
|
54.86
|
-12.48
|
26.51
|
41.87
|
90.99
|
|||||
|
Minority Interest
|
3.82
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Non-Current Liabilities
|
16.37
|
26.51
|
12.81
|
9.74
|
9.17
|
11.02
|
|||||
|
Current Liabilities
|
65.44
|
49.19
|
47.87
|
28.18
|
29.52
|
15.68
|
|||||
|
Total Liabilities
|
358.96
|
187.94
|
88.04
|
91.28
|
84.96
|
117.69
|
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
|
158.90
|
95.82
|
74.55
|
76.99
|
81.20
|
92.71
|
|||||
|
Current Assets
|
134.62
|
92.13
|
13.50
|
14.28
|
3.76
|
24.98
|
|||||
|
Total Assets
|
428.13
|
187.94
|
88.04
|
91.28
|
84.96
|
117.69
|
|||||
|
Total Debt*
|
39.30
|
29.27
|
21.82
|
19.77
|
22.88
|
8.54
|
|||||
|
Net Current Assets
|
--
|
42.94
|
-34.38
|
-13.89
|
-24.87
|
9.30
|
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
|
--
|
-9.15
|
-5.07
|
-2.99
|
-5.75
|
5.55
|
|||||
|
Cash Flow from Investing Activities
|
--
|
-31.85
|
-13.16
|
-10.33
|
-45.63
|
-57.31
|
|||||
|
Cash from Financing Activities
|
--
|
119.39
|
18.32
|
21.86
|
42.94
|
59.38
|
|||||
|
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 ($)
|
-1.75
|
-1.84
|
-5.97
|
-20.67
|
-150.25
|
-10.02
|
|||||
|
Cash EPS ($)
|
--
|
-1.27
|
-4.48
|
-10.09
|
-107.00
|
-2.65
|
|||||
|
Adjusted Book Value ($)
|
--
|
1.89
|
--
|
18.77
|
63.72
|
173.38
|
|||||
|
Dividend per Share ($)
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Cash Flow per Share ($)
|
--
|
-0.31
|
-0.48
|
-2.11
|
-8.75
|
10.58
|
|||||
|
Free Cash Flow per Share ($)
|
--
|
-1.28
|
-1.74
|
-11.15
|
-105.80
|
-98.54
|
Profitability Ratios |
TTM | Dec-25 | Dec-24 | Dec-23 | Dec-22 | Dec-21 | Dec-20 | Dec-19 | Dec-18 | Dec-17 | Dec-16 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
ROCE (%)
|
--
|
-114.29
|
-227.71
|
-52.60
|
-120.18
|
-9.94
|
|||||
|
ROE (%)
|
-69.10
|
-252.03
|
-902.52
|
-85.41
|
-148.61
|
-10.86
|
|||||
|
ROA (%)
|
-26.99
|
-38.71
|
-70.64
|
-33.14
|
-97.42
|
-8.33
|
|||||
|
EBIT Margin (%)
|
-182.59
|
-183.30
|
-124.65
|
-93.35
|
-128.45
|
-31.13
|
|||||
|
Net Margin (%)
|
-182.17
|
-179.73
|
-166.58
|
-138.62
|
-345.80
|
-36.67
|
|||||
|
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-17 | Dec-16 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Revenue Growth (%)
|
50.86
|
-0.22
|
0.80
|
-0.26
|
0.99
|
23.11
|
|||||
|
EBIT Growth (%)
|
-27.24
|
-14.94
|
-140.99
|
46.37
|
-721.23
|
-189.56
|
|||||
|
Net Profit Growth (%)
|
-16.44
|
15.67
|
-116.89
|
70.42
|
-1,776.35
|
-370.35
|
|||||
|
EPS Growth (%)
|
69.91
|
0.69
|
0.71
|
0.86
|
-13.99
|
-2.99
|
|||||
|
Book Value Growth (%)
|
191.72
|
--
|
--
|
--
|
--
|
--
|
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
|
--
|
-0.64
|
-0.35
|
-0.19
|
0.00
|
-1.07
|
|||||
|
Price / Book Value
|
1.85
|
0.62
|
-1.78
|
0.21
|
0.00
|
0.06
|
|||||
|
Dividend Yield (%)
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
EV/EBITDA
|
-0.63
|
0.35
|
-1.14
|
-3.03
|
-2.59
|
-6.63
|
|||||
|
Close Price ($)
|
1.35
|
1.17
|
2.10
|
4.00
|
6.52
|
269.00
|
|||||
|
High Price ($)
|
5.14
|
5.14
|
8.80
|
19.13
|
298.04
|
472.50
|
|||||
|
Low Price ($)
|
0.42
|
0.36
|
1.40
|
2.09
|
6.25
|
80.00
|
|||||
|
Market Cap ($ Cr)
|
271.50
|
--
|
--
|
--
|
--
|
--
|
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
|
--
|
0.53
|
-1.75
|
0.75
|
0.55
|
0.09
|
|||||
|
Short term debt to equity ratio
|
0.19
|
0.16
|
-1.17
|
0.74
|
0.54
|
0.09
|
|||||
|
Current Ratio
|
2.06
|
1.87
|
0.28
|
0.51
|
0.13
|
1.59
|
|||||
|
Quick Ratio
|
2.06
|
--
|
--
|
0.46
|
0.10
|
1.59
|
|||||
|
Interest Coverage
|
-9.59
|
-11.27
|
-18.75
|
-7.16
|
-4.38
|
-2.38
|
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 (%)
|
16.01
|
18.58
|
7.12
|
16.11
|
1.89
|
3.70
|
|||||
|
Asset Turnover
|
0.15
|
0.22
|
0.42
|
0.24
|
0.28
|
0.23
|
|||||
|
Receivable days
|
--
|
50.56
|
29.30
|
34.10
|
6.85
|
7.51
|
|||||
|
Inventory Days
|
--
|
--
|
34.25
|
75.12
|
45.40
|
18.74
|
|||||
|
Payable days
|
--
|
60.45
|
59.73
|
184.12
|
332.63
|
71.28
|
|||||
|
Cash Conversion Cycle
|
--
|
--
|
3.82
|
-74.91
|
-280.39
|
-45.04
|