Market cap
$789 Mln
Revenue (TTM)
$0 Mln
P/E Ratio
--
P/B Ratio
33.6
Div. Yield
0 %
Income Statement ($ Mln) |
TTM | Dec-25 | Dec-24 | Dec-23 | Dec-22 | Dec-21 | Dec-20 | Dec-19 | Dec-18 | Dec-17 | Dec-16 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Operating Revenue
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Cost of Revenue
|
1.14
|
0.93
|
0.20
|
0.10
|
0.03
|
0.11
|
|||||
|
Gross Profit
|
-1.14
|
-0.93
|
-0.20
|
-0.10
|
-0.03
|
-0.11
|
|||||
|
Operating Expenses
|
222.46
|
225.39
|
156.37
|
130.55
|
189.49
|
18.18
|
|||||
|
Operating Profit (EBIT)
|
-222.46
|
-225.39
|
-156.37
|
-130.55
|
-189.49
|
-18.18
|
|||||
|
Other Income
|
--
|
--
|
--
|
--
|
16.39
|
20.62
|
|||||
|
Profit before Tax
|
-215.47
|
-223.25
|
-137.66
|
-126.09
|
-173.10
|
-18.26
|
|||||
|
Provision for Tax
|
-1.65
|
1.01
|
0.51
|
1.57
|
0.93
|
0.10
|
|||||
|
Profit after Tax (Net Income)
|
-213.83
|
-224.26
|
-138.17
|
-127.66
|
-174.03
|
-18.26
|
|||||
|
Minority Interest
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Consolidated Profit
|
--
|
--
|
--
|
--
|
-174.03
|
-15.87
|
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
|
22.83
|
123.76
|
123.92
|
165.05
|
286.92
|
10.70
|
|||||
|
Minority Interest
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Non-Current Liabilities
|
313.72
|
186.35
|
134.98
|
28.30
|
1.02
|
0.70
|
|||||
|
Current Liabilities
|
121.18
|
124.77
|
59.34
|
51.99
|
24.93
|
10.17
|
|||||
|
Total Liabilities
|
578.91
|
434.88
|
318.24
|
245.34
|
312.88
|
21.57
|
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
|
36.55
|
24.00
|
5.44
|
3.12
|
0.67
|
0.70
|
|||||
|
Current Assets
|
421.18
|
410.87
|
312.81
|
242.22
|
312.21
|
20.87
|
|||||
|
Total Assets
|
578.91
|
434.88
|
318.24
|
245.34
|
312.88
|
21.57
|
|||||
|
Total Debt*
|
308.88
|
179.79
|
132.01
|
25.76
|
--
|
--
|
|||||
|
Net Current Assets
|
300.00
|
286.11
|
253.46
|
190.23
|
287.27
|
13.09
|
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
|
--
|
-160.43
|
-135.97
|
-94.51
|
-59.46
|
-14.89
|
|||||
|
Cash Flow from Investing Activities
|
--
|
-46.74
|
-56.22
|
66.83
|
-258.48
|
-4.60
|
|||||
|
Cash from Financing Activities
|
--
|
263.12
|
203.02
|
24.93
|
352.70
|
29.26
|
|||||
|
Net Cash Inflow / Outflow
|
--
|
--
|
--
|
--
|
34.77
|
-1.50
|
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 ($)
|
-0.62
|
-0.64
|
-0.46
|
-0.46
|
-0.66
|
-0.07
|
|||||
|
Cash EPS ($)
|
--
|
-0.64
|
-0.46
|
-0.46
|
-0.66
|
-0.07
|
|||||
|
Adjusted Book Value ($)
|
--
|
0.36
|
0.42
|
0.60
|
1.09
|
0.04
|
|||||
|
Dividend per Share ($)
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Cash Flow per Share ($)
|
--
|
-0.46
|
-0.46
|
-0.34
|
-0.23
|
-0.06
|
|||||
|
Free Cash Flow per Share ($)
|
--
|
-0.50
|
-0.47
|
-0.34
|
-0.23
|
-0.06
|
Profitability Ratios |
TTM | Dec-25 | Dec-24 | Dec-23 | Dec-22 | Dec-21 | Dec-20 | Dec-19 | Dec-18 | Dec-17 | Dec-16 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
ROCE (%)
|
--
|
-80.17
|
-61.86
|
-53.44
|
-116.95
|
-376.97
|
|||||
|
ROE (%)
|
-291.74
|
-181.08
|
-95.63
|
-56.49
|
-116.95
|
-376.97
|
|||||
|
ROA (%)
|
-45.98
|
-59.55
|
-49.03
|
-45.74
|
-104.07
|
-168.70
|
|||||
|
EBIT Margin (%)
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Net Margin (%)
|
--
|
--
|
--
|
--
|
-1,061.65
|
-88.52
|
|||||
|
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 (%)
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
EBIT Growth (%)
|
-9.15
|
-59.04
|
-6.49
|
27.30
|
-848.16
|
-9.56
|
|||||
|
Net Profit Growth (%)
|
-111.73
|
-62.31
|
-8.23
|
26.65
|
-853.28
|
-9.56
|
|||||
|
EPS Growth (%)
|
1.35
|
-0.39
|
0.00
|
0.30
|
-8.58
|
0.00
|
|||||
|
Book Value Growth (%)
|
46.68
|
--
|
--
|
--
|
--
|
--
|
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
|
--
|
-6.20
|
-11.72
|
-15.83
|
-10.88
|
--
|
|||||
|
Price / Book Value
|
33.58
|
11.23
|
13.07
|
12.24
|
6.60
|
--
|
|||||
|
Dividend Yield (%)
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
EV/EBITDA
|
-10.78
|
-5.59
|
-10.82
|
-15.03
|
-9.63
|
--
|
|||||
|
Close Price ($)
|
2.51
|
3.99
|
5.44
|
7.32
|
7.20
|
--
|
|||||
|
High Price ($)
|
7.70
|
7.70
|
7.49
|
11.05
|
13.34
|
--
|
|||||
|
Low Price ($)
|
2.32
|
2.83
|
2.33
|
5.10
|
5.30
|
--
|
|||||
|
Market Cap ($ Cr)
|
789.32
|
--
|
--
|
--
|
--
|
--
|
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
|
13.28
|
1.45
|
1.07
|
0.16
|
--
|
--
|
|||||
|
Short term debt to equity ratio
|
0.25
|
0.03
|
--
|
--
|
0.01
|
--
|
|||||
|
Current Ratio
|
3.48
|
3.29
|
5.27
|
4.66
|
12.52
|
2.05
|
|||||
|
Quick Ratio
|
3.48
|
--
|
5.27
|
--
|
12.47
|
2.05
|
|||||
|
Interest Coverage
|
-13.02
|
-21.02
|
-36.60
|
-499.36
|
-0.92
|
-780.07
|
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
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Receivable days
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Inventory Days
|
--
|
28.28
|
131.49
|
5,117.24
|
7,731.84
|
57.74
|
|||||
|
Payable days
|
--
|
974.79
|
5,211.20
|
12,177.44
|
16,218.65
|
2,918.16
|
|||||
|
Cash Conversion Cycle
|
--
|
--
|
--
|
--
|
--
|
--
|