Market cap
$2,780 Mln
Revenue (TTM)
$203 Mln
P/E Ratio
--
P/B Ratio
5.7
Div. Yield
0 %
Income Statement ($ Mln) |
TTM | Dec-25 | Dec-24 | Dec-23 | Dec-22 | Dec-21 | Dec-20 | Dec-19 | Dec-18 | Dec-17 | Dec-16 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Operating Revenue
|
203.20
|
168.92
|
84.69
|
45.87
|
31.13
|
21.20
|
|||||
|
Cost of Revenue
|
127.27
|
97.37
|
43.31
|
11.31
|
9.60
|
6.59
|
|||||
|
Gross Profit
|
75.93
|
71.55
|
41.38
|
34.57
|
21.53
|
14.61
|
|||||
|
Operating Expenses
|
258.17
|
94.82
|
382.74
|
103.17
|
127.20
|
79.94
|
|||||
|
Operating Profit (EBIT)
|
-182.23
|
-23.27
|
-341.35
|
-68.61
|
-105.67
|
-65.33
|
|||||
|
Other Income
|
--
|
--
|
--
|
--
|
-7.08
|
--
|
|||||
|
Profit before Tax
|
-131.42
|
-9.27
|
-359.93
|
-85.02
|
-113.82
|
-79.08
|
|||||
|
Provision for Tax
|
5.64
|
4.73
|
-9.25
|
3.91
|
2.89
|
0.46
|
|||||
|
Profit after Tax (Net Income)
|
-137.06
|
-14.01
|
-350.68
|
-88.94
|
-116.71
|
-79.54
|
|||||
|
Minority Interest
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Consolidated Profit
|
--
|
--
|
--
|
--
|
-115.37
|
-115.37
|
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
|
490.43
|
463.79
|
182.65
|
28.17
|
-36.57
|
-343.24
|
|||||
|
Minority Interest
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Non-Current Liabilities
|
106.58
|
152.65
|
303.56
|
98.73
|
35.98
|
304.70
|
|||||
|
Current Liabilities
|
70.88
|
71.74
|
67.74
|
24.22
|
38.57
|
87.74
|
|||||
|
Total Liabilities
|
738.76
|
688.17
|
553.95
|
151.12
|
37.99
|
49.20
|
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
|
390.84
|
359.04
|
298.43
|
37.58
|
20.28
|
21.73
|
|||||
|
Current Assets
|
277.05
|
329.13
|
255.52
|
113.54
|
17.70
|
27.47
|
|||||
|
Total Assets
|
738.76
|
688.17
|
553.95
|
151.12
|
37.99
|
49.20
|
|||||
|
Total Debt*
|
5.44
|
4.21
|
4.35
|
90.16
|
44.12
|
73.32
|
|||||
|
Net Current Assets
|
206.17
|
257.39
|
187.78
|
89.32
|
-19.79
|
-60.27
|
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
|
--
|
-98.22
|
-108.88
|
-68.27
|
-94.02
|
-66.18
|
|||||
|
Cash Flow from Investing Activities
|
--
|
-59.50
|
-12.37
|
-0.39
|
-1.33
|
-0.64
|
|||||
|
Cash from Financing Activities
|
--
|
208.07
|
210.91
|
168.24
|
82.00
|
44.65
|
|||||
|
Net Cash Inflow / Outflow
|
--
|
--
|
--
|
--
|
-13.35
|
--
|
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 ($)
|
-0.34
|
-0.03
|
-0.93
|
-0.35
|
-0.58
|
-0.40
|
|||||
|
Cash EPS ($)
|
--
|
0.06
|
-0.89
|
-0.33
|
-0.55
|
-0.35
|
|||||
|
Adjusted Book Value ($)
|
--
|
1.11
|
0.49
|
0.11
|
--
|
--
|
|||||
|
Dividend per Share ($)
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Cash Flow per Share ($)
|
--
|
-0.24
|
-0.29
|
-0.27
|
-0.47
|
-0.33
|
|||||
|
Free Cash Flow per Share ($)
|
--
|
-0.25
|
-0.29
|
-0.27
|
-0.48
|
-0.33
|
Profitability Ratios |
TTM | Dec-25 | Dec-24 | Dec-23 | Dec-22 | Dec-21 | Dec-20 | Dec-19 | Dec-18 | Dec-17 | Dec-16 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
ROCE (%)
|
--
|
-4.28
|
-229.71
|
-141.30
|
88.97
|
30.04
|
|||||
|
ROE (%)
|
-28.73
|
-4.33
|
-332.68
|
2,118.30
|
61.46
|
25.68
|
|||||
|
ROA (%)
|
-19.91
|
-2.26
|
-99.47
|
-94.06
|
-267.72
|
-140.98
|
|||||
|
EBIT Margin (%)
|
-67.64
|
-5.09
|
-410.61
|
-148.87
|
-343.51
|
-333.74
|
|||||
|
Net Margin (%)
|
-67.45
|
-8.29
|
-414.06
|
-193.88
|
-485.25
|
-375.24
|
|||||
|
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 (%)
|
54.58
|
0.99
|
0.85
|
0.47
|
0.47
|
0.63
|
|||||
|
EBIT Growth (%)
|
40.35
|
97.53
|
-409.24
|
36.14
|
-51.16
|
0.92
|
|||||
|
Net Profit Growth (%)
|
39.12
|
96.01
|
-294.30
|
23.80
|
-46.73
|
-6.90
|
|||||
|
EPS Growth (%)
|
44.78
|
0.96
|
-1.67
|
0.40
|
-0.47
|
0.91
|
|||||
|
Book Value Growth (%)
|
28.00
|
--
|
--
|
--
|
--
|
--
|
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
|
--
|
-297.25
|
-21.22
|
-6.06
|
-3.03
|
--
|
|||||
|
Price / Book Value
|
5.68
|
8.98
|
40.74
|
19.15
|
-9.68
|
--
|
|||||
|
Dividend Yield (%)
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
EV/EBITDA
|
135.77
|
153.53
|
-22.02
|
-8.53
|
-3.90
|
--
|
|||||
|
Close Price ($)
|
6.47
|
9.97
|
19.84
|
2.12
|
1.77
|
--
|
|||||
|
High Price ($)
|
22.17
|
22.85
|
24.98
|
5.11
|
18.14
|
--
|
|||||
|
Low Price ($)
|
5.83
|
6.52
|
1.62
|
0.97
|
0.93
|
--
|
|||||
|
Market Cap ($ Cr)
|
2,780.14
|
--
|
--
|
--
|
--
|
--
|
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
|
0.02
|
3.20
|
-1.21
|
-0.21
|
|||||
|
Short term debt to equity ratio
|
0.01
|
0.00
|
0.01
|
0.10
|
-0.55
|
-0.19
|
|||||
|
Current Ratio
|
3.91
|
4.59
|
3.77
|
4.69
|
0.46
|
0.31
|
|||||
|
Quick Ratio
|
3.91
|
--
|
--
|
0.85
|
0.39
|
0.28
|
|||||
|
Interest Coverage
|
-329.21
|
-12.84
|
-28.58
|
-4.08
|
-15.51
|
-8.48
|
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 (%)
|
30.47
|
41.75
|
58.81
|
34.51
|
16.34
|
9.97
|
|||||
|
Asset Turnover
|
0.30
|
0.27
|
0.24
|
0.49
|
0.71
|
0.38
|
|||||
|
Receivable days
|
--
|
130.09
|
141.53
|
83.26
|
42.23
|
49.38
|
|||||
|
Inventory Days
|
--
|
--
|
784.32
|
1,542.69
|
98.30
|
73.58
|
|||||
|
Payable days
|
--
|
30.24
|
30.41
|
71.89
|
124.77
|
196.80
|
|||||
|
Cash Conversion Cycle
|
--
|
--
|
895.44
|
1,554.07
|
15.77
|
-73.84
|