Market cap
$222 Mln
Revenue (TTM)
$0 Mln
P/E Ratio
--
P/B Ratio
2.7
Div. Yield
0 %
Income Statement ($ Mln) |
TTM | Dec-25 | Dec-24 | Dec-23 | Dec-22 | Dec-21 | Dec-20 | Dec-19 | Dec-18 | Dec-17 | Dec-16 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Operating Revenue
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Cost of Revenue
|
--
|
--
|
--
|
--
|
0.08
|
--
|
|||||
|
Gross Profit
|
--
|
--
|
--
|
--
|
-0.08
|
--
|
|||||
|
Operating Expenses
|
38.81
|
38.11
|
54.55
|
69.64
|
42.26
|
21.57
|
|||||
|
Operating Profit (EBIT)
|
-38.81
|
-38.11
|
-54.55
|
-69.64
|
-42.26
|
-21.57
|
|||||
|
Other Income
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Profit before Tax
|
-36.28
|
-35.17
|
-51.32
|
-64.73
|
-40.96
|
-21.54
|
|||||
|
Provision for Tax
|
--
|
--
|
--
|
-0.07
|
0.51
|
-0.07
|
|||||
|
Profit after Tax (Net Income)
|
-36.28
|
-35.17
|
-51.32
|
-64.73
|
-41.47
|
-21.47
|
|||||
|
Minority Interest
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Consolidated Profit
|
--
|
--
|
--
|
--
|
-42.78
|
-28.06
|
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
|
75.92
|
53.06
|
81.85
|
124.70
|
95.37
|
61.91
|
|||||
|
Minority Interest
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Non-Current Liabilities
|
0.17
|
0.17
|
--
|
--
|
0.00
|
0.01
|
|||||
|
Current Liabilities
|
5.59
|
8.72
|
10.24
|
14.04
|
7.19
|
3.40
|
|||||
|
Total Liabilities
|
87.26
|
61.95
|
92.09
|
138.74
|
102.56
|
65.32
|
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
|
1.69
|
2.01
|
5.83
|
28.24
|
3.94
|
5.21
|
|||||
|
Current Assets
|
79.99
|
59.94
|
86.26
|
110.51
|
98.62
|
60.11
|
|||||
|
Total Assets
|
87.26
|
61.95
|
92.09
|
138.74
|
102.56
|
65.32
|
|||||
|
Total Debt*
|
--
|
--
|
--
|
--
|
0.05
|
--
|
|||||
|
Net Current Assets
|
74.41
|
51.22
|
76.02
|
96.46
|
91.44
|
56.71
|
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
|
--
|
-29.83
|
-49.26
|
-53.29
|
-33.46
|
-20.48
|
|||||
|
Cash Flow from Investing Activities
|
--
|
28.31
|
54.59
|
-43.28
|
-21.77
|
-50.02
|
|||||
|
Cash from Financing Activities
|
--
|
0.11
|
0.37
|
84.99
|
70.36
|
78.54
|
|||||
|
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 ($)
|
-1.07
|
-1.16
|
-1.72
|
-2.18
|
-2.14
|
-1.18
|
|||||
|
Cash EPS ($)
|
--
|
-1.16
|
-1.72
|
-2.18
|
-2.14
|
-1.18
|
|||||
|
Adjusted Book Value ($)
|
--
|
1.76
|
2.74
|
4.19
|
4.92
|
3.41
|
|||||
|
Dividend per Share ($)
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Cash Flow per Share ($)
|
--
|
-0.99
|
-1.65
|
-1.79
|
-1.72
|
-1.13
|
|||||
|
Free Cash Flow per Share ($)
|
--
|
-0.99
|
-1.65
|
-1.79
|
-1.72
|
-1.13
|
Profitability Ratios |
TTM | Dec-25 | Dec-24 | Dec-23 | Dec-22 | Dec-21 | Dec-20 | Dec-19 | Dec-18 | Dec-17 | Dec-16 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
ROCE (%)
|
--
|
-52.14
|
-49.69
|
-58.81
|
-52.72
|
-66.42
|
|||||
|
ROE (%)
|
-56.25
|
-52.14
|
-49.69
|
-58.83
|
-52.73
|
-66.42
|
|||||
|
ROA (%)
|
-42.66
|
-45.67
|
-44.47
|
-53.65
|
-49.41
|
-61.75
|
|||||
|
EBIT Margin (%)
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Net Margin (%)
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
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 (%)
|
--
|
--
|
20.72
|
-53.17
|
-95.89
|
-196.18
|
|||||
|
Net Profit Growth (%)
|
2.95
|
31.46
|
20.72
|
-56.09
|
-93.12
|
-57.90
|
|||||
|
EPS Growth (%)
|
13.86
|
0.32
|
0.21
|
-0.02
|
-0.81
|
--
|
|||||
|
Book Value Growth (%)
|
-25.66
|
--
|
--
|
--
|
--
|
--
|
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
|
--
|
-0.98
|
-0.80
|
-9.41
|
-4.46
|
--
|
|||||
|
Price / Book Value
|
2.72
|
0.65
|
0.50
|
4.89
|
1.94
|
--
|
|||||
|
Dividend Yield (%)
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
EV/EBITDA
|
-2.11
|
0.67
|
-13.11
|
102.38
|
-2.05
|
--
|
|||||
|
Close Price ($)
|
4.84
|
1.14
|
1.38
|
20.49
|
9.53
|
--
|
|||||
|
High Price ($)
|
6.91
|
1.55
|
22.15
|
21.70
|
23.58
|
--
|
|||||
|
Low Price ($)
|
1.00
|
1.01
|
0.87
|
4.87
|
6.88
|
--
|
|||||
|
Market Cap ($ Cr)
|
222.27
|
--
|
--
|
--
|
--
|
--
|
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
|
--
|
--
|
--
|
--
|
0.00
|
--
|
|||||
|
Short term debt to equity ratio
|
--
|
--
|
--
|
--
|
0.00
|
--
|
|||||
|
Current Ratio
|
14.32
|
6.87
|
8.43
|
7.87
|
13.72
|
17.70
|
|||||
|
Quick Ratio
|
14.32
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Interest Coverage
|
--
|
--
|
--
|
--
|
-82.22
|
-312.67
|
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
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Payable days
|
--
|
--
|
--
|
--
|
7,554.03
|
--
|
|||||
|
Cash Conversion Cycle
|
--
|
--
|
--
|
--
|
--
|
--
|