Market cap
$7 Mln
Revenue (TTM)
$2 Mln
P/E Ratio
--
P/B Ratio
38.4
Div. Yield
0 %
Income Statement ($ Mln) |
TTM | Dec-25 | Dec-24 | Dec-23 | Dec-22 | Dec-21 | Dec-20 | Dec-19 | Dec-18 | Dec-17 | Dec-16 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Operating Revenue
|
2.46
|
1.73
|
1.23
|
0.78
|
0.31
|
0.09
|
|||||
|
Cost of Revenue
|
0.25
|
--
|
1.30
|
1.41
|
1.19
|
--
|
|||||
|
Gross Profit
|
2.20
|
1.73
|
1.23
|
0.78
|
0.31
|
0.09
|
|||||
|
Operating Expenses
|
21.54
|
22.95
|
28.26
|
36.76
|
32.09
|
28.42
|
|||||
|
Operating Profit (EBIT)
|
-19.34
|
-21.22
|
-27.02
|
-35.99
|
-31.78
|
-28.33
|
|||||
|
Other Income
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Profit before Tax
|
-25.73
|
-23.50
|
-27.26
|
-35.68
|
-30.60
|
-26.99
|
|||||
|
Provision for Tax
|
--
|
--
|
--
|
-0.36
|
-0.33
|
-0.02
|
|||||
|
Profit after Tax (Net Income)
|
-25.64
|
-23.36
|
-26.97
|
-35.32
|
-30.27
|
-26.81
|
|||||
|
Minority Interest
|
0.10
|
0.15
|
0.29
|
0.35
|
0.33
|
0.18
|
|||||
|
Consolidated Profit
|
--
|
--
|
--
|
--
|
-30.60
|
-26.81
|
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
|
-32.16
|
-34.25
|
-24.91
|
-7.80
|
-2.57
|
17.94
|
|||||
|
Minority Interest
|
0.10
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Non-Current Liabilities
|
28.35
|
30.26
|
27.72
|
27.72
|
4.04
|
3.25
|
|||||
|
Current Liabilities
|
13.49
|
12.23
|
7.79
|
8.94
|
17.39
|
6.52
|
|||||
|
Total Liabilities
|
21.79
|
6.90
|
9.40
|
27.95
|
18.30
|
27.49
|
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
|
4.21
|
4.84
|
5.34
|
6.10
|
6.12
|
5.51
|
|||||
|
Current Assets
|
4.09
|
2.06
|
4.06
|
21.85
|
12.17
|
21.98
|
|||||
|
Total Assets
|
12.39
|
6.90
|
9.40
|
27.95
|
18.30
|
27.49
|
|||||
|
Total Debt*
|
11.97
|
11.46
|
5.82
|
5.86
|
4.97
|
4.02
|
|||||
|
Net Current Assets
|
--
|
-10.17
|
-3.73
|
-9.98
|
-5.21
|
15.46
|
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
|
--
|
-19.68
|
-25.89
|
-18.06
|
-15.28
|
-20.85
|
|||||
|
Cash Flow from Investing Activities
|
--
|
-0.09
|
-0.57
|
-1.08
|
-1.57
|
-0.97
|
|||||
|
Cash from Financing Activities
|
--
|
17.09
|
8.66
|
28.98
|
6.94
|
22.86
|
|||||
|
Net Cash Inflow / Outflow
|
--
|
--
|
--
|
--
|
-9.91
|
--
|
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 ($)
|
-3.94
|
-4.37
|
-6.23
|
-8.70
|
-10.46
|
-10.09
|
|||||
|
Cash EPS ($)
|
--
|
-4.14
|
-5.92
|
-8.37
|
-10.05
|
-9.66
|
|||||
|
Adjusted Book Value ($)
|
--
|
--
|
--
|
--
|
--
|
6.75
|
|||||
|
Dividend per Share ($)
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Cash Flow per Share ($)
|
--
|
-3.68
|
-5.98
|
-4.45
|
-5.28
|
-7.84
|
|||||
|
Free Cash Flow per Share ($)
|
--
|
-3.70
|
-6.12
|
-4.72
|
-5.82
|
-8.21
|
Profitability Ratios |
TTM | Dec-25 | Dec-24 | Dec-23 | Dec-22 | Dec-21 | Dec-20 | Dec-19 | Dec-18 | Dec-17 | Dec-16 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
ROCE (%)
|
--
|
111.57
|
256.45
|
-15,561.46
|
-248.51
|
-125.47
|
|||||
|
ROE (%)
|
--
|
78.97
|
164.89
|
680.70
|
-393.88
|
-156.42
|
|||||
|
ROA (%)
|
-169.02
|
-286.58
|
-144.41
|
-152.75
|
-132.22
|
-99.98
|
|||||
|
EBIT Margin (%)
|
-646.70
|
-1,216.52
|
-2,182.20
|
-4,573.11
|
-9,930.21
|
-29,803.94
|
|||||
|
Net Margin (%)
|
-1,043.11
|
-1,352.16
|
-2,186.27
|
-4,555.53
|
-9,879.11
|
-29,782.49
|
|||||
|
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 (%)
|
86.32
|
0.40
|
0.59
|
1.53
|
2.40
|
5.70
|
|||||
|
EBIT Growth (%)
|
30.25
|
21.93
|
24.08
|
-16.53
|
-13.38
|
-32.39
|
|||||
|
Net Profit Growth (%)
|
-10.41
|
13.39
|
23.65
|
-16.68
|
-12.88
|
-31.75
|
|||||
|
EPS Growth (%)
|
21.45
|
0.30
|
0.28
|
0.17
|
-0.04
|
-0.26
|
|||||
|
Book Value Growth (%)
|
43.32
|
--
|
--
|
--
|
--
|
--
|
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
|
--
|
-0.06
|
-0.10
|
-0.08
|
-0.23
|
-0.31
|
|||||
|
Price / Book Value
|
38.44
|
-0.04
|
-0.10
|
-0.37
|
-2.73
|
0.47
|
|||||
|
Dividend Yield (%)
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
EV/EBITDA
|
-1.43
|
-0.59
|
-0.20
|
0.35
|
-0.04
|
0.32
|
|||||
|
Close Price ($)
|
--
|
5.11
|
12.00
|
14.40
|
48.60
|
62.80
|
|||||
|
High Price ($)
|
--
|
18.80
|
24.60
|
54.00
|
66.00
|
133.40
|
|||||
|
Low Price ($)
|
--
|
4.40
|
8.60
|
11.00
|
26.20
|
58.20
|
|||||
|
Market Cap ($ Cr)
|
6.61
|
--
|
--
|
--
|
--
|
--
|
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
|
--
|
-0.33
|
-0.23
|
-0.75
|
-1.93
|
0.22
|
|||||
|
Short term debt to equity ratio
|
-0.15
|
-0.11
|
-0.05
|
-0.19
|
-0.53
|
0.06
|
|||||
|
Current Ratio
|
0.30
|
0.17
|
0.52
|
2.44
|
0.70
|
3.37
|
|||||
|
Quick Ratio
|
0.30
|
--
|
--
|
2.50
|
0.65
|
3.28
|
|||||
|
Interest Coverage
|
-6.89
|
-8.44
|
-79.09
|
-159.98
|
-175.78
|
-172.23
|
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 (%)
|
11.28
|
18.40
|
8.96
|
31.29
|
23.70
|
13.89
|
|||||
|
Asset Turnover
|
0.16
|
0.21
|
0.07
|
0.03
|
0.01
|
0.00
|
|||||
|
Receivable days
|
--
|
45.29
|
52.29
|
74.25
|
50.74
|
39.81
|
|||||
|
Inventory Days
|
--
|
--
|
-146.23
|
34.10
|
212.57
|
--
|
|||||
|
Payable days
|
--
|
--
|
838.28
|
809.13
|
704.65
|
--
|
|||||
|
Cash Conversion Cycle
|
--
|
--
|
-932.22
|
-700.78
|
-441.34
|
--
|