Market cap
$277 Mln
Revenue (TTM)
$4 Mln
P/E Ratio
--
P/B Ratio
9.1
Div. Yield
0 %
Income Statement ($ Mln) |
TTM | Dec-25 | Dec-24 | Feb-24 | Dec-23 | Feb-23 | Dec-22 | Feb-22 | Dec-21 | Feb-21 | Dec-20 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Operating Revenue
|
4.22
|
3.50
|
0.65
|
186.23
|
0.35
|
294.95
|
|||||
|
Cost of Revenue
|
1.31
|
1.64
|
--
|
119.25
|
119.25
|
185.94
|
|||||
|
Gross Profit
|
3.28
|
1.86
|
0.65
|
66.98
|
0.35
|
109.01
|
|||||
|
Operating Expenses
|
55.66
|
53.92
|
53.74
|
75.70
|
52.23
|
129.11
|
|||||
|
Operating Profit (EBIT)
|
-52.38
|
-52.06
|
-53.09
|
-8.72
|
-51.88
|
-21.48
|
|||||
|
Other Income
|
--
|
--
|
--
|
--
|
--
|
-0.39
|
|||||
|
Profit before Tax
|
-107.24
|
-80.40
|
-51.79
|
-92.74
|
-49.29
|
-31.34
|
|||||
|
Provision for Tax
|
--
|
--
|
--
|
-0.53
|
-0.53
|
1.15
|
|||||
|
Profit after Tax (Net Income)
|
-107.24
|
-80.40
|
-51.79
|
-93.26
|
-49.29
|
-32.49
|
|||||
|
Minority Interest
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Consolidated Profit
|
--
|
--
|
--
|
--
|
--
|
-32.49
|
Liabilities ($ Mln) |
TTM | Dec-25 | Dec-24 | Feb-24 | Dec-23 | Feb-23 | Dec-22 | Feb-22 | Dec-21 | Feb-21 | Dec-20 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Shareholder's Funds
|
-0.69
|
47.70
|
63.14
|
--
|
-123.73
|
14.31
|
|||||
|
Minority Interest
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Non-Current Liabilities
|
74.98
|
54.59
|
5.57
|
--
|
170.87
|
259.31
|
|||||
|
Current Liabilities
|
19.14
|
15.51
|
9.60
|
--
|
7.81
|
106.50
|
|||||
|
Total Liabilities
|
112.57
|
117.81
|
78.31
|
--
|
54.95
|
380.12
|
Assets ($ Mln) |
TTM | Dec-25 | Dec-24 | Feb-24 | Dec-23 | Feb-23 | Dec-22 | Feb-22 | Dec-21 | Feb-21 | Dec-20 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Non-Current Assets
|
3.40
|
3.71
|
11.92
|
--
|
14.93
|
205.33
|
|||||
|
Current Assets
|
90.03
|
114.10
|
66.38
|
--
|
40.01
|
174.80
|
|||||
|
Total Assets
|
112.57
|
117.81
|
78.31
|
--
|
54.95
|
380.12
|
|||||
|
Total Debt*
|
2.37
|
1.97
|
8.65
|
--
|
11.69
|
240.44
|
|||||
|
Net Current Assets
|
70.89
|
98.58
|
56.79
|
--
|
32.21
|
68.30
|
Cashflow ($ Mln) |
TTM | Dec-25 | Dec-24 | Feb-24 | Dec-23 | Feb-23 | Dec-22 | Feb-22 | Dec-21 | Feb-21 | Dec-20 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Cash From Operating Activities
|
--
|
-29.55
|
-45.56
|
--
|
-44.16
|
-22.93
|
|||||
|
Cash Flow from Investing Activities
|
--
|
-0.24
|
-0.44
|
--
|
-0.68
|
-11.10
|
|||||
|
Cash from Financing Activities
|
--
|
75.89
|
71.66
|
--
|
0.30
|
-0.91
|
|||||
|
Net Cash Inflow / Outflow
|
--
|
--
|
--
|
--
|
--
|
-34.94
|
Financials Ratios |
TTM | Dec-25 | Dec-24 | Feb-24 | Dec-23 | Feb-23 | Dec-22 | Feb-22 | Dec-21 | Feb-21 | Dec-20 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Adjusted EPS ($)
|
-2.42
|
-1.55
|
-2.66
|
--
|
-1.32
|
--
|
|||||
|
Cash EPS ($)
|
-2.31
|
-1.52
|
-2.57
|
--
|
-1.27
|
--
|
|||||
|
Adjusted Book Value ($)
|
-0.01
|
0.92
|
3.24
|
--
|
--
|
--
|
|||||
|
Dividend per Share ($)
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Cash Flow per Share ($)
|
--
|
-0.57
|
-2.34
|
--
|
-1.18
|
--
|
|||||
|
Free Cash Flow per Share ($)
|
--
|
-0.57
|
-2.36
|
--
|
-1.20
|
--
|
Profitability Ratios |
TTM | Dec-25 | Dec-24 | Feb-24 | Dec-23 | Feb-23 | Dec-22 | Feb-22 | Dec-21 | Feb-21 | Dec-20 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
ROCE (%)
|
--
|
-132.38
|
-144.28
|
-73.22
|
-69.08
|
-12.13
|
|||||
|
ROE (%)
|
--
|
-145.07
|
-82.02
|
-651.86
|
90.09
|
-72.43
|
|||||
|
ROA (%)
|
-125.30
|
-82.00
|
-66.14
|
-24.53
|
-22.66
|
-8.42
|
|||||
|
EBIT Margin (%)
|
-971.20
|
-1,488.31
|
-8,142.33
|
--
|
-14,822.57
|
-7.28
|
|||||
|
Net Margin (%)
|
-2,543.74
|
-2,298.54
|
-7,943.40
|
-50.08
|
-14,083.14
|
-11.03
|
|||||
|
Cash Profit Margin (%)
|
0.00
|
--
|
--
|
--
|
--
|
--
|
Growth Ratios |
TTM | Dec-25 | Dec-24 | Feb-24 | Dec-23 | Feb-23 | Dec-22 | Feb-22 | Dec-21 | Feb-21 | Dec-20 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Revenue Growth (%)
|
40.21
|
4.37
|
0.86
|
-0.37
|
-1.00
|
0.00
|
|||||
|
EBIT Growth (%)
|
23.72
|
1.93
|
-2.33
|
--
|
-15.28
|
-40.29
|
|||||
|
Net Profit Growth (%)
|
-107.10
|
-55.25
|
-5.07
|
-187.05
|
-51.71
|
-4.31
|
|||||
|
EPS Growth (%)
|
8.11
|
0.42
|
-1.02
|
--
|
--
|
--
|
|||||
|
Book Value Growth (%)
|
-100.60
|
--
|
--
|
--
|
--
|
--
|
Valuation Ratios |
TTM | Dec-25 | Dec-24 | Feb-24 | Dec-23 | Feb-23 | Dec-22 | Feb-22 | Dec-21 | Feb-21 | Dec-20 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Price / Earnings
|
--
|
-3.96
|
-1.97
|
--
|
-0.19
|
--
|
|||||
|
Price / Book Value
|
9.11
|
6.67
|
1.61
|
--
|
-0.08
|
--
|
|||||
|
Dividend Yield (%)
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
EV/EBITDA
|
--
|
-4.18
|
-0.90
|
--
|
0.35
|
719.23
|
|||||
|
Close Price ($)
|
4.37
|
6.13
|
5.22
|
2.93
|
5.75
|
98.21
|
|||||
|
High Price ($)
|
7.75
|
7.29
|
12.26
|
103.27
|
123.28
|
175.26
|
|||||
|
Low Price ($)
|
1.32
|
1.31
|
--
|
2.29
|
3.68
|
68.08
|
|||||
|
Market Cap ($ Cr)
|
276.74
|
--
|
--
|
--
|
--
|
--
|
Solvency Ratios |
TTM | Dec-25 | Dec-24 | Feb-24 | Dec-23 | Feb-23 | Dec-22 | Feb-22 | Dec-21 | Feb-21 | Dec-20 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Debt to Equity
|
--
|
0.04
|
0.14
|
--
|
-0.09
|
16.81
|
|||||
|
Short term debt to equity ratio
|
-1.16
|
0.01
|
0.05
|
--
|
-0.02
|
0.05
|
|||||
|
Current Ratio
|
4.70
|
7.35
|
6.92
|
--
|
5.13
|
1.64
|
|||||
|
Quick Ratio
|
4.70
|
--
|
--
|
--
|
--
|
1.42
|
|||||
|
Interest Coverage
|
--
|
--
|
--
|
--
|
-11.13
|
-3.43
|
Operating Efficiency Ratios |
TTM | Dec-25 | Dec-24 | Feb-24 | Dec-23 | Feb-23 | Dec-22 | Feb-22 | Dec-21 | Feb-21 | Dec-20 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Debtors to sales (%)
|
5.15
|
4.43
|
16.56
|
--
|
126.29
|
28.12
|
|||||
|
Asset Turnover
|
0.05
|
0.04
|
0.01
|
0.49
|
0.00
|
0.76
|
|||||
|
Receivable days
|
--
|
13.73
|
60.50
|
162.68
|
43,510.67
|
89.46
|
|||||
|
Inventory Days
|
--
|
--
|
--
|
73.21
|
73.21
|
41.42
|
|||||
|
Payable days
|
--
|
155.10
|
--
|
161.46
|
82.33
|
83.02
|
|||||
|
Cash Conversion Cycle
|
--
|
--
|
--
|
74.43
|
43,501.55
|
47.86
|