Market cap
$31 Mln
Revenue (TTM)
$35 Mln
P/E Ratio
--
P/B Ratio
18.1
Div. Yield
0 %
Income Statement ($ Mln) |
TTM | Dec-25 | Dec-24 | Dec-23 | Dec-22 | Dec-21 | Dec-20 | Dec-19 | Dec-18 | Dec-17 | Dec-16 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Operating Revenue
|
34.56
|
39.55
|
57.80
|
176.23
|
111.30
|
110.70
|
|||||
|
Cost of Revenue
|
3.78
|
7.60
|
9.36
|
22.19
|
12.11
|
9.44
|
|||||
|
Gross Profit
|
34.56
|
31.95
|
57.80
|
176.23
|
111.30
|
110.70
|
|||||
|
Operating Expenses
|
144.88
|
139.95
|
161.77
|
450.24
|
312.58
|
294.04
|
|||||
|
Operating Profit (EBIT)
|
-110.32
|
-108.00
|
-103.97
|
-274.01
|
-201.28
|
-183.34
|
|||||
|
Other Income
|
--
|
--
|
--
|
--
|
9.43
|
5.35
|
|||||
|
Profit before Tax
|
-124.02
|
-123.50
|
-98.11
|
-262.90
|
-191.85
|
-177.99
|
|||||
|
Provision for Tax
|
-0.69
|
-0.57
|
-0.17
|
-5.07
|
0.43
|
0.31
|
|||||
|
Profit after Tax (Net Income)
|
-123.33
|
-122.93
|
-97.94
|
-257.83
|
-192.28
|
-178.30
|
|||||
|
Minority Interest
|
--
|
--
|
--
|
--
|
--
|
-0.01
|
|||||
|
Consolidated Profit
|
--
|
--
|
--
|
--
|
-192.28
|
-178.29
|
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
|
0.03
|
-14.27
|
22.77
|
82.89
|
294.96
|
375.34
|
|||||
|
Minority Interest
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Non-Current Liabilities
|
--
|
31.55
|
33.06
|
34.70
|
155.84
|
218.69
|
|||||
|
Current Liabilities
|
--
|
42.47
|
45.81
|
47.73
|
111.71
|
127.89
|
|||||
|
Total Liabilities
|
0.14
|
59.75
|
101.64
|
165.32
|
562.51
|
721.92
|
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
|
0.13
|
23.92
|
49.94
|
70.99
|
262.18
|
323.15
|
|||||
|
Current Assets
|
0.01
|
35.83
|
51.69
|
94.33
|
300.33
|
398.77
|
|||||
|
Total Assets
|
0.15
|
59.75
|
101.64
|
165.32
|
562.51
|
721.92
|
|||||
|
Total Debt*
|
--
|
26.80
|
30.57
|
38.10
|
43.11
|
48.08
|
|||||
|
Net Current Assets
|
--
|
-6.64
|
5.89
|
46.60
|
188.62
|
270.88
|
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
|
--
|
-97.21
|
-67.14
|
-224.84
|
-223.63
|
-233.25
|
|||||
|
Cash Flow from Investing Activities
|
--
|
-0.10
|
37.52
|
153.53
|
59.29
|
248.20
|
|||||
|
Cash from Financing Activities
|
--
|
70.75
|
28.38
|
14.59
|
84.66
|
32.86
|
|||||
|
Net Cash Inflow / Outflow
|
--
|
--
|
--
|
--
|
-79.68
|
47.81
|
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 ($)
|
-0.38
|
-0.36
|
-0.47
|
-1.45
|
-1.17
|
-1.22
|
|||||
|
Cash EPS ($)
|
--
|
-0.34
|
-0.42
|
-1.31
|
-1.04
|
-1.10
|
|||||
|
Adjusted Book Value ($)
|
--
|
--
|
0.11
|
0.47
|
1.79
|
2.58
|
|||||
|
Dividend per Share ($)
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Cash Flow per Share ($)
|
--
|
-0.29
|
-0.32
|
-1.27
|
-1.36
|
-1.60
|
|||||
|
Free Cash Flow per Share ($)
|
--
|
-0.29
|
-0.32
|
-1.38
|
-1.48
|
-1.76
|
Profitability Ratios |
TTM | Dec-25 | Dec-24 | Dec-23 | Dec-22 | Dec-21 | Dec-20 | Dec-19 | Dec-18 | Dec-17 | Dec-16 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
ROCE (%)
|
--
|
-373.30
|
-112.36
|
-112.33
|
-50.50
|
-37.00
|
|||||
|
ROE (%)
|
--
|
-2,891.84
|
-185.39
|
-136.47
|
-57.37
|
-40.82
|
|||||
|
ROA (%)
|
-169.68
|
-152.35
|
-73.38
|
-70.85
|
-29.94
|
-21.48
|
|||||
|
EBIT Margin (%)
|
-358.88
|
-312.25
|
-170.33
|
-67.52
|
-180.85
|
-165.61
|
|||||
|
Net Margin (%)
|
-356.89
|
-310.81
|
-169.45
|
-146.30
|
-159.26
|
-153.64
|
|||||
|
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 (%)
|
-45.80
|
-0.32
|
-0.67
|
0.58
|
0.01
|
-0.06
|
|||||
|
EBIT Growth (%)
|
-56.09
|
-25.45
|
17.27
|
40.88
|
-9.79
|
-41.52
|
|||||
|
Net Profit Growth (%)
|
-55.23
|
-25.52
|
62.01
|
-34.09
|
-7.84
|
-47.20
|
|||||
|
EPS Growth (%)
|
-1.42
|
0.22
|
0.68
|
-0.24
|
0.05
|
-0.43
|
|||||
|
Book Value Growth (%)
|
--
|
--
|
--
|
--
|
--
|
--
|
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
|
--
|
-1.15
|
-2.19
|
-0.37
|
-2.69
|
-6.13
|
|||||
|
Price / Book Value
|
18.13
|
-9.94
|
9.42
|
1.16
|
1.75
|
2.91
|
|||||
|
Dividend Yield (%)
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
EV/EBITDA
|
-1.00
|
-1.27
|
-2.28
|
-0.55
|
-1.56
|
-4.61
|
|||||
|
Close Price ($)
|
0.25
|
0.42
|
1.02
|
0.54
|
3.14
|
7.50
|
|||||
|
High Price ($)
|
0.84
|
1.51
|
3.18
|
3.76
|
7.99
|
17.53
|
|||||
|
Low Price ($)
|
0.21
|
0.38
|
0.30
|
0.29
|
2.72
|
7.05
|
|||||
|
Market Cap ($ Cr)
|
30.66
|
--
|
--
|
--
|
--
|
--
|
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
|
--
|
-1.88
|
1.34
|
0.46
|
0.15
|
0.13
|
|||||
|
Short term debt to equity ratio
|
--
|
-0.12
|
0.19
|
0.06
|
0.01
|
0.01
|
|||||
|
Current Ratio
|
--
|
0.84
|
1.13
|
1.98
|
2.69
|
3.12
|
|||||
|
Quick Ratio
|
--
|
--
|
--
|
--
|
2.69
|
3.81
|
|||||
|
Interest Coverage
|
--
|
--
|
--
|
--
|
-21.34
|
-7.97
|
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 (%)
|
0.02
|
26.58
|
7.96
|
2.31
|
4.02
|
5.75
|
|||||
|
Asset Turnover
|
0.48
|
0.49
|
0.43
|
0.48
|
0.17
|
0.13
|
|||||
|
Receivable days
|
--
|
69.77
|
27.38
|
8.85
|
17.78
|
20.82
|
|||||
|
Inventory Days
|
--
|
--
|
--
|
0.00
|
-1,329.85
|
-2,683.54
|
|||||
|
Payable days
|
--
|
718.82
|
599.79
|
310.06
|
485.33
|
431.69
|
|||||
|
Cash Conversion Cycle
|
--
|
--
|
--
|
-301.21
|
-1,797.40
|
-3,094.41
|