Market cap
$129 Mln
Revenue (TTM)
$0 Mln
P/E Ratio
--
P/B Ratio
30.5
Div. Yield
0 %
Income Statement ($ Mln) |
TTM | Dec-25 | Dec-24 | Dec-23 | Dec-22 | Dec-21 | Dec-20 | Dec-19 | Dec-18 | Dec-17 | Dec-16 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Operating Revenue
|
-0.07
|
0.07
|
0.22
|
0.83
|
10.26
|
1.77
|
|||||
|
Cost of Revenue
|
2.25
|
2.99
|
3.13
|
3.50
|
5.50
|
4.73
|
|||||
|
Gross Profit
|
-2.25
|
0.07
|
-2.91
|
0.83
|
10.26
|
1.77
|
|||||
|
Operating Expenses
|
77.76
|
86.89
|
111.09
|
144.77
|
277.84
|
302.99
|
|||||
|
Operating Profit (EBIT)
|
-79.26
|
-86.82
|
-112.40
|
-143.94
|
-267.57
|
-301.22
|
|||||
|
Other Income
|
--
|
--
|
--
|
--
|
-1.24
|
3.27
|
|||||
|
Profit before Tax
|
-67.43
|
-84.95
|
-107.25
|
-135.12
|
-279.82
|
-303.66
|
|||||
|
Provision for Tax
|
--
|
--
|
-107,146.87
|
0.00
|
2.17
|
0.43
|
|||||
|
Profit after Tax (Net Income)
|
-67.43
|
-84.95
|
-107.25
|
-135.12
|
-279.82
|
-303.66
|
|||||
|
Minority Interest
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Consolidated Profit
|
--
|
--
|
-107.25
|
-135.12
|
-279.82
|
-303.66
|
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
|
4.37
|
24.10
|
68.50
|
117.35
|
222.36
|
399.67
|
|||||
|
Minority Interest
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Non-Current Liabilities
|
5.10
|
6.55
|
9.37
|
11.03
|
29.30
|
30.53
|
|||||
|
Current Liabilities
|
39.92
|
43.67
|
35.33
|
42.57
|
96.87
|
65.74
|
|||||
|
Total Liabilities
|
89.30
|
74.31
|
113.20
|
170.95
|
348.53
|
495.94
|
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
|
9.48
|
13.19
|
15.37
|
17.84
|
33.29
|
47.50
|
|||||
|
Current Assets
|
39.91
|
61.12
|
97.83
|
153.11
|
315.24
|
448.44
|
|||||
|
Total Assets
|
89.30
|
74.31
|
113.20
|
170.95
|
348.53
|
495.94
|
|||||
|
Total Debt*
|
8.00
|
9.37
|
11.87
|
30.21
|
32.07
|
33.02
|
|||||
|
Net Current Assets
|
--
|
17.45
|
62.50
|
110.54
|
218.37
|
382.70
|
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
|
--
|
-88.63
|
-104.08
|
-124.37
|
-216.22
|
-215.71
|
|||||
|
Cash Flow from Investing Activities
|
--
|
14.04
|
104.07
|
87.36
|
109.59
|
-175.34
|
|||||
|
Cash from Financing Activities
|
--
|
53.05
|
51.48
|
5.00
|
81.84
|
211.50
|
|||||
|
Net Cash Inflow / Outflow
|
--
|
--
|
--
|
--
|
-24.79
|
-179.55
|
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 ($)
|
-1.18
|
-1.23
|
-3.95
|
-5.93
|
-13.08
|
-1.44
|
|||||
|
Cash EPS ($)
|
--
|
-1.19
|
-3.83
|
-5.72
|
-12.83
|
-1.42
|
|||||
|
Adjusted Book Value ($)
|
--
|
0.35
|
2.52
|
5.15
|
10.40
|
1.90
|
|||||
|
Dividend per Share ($)
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Cash Flow per Share ($)
|
--
|
-1.28
|
-3.83
|
-5.46
|
-10.11
|
-1.03
|
|||||
|
Free Cash Flow per Share ($)
|
--
|
-1.29
|
-3.85
|
-5.47
|
-10.15
|
-1.03
|
Profitability Ratios |
TTM | Dec-25 | Dec-24 | Dec-23 | Dec-22 | Dec-21 | Dec-20 | Dec-19 | Dec-18 | Dec-17 | Dec-16 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
ROCE (%)
|
--
|
-149.25
|
-94.11
|
-67.22
|
-81.45
|
-65.10
|
|||||
|
ROE (%)
|
-473.71
|
-183.47
|
-115.42
|
-79.55
|
-89.97
|
-70.55
|
|||||
|
ROA (%)
|
-71.26
|
-90.61
|
-75.49
|
-52.02
|
-66.27
|
-58.64
|
|||||
|
EBIT Margin (%)
|
103,189.40
|
-130,000.00
|
-49,172.60
|
-16,092.90
|
-2,693.35
|
-16,976.28
|
|||||
|
Net Margin (%)
|
103,189.40
|
-130,000.00
|
-49,254.27
|
-16,239.87
|
-3,103.06
|
-6,016.83
|
|||||
|
Cash Profit Margin (%)
|
0.05
|
--
|
--
|
--
|
--
|
--
|
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 (%)
|
-135.84
|
-0.70
|
-0.74
|
-0.92
|
4.78
|
-0.76
|
|||||
|
EBIT Growth (%)
|
99.73
|
20.67
|
20.03
|
51.56
|
8.26
|
-95.40
|
|||||
|
Net Profit Growth (%)
|
23.17
|
20.80
|
20.62
|
51.71
|
7.85
|
-82.47
|
|||||
|
EPS Growth (%)
|
59.98
|
0.69
|
0.33
|
0.55
|
-8.06
|
-0.43
|
|||||
|
Book Value Growth (%)
|
-92.71
|
--
|
--
|
--
|
--
|
--
|
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
|
--
|
-1.41
|
-0.46
|
-0.09
|
-0.12
|
-3.46
|
|||||
|
Price / Book Value
|
30.51
|
4.98
|
0.73
|
0.10
|
0.15
|
2.63
|
|||||
|
Dividend Yield (%)
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
EV/EBITDA
|
-1.09
|
-0.87
|
0.31
|
0.79
|
0.69
|
-2.30
|
|||||
|
Close Price ($)
|
1.10
|
1.74
|
1.83
|
6.12
|
18.72
|
59.88
|
|||||
|
High Price ($)
|
2.98
|
2.98
|
87.84
|
23.88
|
63.24
|
228.00
|
|||||
|
Low Price ($)
|
1.03
|
1.30
|
1.74
|
3.84
|
16.56
|
59.88
|
|||||
|
Market Cap ($ Cr)
|
129.25
|
--
|
--
|
--
|
--
|
--
|
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
|
--
|
0.39
|
0.17
|
0.26
|
0.14
|
0.08
|
|||||
|
Short term debt to equity ratio
|
0.66
|
0.12
|
0.04
|
0.16
|
0.01
|
0.01
|
|||||
|
Current Ratio
|
1.00
|
1.40
|
2.77
|
3.60
|
3.25
|
6.82
|
|||||
|
Quick Ratio
|
1.00
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Interest Coverage
|
--
|
--
|
-602.12
|
-109.50
|
-220.42
|
-155.59
|
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 (%)
|
--
|
0.69
|
550.64
|
289.09
|
114.38
|
452.57
|
|||||
|
Asset Turnover
|
0.00
|
0.00
|
0.00
|
0.00
|
0.02
|
0.00
|
|||||
|
Receivable days
|
--
|
3,352.46
|
3,022.80
|
3,104.47
|
351.83
|
2,788.19
|
|||||
|
Inventory Days
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Payable days
|
--
|
553.70
|
647.11
|
1,341.27
|
1,630.05
|
1,136.54
|
|||||
|
Cash Conversion Cycle
|
--
|
--
|
--
|
--
|
--
|
--
|