Market cap
$115 Mln
Revenue (TTM)
$1 Mln
P/E Ratio
--
P/B Ratio
0.9
Div. Yield
0 %
Income Statement ($ Mln) |
TTM | Dec-25 | Dec-24 | Dec-23 | Dec-22 | Dec-21 | Dec-20 | Dec-19 | Dec-18 | Dec-17 | Dec-16 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Operating Revenue
|
0.84
|
--
|
--
|
--
|
0.00
|
--
|
|||||
|
Cost of Revenue
|
-13.42
|
0.94
|
1.13
|
89.42
|
1.30
|
0.53
|
|||||
|
Gross Profit
|
13.42
|
-0.94
|
-1.13
|
-89.42
|
0.00
|
-0.53
|
|||||
|
Operating Expenses
|
95.40
|
94.45
|
141.45
|
16.53
|
80.02
|
32.87
|
|||||
|
Operating Profit (EBIT)
|
-81.97
|
-95.39
|
-141.45
|
-105.96
|
-80.02
|
-32.87
|
|||||
|
Other Income
|
--
|
--
|
--
|
--
|
--
|
0.48
|
|||||
|
Profit before Tax
|
-77.90
|
-90.97
|
-24.34
|
-97.22
|
-76.25
|
-32.39
|
|||||
|
Provision for Tax
|
--
|
--
|
--
|
--
|
-3.77
|
-0.58
|
|||||
|
Profit after Tax (Net Income)
|
-77.90
|
-90.97
|
-24.34
|
-97.22
|
-72.47
|
-31.80
|
|||||
|
Minority Interest
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Consolidated Profit
|
--
|
--
|
--
|
--
|
-76.25
|
-32.39
|
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
|
68.14
|
74.40
|
145.70
|
137.47
|
227.54
|
253.92
|
|||||
|
Minority Interest
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Non-Current Liabilities
|
0.11
|
0.12
|
0.08
|
--
|
0.23
|
0.33
|
|||||
|
Current Liabilities
|
40.12
|
43.83
|
11.75
|
14.20
|
7.06
|
12.53
|
|||||
|
Total Liabilities
|
148.48
|
118.36
|
157.53
|
151.66
|
234.83
|
266.78
|
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
|
20.40
|
20.65
|
21.00
|
22.03
|
23.61
|
22.30
|
|||||
|
Current Assets
|
87.96
|
97.71
|
136.53
|
129.63
|
211.23
|
244.48
|
|||||
|
Total Assets
|
196.33
|
118.36
|
157.53
|
151.66
|
234.83
|
266.78
|
|||||
|
Total Debt*
|
--
|
--
|
--
|
--
|
0.14
|
0.24
|
|||||
|
Net Current Assets
|
--
|
53.88
|
124.78
|
115.44
|
204.16
|
231.95
|
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
|
--
|
-32.25
|
-116.93
|
-82.03
|
-77.51
|
-30.20
|
|||||
|
Cash Flow from Investing Activities
|
--
|
-0.58
|
-0.10
|
-0.41
|
-2.71
|
-22.21
|
|||||
|
Cash from Financing Activities
|
--
|
-0.24
|
124.47
|
2.56
|
47.80
|
192.34
|
|||||
|
Net Cash Inflow / Outflow
|
--
|
--
|
--
|
--
|
--
|
139.93
|
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 ($)
|
-1.61
|
-1.88
|
-0.51
|
-2.30
|
-1.78
|
-0.80
|
|||||
|
Cash EPS ($)
|
--
|
-1.86
|
-0.48
|
-2.27
|
-1.75
|
-0.78
|
|||||
|
Adjusted Book Value ($)
|
--
|
1.54
|
3.03
|
3.26
|
5.58
|
6.35
|
|||||
|
Dividend per Share ($)
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Cash Flow per Share ($)
|
--
|
-0.67
|
-2.43
|
-1.94
|
-1.90
|
-0.76
|
|||||
|
Free Cash Flow per Share ($)
|
--
|
-0.68
|
-2.43
|
-1.95
|
-1.97
|
-1.31
|
Profitability Ratios |
TTM | Dec-25 | Dec-24 | Dec-23 | Dec-22 | Dec-21 | Dec-20 | Dec-19 | Dec-18 | Dec-17 | Dec-16 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
ROCE (%)
|
--
|
-82.66
|
-17.19
|
-53.25
|
-30.08
|
-18.35
|
|||||
|
ROE (%)
|
-104.07
|
-82.66
|
-17.19
|
-53.27
|
-30.11
|
-18.38
|
|||||
|
ROA (%)
|
-44.45
|
-65.95
|
-15.75
|
-50.31
|
-28.90
|
-17.61
|
|||||
|
EBIT Margin (%)
|
-10,115.71
|
--
|
--
|
--
|
4,445,555.56
|
--
|
|||||
|
Net Margin (%)
|
-9,273.93
|
--
|
--
|
--
|
4,026,222.22
|
-6,584.27
|
|||||
|
Cash Profit Margin (%)
|
-0.01
|
--
|
--
|
--
|
--
|
--
|
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 (%)
|
-31.26
|
--
|
--
|
1.00
|
--
|
--
|
|||||
|
EBIT Growth (%)
|
39.35
|
32.96
|
-34.28
|
-32.41
|
-143.46
|
-383.92
|
|||||
|
Net Profit Growth (%)
|
-7.02
|
-273.73
|
74.96
|
-34.14
|
-127.89
|
-402.08
|
|||||
|
EPS Growth (%)
|
-6.96
|
-2.72
|
0.78
|
-0.30
|
-1.23
|
-2.79
|
|||||
|
Book Value Growth (%)
|
-46.64
|
--
|
--
|
--
|
--
|
--
|
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
|
--
|
-1.05
|
-4.66
|
-9.77
|
-16.62
|
-54.91
|
|||||
|
Price / Book Value
|
0.92
|
1.29
|
0.78
|
6.91
|
5.29
|
6.88
|
|||||
|
Dividend Yield (%)
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
EV/EBITDA
|
2.08
|
0.00
|
0.11
|
-7.93
|
-12.75
|
-46.79
|
|||||
|
Close Price ($)
|
1.69
|
1.98
|
2.36
|
22.51
|
29.54
|
43.70
|
|||||
|
High Price ($)
|
4.98
|
4.98
|
42.20
|
38.53
|
62.49
|
146.16
|
|||||
|
Low Price ($)
|
1.15
|
1.15
|
2.23
|
12.32
|
13.84
|
6.78
|
|||||
|
Market Cap ($ Cr)
|
114.97
|
--
|
--
|
--
|
--
|
--
|
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
|
0.00
|
|||||
|
Short term debt to equity ratio
|
--
|
--
|
--
|
--
|
0.00
|
0.00
|
|||||
|
Current Ratio
|
2.19
|
2.23
|
11.62
|
9.13
|
29.91
|
19.51
|
|||||
|
Quick Ratio
|
2.19
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Interest Coverage
|
--
|
--
|
--
|
--
|
-21.20
|
-68.05
|
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 (%)
|
13.93
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Asset Turnover
|
0.00
|
--
|
--
|
--
|
0.00
|
--
|
|||||
|
Receivable days
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Inventory Days
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Payable days
|
--
|
9,619.23
|
2,940.55
|
29.80
|
1,564.17
|
2,748.61
|
|||||
|
Cash Conversion Cycle
|
--
|
--
|
--
|
--
|
--
|
--
|