Market cap
$659 Mln
Revenue (TTM)
$42 Mln
P/E Ratio
--
P/B Ratio
4.2
Div. Yield
0 %
Income Statement ($ Mln) |
TTM | Dec-25 | Dec-24 | Dec-23 | Dec-22 | Dec-21 | Dec-20 | Dec-19 | Dec-18 | Dec-17 | Dec-16 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Operating Revenue
|
42.45
|
10.84
|
--
|
0.01
|
0.08
|
1.16
|
|||||
|
Cost of Revenue
|
1.68
|
0.08
|
0.04
|
0.15
|
1.03
|
--
|
|||||
|
Gross Profit
|
40.82
|
10.84
|
-0.04
|
0.01
|
0.08
|
1.16
|
|||||
|
Operating Expenses
|
180.35
|
163.48
|
49.90
|
39.29
|
47.48
|
64.61
|
|||||
|
Operating Profit (EBIT)
|
-168.47
|
-152.63
|
-49.90
|
-39.28
|
-47.40
|
-63.45
|
|||||
|
Other Income
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Profit before Tax
|
-163.12
|
-151.94
|
-48.52
|
-36.90
|
-46.69
|
-63.43
|
|||||
|
Provision for Tax
|
2.00
|
2.00
|
--
|
--
|
--
|
--
|
|||||
|
Profit after Tax (Net Income)
|
-162.98
|
-153.94
|
-48.52
|
-36.90
|
-46.69
|
-63.43
|
|||||
|
Minority Interest
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Consolidated Profit
|
--
|
--
|
--
|
--
|
--
|
--
|
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
|
163.26
|
203.01
|
-15.48
|
38.41
|
42.93
|
81.60
|
|||||
|
Minority Interest
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Non-Current Liabilities
|
0.97
|
1.21
|
41.48
|
0.07
|
--
|
0.92
|
|||||
|
Current Liabilities
|
18.54
|
36.07
|
9.61
|
6.84
|
8.88
|
11.82
|
|||||
|
Total Liabilities
|
201.30
|
240.29
|
35.62
|
45.32
|
51.81
|
94.35
|
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
|
3.75
|
3.64
|
0.81
|
1.53
|
1.10
|
3.56
|
|||||
|
Current Assets
|
179.01
|
236.66
|
34.80
|
43.79
|
50.71
|
90.79
|
|||||
|
Total Assets
|
201.30
|
240.29
|
35.62
|
45.32
|
51.81
|
94.35
|
|||||
|
Total Debt*
|
1.44
|
1.64
|
37.48
|
0.81
|
0.92
|
1.92
|
|||||
|
Net Current Assets
|
160.47
|
200.58
|
25.19
|
--
|
--
|
--
|
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
|
--
|
-71.53
|
-31.10
|
-34.88
|
-46.46
|
-57.49
|
|||||
|
Cash Flow from Investing Activities
|
--
|
-72.92
|
0.02
|
-0.02
|
-0.08
|
-0.01
|
|||||
|
Cash from Financing Activities
|
--
|
322.98
|
0.01
|
28.82
|
4.16
|
10.72
|
|||||
|
Net Cash Inflow / Outflow
|
--
|
--
|
--
|
--
|
--
|
--
|
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 ($)
|
-7.58
|
-7.63
|
-75.25
|
-57.31
|
-88.16
|
-121.95
|
|||||
|
Cash EPS ($)
|
--
|
-7.63
|
-75.25
|
-57.31
|
-88.16
|
-121.95
|
|||||
|
Adjusted Book Value ($)
|
--
|
10.06
|
--
|
59.66
|
81.06
|
156.90
|
|||||
|
Dividend per Share ($)
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Cash Flow per Share ($)
|
--
|
-3.55
|
-48.23
|
-54.17
|
-87.72
|
-110.54
|
|||||
|
Free Cash Flow per Share ($)
|
--
|
-7.16
|
-48.24
|
-54.20
|
-87.88
|
-110.56
|
Profitability Ratios |
TTM | Dec-25 | Dec-24 | Dec-23 | Dec-22 | Dec-21 | Dec-20 | Dec-19 | Dec-18 | Dec-17 | Dec-16 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
ROCE (%)
|
--
|
-135.84
|
-158.51
|
-88.84
|
-73.31
|
-59.12
|
|||||
|
ROE (%)
|
-88.99
|
-164.18
|
-423.13
|
-90.72
|
-74.98
|
-60.46
|
|||||
|
ROA (%)
|
-86.81
|
-111.59
|
-119.91
|
-75.98
|
-63.89
|
-53.48
|
|||||
|
EBIT Margin (%)
|
-384.30
|
-1,381.01
|
--
|
-392,746.56
|
-63,203.84
|
-5,470.69
|
|||||
|
Net Margin (%)
|
-383.95
|
-1,419.61
|
--
|
-368,994.20
|
-62,251.74
|
-5,468.98
|
|||||
|
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 (%)
|
--
|
--
|
--
|
-0.87
|
-0.94
|
-0.89
|
|||||
|
EBIT Growth (%)
|
-275.40
|
-238.75
|
-12.56
|
17.15
|
25.29
|
-23.18
|
|||||
|
Net Profit Growth (%)
|
-152.17
|
-217.25
|
-31.50
|
20.97
|
26.39
|
-24.30
|
|||||
|
EPS Growth (%)
|
88.89
|
0.90
|
-0.31
|
0.35
|
0.28
|
-0.15
|
|||||
|
Book Value Growth (%)
|
-85.19
|
--
|
--
|
--
|
--
|
--
|
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
|
--
|
-1.55
|
--
|
--
|
-0.01
|
0.00
|
|||||
|
Price / Book Value
|
4.18
|
1.18
|
--
|
--
|
0.01
|
0.00
|
|||||
|
Dividend Yield (%)
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
EV/EBITDA
|
--
|
-0.18
|
--
|
--
|
0.99
|
1.40
|
|||||
|
Close Price ($)
|
18.00
|
11.86
|
--
|
--
|
4.90
|
0.59
|
|||||
|
High Price ($)
|
27.41
|
21.40
|
--
|
--
|
5.76
|
4.85
|
|||||
|
Low Price ($)
|
8.72
|
9.81
|
--
|
--
|
0.22
|
0.58
|
|||||
|
Market Cap ($ Cr)
|
659.36
|
--
|
--
|
--
|
--
|
--
|
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
|
--
|
0.01
|
-2.42
|
0.02
|
0.02
|
0.02
|
|||||
|
Short term debt to equity ratio
|
0.00
|
0.00
|
0.00
|
0.02
|
0.02
|
0.01
|
|||||
|
Current Ratio
|
9.66
|
6.56
|
3.62
|
6.41
|
5.71
|
7.68
|
|||||
|
Quick Ratio
|
9.66
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Interest Coverage
|
-49.07
|
-68.54
|
-51.89
|
--
|
--
|
--
|
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 (%)
|
--
|
165.99
|
--
|
1,758.20
|
192.02
|
0.12
|
|||||
|
Asset Turnover
|
0.23
|
0.08
|
--
|
0.00
|
0.00
|
0.01
|
|||||
|
Receivable days
|
--
|
305.44
|
--
|
5,841.00
|
353.96
|
0.55
|
|||||
|
Inventory Days
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Payable days
|
--
|
21,967.18
|
5,062.84
|
2,189.94
|
544.57
|
--
|
|||||
|
Cash Conversion Cycle
|
--
|
--
|
--
|
--
|
--
|
--
|