Market cap
$5 Mln
Revenue (TTM)
$-72 Mln
P/E Ratio
--
P/B Ratio
0.7
Div. Yield
0 %
Income Statement ($ Mln) |
TTM | Dec-25 | Dec-24 | Dec-23 | Dec-22 | Dec-21 | Dec-20 | Dec-19 | Dec-18 | Dec-17 | Dec-00 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Operating Revenue
|
-72.04
|
--
|
58.30
|
93.63
|
69.83
|
54.57
|
|||||
|
Cost of Revenue
|
-47.38
|
4.30
|
48.38
|
74.31
|
58.21
|
48.16
|
|||||
|
Gross Profit
|
-24.65
|
-4.30
|
9.92
|
19.32
|
11.62
|
6.41
|
|||||
|
Operating Expenses
|
-38.23
|
1.11
|
43.56
|
18.81
|
25.91
|
44.42
|
|||||
|
Operating Profit (EBIT)
|
-4.22
|
-5.41
|
-33.64
|
0.51
|
-14.29
|
-38.00
|
|||||
|
Other Income
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Profit before Tax
|
-6.38
|
-7.96
|
-33.42
|
0.28
|
-13.90
|
-38.46
|
|||||
|
Provision for Tax
|
-0.26
|
--
|
0.23
|
0.37
|
0.18
|
0.17
|
|||||
|
Profit after Tax (Net Income)
|
-8.55
|
-20.66
|
-33.65
|
-0.09
|
-14.09
|
-38.63
|
|||||
|
Minority Interest
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Consolidated Profit
|
--
|
--
|
--
|
--
|
-14.09
|
-38.63
|
Liabilities ($ Mln) |
TTM | Dec-25 | Dec-24 | Dec-23 | Dec-22 | Dec-21 | Dec-20 | Dec-19 | Dec-18 | Dec-17 | Dec-00 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Shareholder's Funds
|
-1.23
|
-6.73
|
-5.70
|
22.37
|
20.05
|
18.63
|
|||||
|
Minority Interest
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Non-Current Liabilities
|
0.60
|
2.60
|
1.70
|
1.53
|
1.58
|
1.48
|
|||||
|
Current Liabilities
|
5.15
|
48.03
|
43.74
|
32.15
|
32.06
|
20.99
|
|||||
|
Total Liabilities
|
9.67
|
43.90
|
39.74
|
56.04
|
53.69
|
41.09
|
Assets ($ Mln) |
TTM | Dec-25 | Dec-24 | Dec-23 | Dec-22 | Dec-21 | Dec-20 | Dec-19 | Dec-18 | Dec-17 | Dec-00 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Non-Current Assets
|
1.60
|
14.99
|
7.57
|
12.26
|
10.05
|
5.40
|
|||||
|
Current Assets
|
2.92
|
28.91
|
32.17
|
43.79
|
43.63
|
35.69
|
|||||
|
Total Assets
|
7.44
|
43.90
|
39.74
|
56.04
|
53.69
|
41.09
|
|||||
|
Total Debt*
|
2.40
|
5.07
|
--
|
0.06
|
0.21
|
0.21
|
|||||
|
Net Current Assets
|
--
|
-19.12
|
-11.58
|
11.64
|
11.57
|
14.70
|
Cashflow ($ Mln) |
TTM | Dec-25 | Dec-24 | Dec-23 | Dec-22 | Dec-21 | Dec-20 | Dec-19 | Dec-18 | Dec-17 | Dec-00 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Cash From Operating Activities
|
--
|
-23.53
|
-8.49
|
-4.05
|
-12.36
|
-38.48
|
|||||
|
Cash Flow from Investing Activities
|
--
|
--
|
-0.21
|
-0.04
|
-0.01
|
-0.05
|
|||||
|
Cash from Financing Activities
|
--
|
19.49
|
4.65
|
0.27
|
14.35
|
27.61
|
|||||
|
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-00 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Adjusted EPS ($)
|
-3.22
|
-13.88
|
-6.87
|
-0.02
|
-3.45
|
-43.33
|
|||||
|
Cash EPS ($)
|
--
|
-10.99
|
-6.14
|
0.68
|
-2.86
|
-40.94
|
|||||
|
Adjusted Book Value ($)
|
--
|
--
|
--
|
5.07
|
4.90
|
20.90
|
|||||
|
Dividend per Share ($)
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Cash Flow per Share ($)
|
--
|
-15.81
|
-1.73
|
-0.92
|
-3.02
|
-43.16
|
|||||
|
Free Cash Flow per Share ($)
|
--
|
-15.81
|
-1.78
|
-0.93
|
-3.02
|
-43.21
|
Profitability Ratios |
TTM | Dec-25 | Dec-24 | Dec-23 | Dec-22 | Dec-21 | Dec-20 | Dec-19 | Dec-18 | Dec-17 | Dec-00 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
ROCE (%)
|
--
|
561.18
|
-402.42
|
-0.42
|
-72.05
|
-162.24
|
|||||
|
ROE (%)
|
--
|
332.45
|
-403.74
|
-0.42
|
-72.85
|
-164.23
|
|||||
|
ROA (%)
|
-21.59
|
-49.40
|
-70.26
|
-0.16
|
-29.73
|
-84.52
|
|||||
|
EBIT Margin (%)
|
0.28
|
--
|
-57.28
|
0.32
|
-19.77
|
-70.48
|
|||||
|
Net Margin (%)
|
11.86
|
--
|
-57.72
|
-0.10
|
-20.17
|
-70.78
|
|||||
|
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-00 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Revenue Growth (%)
|
-224.38
|
-1.00
|
-0.38
|
0.34
|
0.28
|
-0.15
|
|||||
|
EBIT Growth (%)
|
99.33
|
80.63
|
-11,268.23
|
102.17
|
64.10
|
-29.52
|
|||||
|
Net Profit Growth (%)
|
72.56
|
38.61
|
-37,286.67
|
99.36
|
63.53
|
-29.05
|
|||||
|
EPS Growth (%)
|
42.98
|
-1.02
|
-335.88
|
0.99
|
0.92
|
0.04
|
|||||
|
Book Value Growth (%)
|
-550.19
|
--
|
--
|
--
|
--
|
--
|
Valuation Ratios |
TTM | Dec-25 | Dec-24 | Dec-23 | Dec-22 | Dec-21 | Dec-20 | Dec-19 | Dec-18 | Dec-17 | Dec-00 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Price / Earnings
|
--
|
-0.23
|
-0.46
|
-36.04
|
-0.12
|
-0.02
|
|||||
|
Price / Book Value
|
0.74
|
-0.70
|
-2.71
|
0.15
|
0.09
|
0.04
|
|||||
|
Dividend Yield (%)
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
EV/EBITDA
|
6.41
|
-3.90
|
-0.34
|
-2.43
|
0.99
|
0.28
|
|||||
|
Close Price ($)
|
5.15
|
3.15
|
56.79
|
132.30
|
76.46
|
165.92
|
|||||
|
High Price ($)
|
231.55
|
231.55
|
192.60
|
234.00
|
284.40
|
3,060.00
|
|||||
|
Low Price ($)
|
2.52
|
2.52
|
41.76
|
72.90
|
72.00
|
156.60
|
|||||
|
Market Cap ($ Cr)
|
5.15
|
--
|
--
|
--
|
--
|
--
|
Solvency Ratios |
TTM | Dec-25 | Dec-24 | Dec-23 | Dec-22 | Dec-21 | Dec-20 | Dec-19 | Dec-18 | Dec-17 | Dec-00 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Debt to Equity
|
--
|
-0.75
|
--
|
0.00
|
0.01
|
0.01
|
|||||
|
Short term debt to equity ratio
|
-1.95
|
-0.75
|
--
|
0.00
|
0.01
|
0.01
|
|||||
|
Current Ratio
|
0.57
|
0.60
|
0.74
|
1.36
|
1.36
|
1.70
|
|||||
|
Quick Ratio
|
0.57
|
--
|
0.49
|
1.16
|
1.24
|
1.44
|
|||||
|
Interest Coverage
|
-3.99
|
-4.35
|
-1,151.48
|
19.93
|
-142.33
|
-83.79
|
Operating Efficiency Ratios |
TTM | Dec-25 | Dec-24 | Dec-23 | Dec-22 | Dec-21 | Dec-20 | Dec-19 | Dec-18 | Dec-17 | Dec-00 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Debtors to sales (%)
|
-1.75
|
--
|
19.96
|
28.05
|
35.44
|
27.03
|
|||||
|
Asset Turnover
|
-1.82
|
--
|
1.22
|
1.71
|
1.47
|
1.19
|
|||||
|
Receivable days
|
--
|
--
|
118.74
|
99.50
|
103.30
|
66.48
|
|||||
|
Inventory Days
|
--
|
902.17
|
64.70
|
25.63
|
29.66
|
64.05
|
|||||
|
Payable days
|
--
|
1,141.53
|
161.17
|
103.06
|
99.02
|
69.51
|
|||||
|
Cash Conversion Cycle
|
--
|
--
|
22.26
|
22.06
|
33.94
|
61.02
|