Market cap
$22 Mln
Revenue (TTM)
$0 Mln
P/E Ratio
--
P/B Ratio
0.8
Div. Yield
0 %
Income Statement ($ Mln) |
TTM | Dec-25 | Dec-24 | Dec-23 | Dec-22 | Dec-21 | Dec-20 | Dec-19 | Dec-18 | Dec-17 | Dec-16 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Operating Revenue
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Cost of Revenue
|
-0.01
|
0.21
|
0.29
|
0.19
|
0.24
|
0.23
|
|||||
|
Gross Profit
|
0.01
|
-0.21
|
-0.29
|
-0.19
|
-0.24
|
-0.23
|
|||||
|
Operating Expenses
|
23.64
|
22.77
|
51.78
|
38.96
|
28.81
|
24.13
|
|||||
|
Operating Profit (EBIT)
|
-23.53
|
-22.98
|
-51.78
|
-38.96
|
-28.81
|
-24.13
|
|||||
|
Other Income
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Profit before Tax
|
-22.32
|
-21.79
|
-44.52
|
-42.83
|
-28.66
|
-24.12
|
|||||
|
Provision for Tax
|
--
|
--
|
0.07
|
-0.06
|
-0.06
|
-0.15
|
|||||
|
Profit after Tax (Net Income)
|
-22.32
|
-21.79
|
-44.58
|
-42.77
|
-28.60
|
-23.97
|
|||||
|
Minority Interest
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Consolidated Profit
|
--
|
--
|
--
|
--
|
-28.60
|
-24.12
|
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
|
29.87
|
9.92
|
14.29
|
-13.78
|
9.54
|
33.05
|
|||||
|
Minority Interest
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Non-Current Liabilities
|
1.53
|
0.31
|
1.79
|
0.49
|
0.55
|
0.17
|
|||||
|
Current Liabilities
|
5.24
|
4.75
|
9.39
|
25.36
|
11.50
|
3.99
|
|||||
|
Total Liabilities
|
41.88
|
14.98
|
25.47
|
12.08
|
21.59
|
37.20
|
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
|
1.76
|
0.94
|
1.22
|
1.62
|
1.06
|
0.63
|
|||||
|
Current Assets
|
34.88
|
14.04
|
24.25
|
10.45
|
20.53
|
36.57
|
|||||
|
Total Assets
|
41.88
|
14.98
|
25.47
|
12.08
|
21.59
|
37.20
|
|||||
|
Total Debt*
|
1.53
|
0.41
|
0.49
|
0.55
|
0.60
|
0.30
|
|||||
|
Net Current Assets
|
29.64
|
9.29
|
14.86
|
-2.48
|
15.00
|
32.58
|
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
|
--
|
-23.12
|
-47.58
|
-32.38
|
-25.22
|
-22.57
|
|||||
|
Cash Flow from Investing Activities
|
--
|
-0.01
|
-0.10
|
-0.86
|
-0.23
|
-0.14
|
|||||
|
Cash from Financing Activities
|
--
|
13.03
|
61.41
|
22.94
|
9.61
|
1.25
|
|||||
|
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 ($)
|
-4.55
|
-5.14
|
-31.89
|
-66.07
|
-92.20
|
-117.67
|
|||||
|
Cash EPS ($)
|
--
|
-5.09
|
-31.68
|
-65.82
|
-91.72
|
-116.94
|
|||||
|
Adjusted Book Value ($)
|
--
|
2.34
|
10.23
|
--
|
30.74
|
162.22
|
|||||
|
Dividend per Share ($)
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Cash Flow per Share ($)
|
--
|
-5.45
|
-34.04
|
-50.01
|
-81.31
|
-110.79
|
|||||
|
Free Cash Flow per Share ($)
|
--
|
-5.45
|
-34.11
|
-51.35
|
-82.04
|
-111.49
|
Profitability Ratios |
TTM | Dec-25 | Dec-24 | Dec-23 | Dec-22 | Dec-21 | Dec-20 | Dec-19 | Dec-18 | Dec-17 | Dec-16 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
ROCE (%)
|
--
|
-173.51
|
-5,698.33
|
2,772.93
|
-131.54
|
-54.13
|
|||||
|
ROE (%)
|
-112.20
|
-179.99
|
-17,221.69
|
2,016.68
|
-134.34
|
-54.58
|
|||||
|
ROA (%)
|
-72.67
|
-107.74
|
-237.45
|
-254.09
|
-97.30
|
-50.01
|
|||||
|
EBIT Margin (%)
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Net Margin (%)
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Cash Profit Margin (%)
|
--
|
--
|
--
|
--
|
--
|
--
|
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 (%)
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
EBIT Growth (%)
|
46.93
|
51.05
|
-3.93
|
-48.65
|
-19.40
|
-59.87
|
|||||
|
Net Profit Growth (%)
|
23.21
|
51.12
|
-4.23
|
-49.54
|
-19.32
|
-58.80
|
|||||
|
EPS Growth (%)
|
77.84
|
0.84
|
0.52
|
0.28
|
0.22
|
-9.75
|
|||||
|
Book Value Growth (%)
|
-47.38
|
--
|
--
|
--
|
--
|
--
|
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
|
--
|
-0.57
|
-0.01
|
-0.04
|
-0.02
|
-0.01
|
|||||
|
Price / Book Value
|
0.78
|
1.26
|
0.03
|
-0.13
|
0.06
|
0.00
|
|||||
|
Dividend Yield (%)
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
EV/EBITDA
|
-3.25
|
0.01
|
0.51
|
0.17
|
0.65
|
1.47
|
|||||
|
Close Price ($)
|
2.78
|
2.95
|
8.97
|
83.10
|
51.30
|
199.20
|
|||||
|
High Price ($)
|
6.52
|
20.60
|
133.50
|
94.50
|
237.03
|
894.00
|
|||||
|
Low Price ($)
|
2.20
|
2.45
|
6.72
|
39.00
|
37.50
|
174.48
|
|||||
|
Market Cap ($ Cr)
|
22.40
|
--
|
--
|
--
|
--
|
--
|
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
|
--
|
0.04
|
0.03
|
-0.04
|
0.06
|
0.01
|
|||||
|
Short term debt to equity ratio
|
0.00
|
0.01
|
0.01
|
0.00
|
0.01
|
0.00
|
|||||
|
Current Ratio
|
6.66
|
2.96
|
2.58
|
0.41
|
1.78
|
9.16
|
|||||
|
Quick Ratio
|
6.66
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Interest Coverage
|
--
|
--
|
--
|
--
|
-95.74
|
-10,565.36
|
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 (%)
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Asset Turnover
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Receivable days
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Inventory Days
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Payable days
|
--
|
4,741.82
|
6,089.52
|
7,763.52
|
3,037.54
|
2,281.81
|
|||||
|
Cash Conversion Cycle
|
--
|
--
|
--
|
--
|
--
|
--
|