Market cap
$179 Mln
Revenue (TTM)
$0 Mln
P/E Ratio
--
P/B Ratio
1.6
Div. Yield
0 %
Income Statement ($ 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
|
0.08
|
0.17
|
0.13
|
0.11
|
0.08
|
0.09
|
|||||
|
Gross Profit
|
-0.08
|
-0.17
|
-0.13
|
-0.11
|
-0.08
|
-0.09
|
|||||
|
Operating Expenses
|
117.85
|
103.23
|
98.05
|
99.22
|
119.49
|
91.67
|
|||||
|
Operating Profit (EBIT)
|
-117.88
|
-103.23
|
-98.05
|
-99.22
|
-119.49
|
-91.67
|
|||||
|
Other Income
|
--
|
--
|
--
|
--
|
-0.92
|
-1.28
|
|||||
|
Profit before Tax
|
-111.57
|
-97.17
|
-100.51
|
-93.61
|
-120.41
|
-92.95
|
|||||
|
Provision for Tax
|
--
|
--
|
-100.51
|
--
|
33.89
|
-0.15
|
|||||
|
Profit after Tax (Net Income)
|
-111.57
|
-97.17
|
-100.51
|
-93.61
|
-120.41
|
-92.79
|
|||||
|
Minority Interest
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Consolidated Profit
|
--
|
--
|
--
|
--
|
-120.41
|
-92.95
|
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
|
127.58
|
-6.67
|
18.43
|
28.93
|
113.68
|
127.12
|
|||||
|
Minority Interest
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Non-Current Liabilities
|
0.33
|
0.11
|
0.26
|
0.64
|
0.99
|
0.58
|
|||||
|
Current Liabilities
|
31.26
|
30.62
|
22.18
|
24.73
|
13.08
|
11.40
|
|||||
|
Total Liabilities
|
190.43
|
24.05
|
40.87
|
54.30
|
127.75
|
139.10
|
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
|
1.34
|
1.18
|
1.54
|
1.77
|
1.89
|
34.11
|
|||||
|
Current Assets
|
157.83
|
22.87
|
39.33
|
52.53
|
125.86
|
104.99
|
|||||
|
Total Assets
|
190.43
|
24.05
|
40.87
|
54.30
|
127.75
|
139.10
|
|||||
|
Total Debt*
|
0.57
|
0.68
|
1.00
|
1.33
|
1.56
|
0.99
|
|||||
|
Net Current Assets
|
126.57
|
-7.75
|
17.16
|
27.81
|
112.79
|
93.59
|
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
|
--
|
-85.81
|
-84.77
|
-70.83
|
-65.14
|
-83.23
|
|||||
|
Cash Flow from Investing Activities
|
--
|
-0.16
|
-0.26
|
9.46
|
-9.74
|
-0.07
|
|||||
|
Cash from Financing Activities
|
--
|
65.58
|
74.54
|
1.03
|
95.76
|
42.84
|
|||||
|
Net Cash Inflow / Outflow
|
--
|
--
|
--
|
--
|
20.88
|
-40.46
|
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 ($)
|
-4.81
|
-8.07
|
-11.15
|
-20.97
|
-34.72
|
-35.24
|
|||||
|
Cash EPS ($)
|
--
|
-8.06
|
-11.13
|
-20.95
|
-34.69
|
-35.20
|
|||||
|
Adjusted Book Value ($)
|
--
|
--
|
2.04
|
6.48
|
32.78
|
48.27
|
|||||
|
Dividend per Share ($)
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Cash Flow per Share ($)
|
--
|
-7.13
|
-9.40
|
-15.87
|
-18.78
|
-31.61
|
|||||
|
Free Cash Flow per Share ($)
|
--
|
-7.14
|
-9.43
|
-15.94
|
-18.81
|
-31.63
|
Profitability Ratios |
TTM | Dec-25 | Dec-24 | Dec-23 | Dec-22 | Dec-21 | Dec-20 | Dec-19 | Dec-18 | Dec-17 | Dec-16 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
ROCE (%)
|
--
|
-1,445.58
|
-404.47
|
-128.67
|
-98.96
|
-64.47
|
|||||
|
ROE (%)
|
--
|
-1,653.15
|
-424.44
|
-131.28
|
-100.01
|
-64.91
|
|||||
|
ROA (%)
|
-79.93
|
-299.36
|
-211.22
|
-102.84
|
-90.24
|
-60.46
|
|||||
|
EBIT Margin (%)
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Net Margin (%)
|
--
|
--
|
--
|
--
|
13,101.96
|
7,249.53
|
|||||
|
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 (%)
|
-9.55
|
3.32
|
-7.37
|
-8.20
|
5.62
|
-87.18
|
|||||
|
Net Profit Growth (%)
|
-9.55
|
3.32
|
-7.37
|
22.25
|
-29.76
|
-110.81
|
|||||
|
EPS Growth (%)
|
50.67
|
0.28
|
0.47
|
0.40
|
0.01
|
-0.69
|
|||||
|
Book Value Growth (%)
|
16.97
|
--
|
--
|
--
|
--
|
--
|
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
|
--
|
-0.07
|
-0.09
|
-0.07
|
-0.04
|
-0.27
|
|||||
|
Price / Book Value
|
1.57
|
-0.96
|
0.49
|
0.23
|
0.04
|
0.20
|
|||||
|
Dividend Yield (%)
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
EV/EBITDA
|
0.21
|
0.09
|
0.26
|
0.41
|
1.27
|
0.66
|
|||||
|
Close Price ($)
|
15.37
|
5.34
|
10.00
|
15.00
|
14.00
|
95.70
|
|||||
|
High Price ($)
|
92.05
|
13.90
|
21.10
|
31.70
|
145.00
|
282.14
|
|||||
|
Low Price ($)
|
5.06
|
5.06
|
9.70
|
9.45
|
11.10
|
69.60
|
|||||
|
Market Cap ($ Cr)
|
178.88
|
--
|
--
|
--
|
--
|
--
|
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
|
--
|
-0.10
|
0.05
|
0.05
|
0.01
|
0.01
|
|||||
|
Short term debt to equity ratio
|
0.00
|
-0.07
|
0.04
|
0.02
|
0.01
|
0.00
|
|||||
|
Current Ratio
|
5.05
|
0.75
|
1.77
|
2.12
|
9.62
|
9.21
|
|||||
|
Quick Ratio
|
5.05
|
--
|
--
|
--
|
9.20
|
9.40
|
|||||
|
Interest Coverage
|
--
|
--
|
--
|
--
|
-83.11
|
-1,078.41
|
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
|
--
|
--
|
--
|
18,453.35
|
8,201.52
|
2,720.04
|
|||||
|
Payable days
|
--
|
19,549.57
|
17,642.39
|
15,432.64
|
18,452.24
|
15,467.26
|
|||||
|
Cash Conversion Cycle
|
--
|
--
|
--
|
--
|
--
|
--
|