Market cap
$825 Mln
Revenue (TTM)
$0 Mln
P/E Ratio
--
P/B Ratio
7.6
Div. Yield
0 %
Income Statement ($ Mln) |
TTM | Dec-25 | Dec-24 | Dec-23 | Dec-22 | Dec-21 | Dec-20 | Dec-19 | Dec-18 | Dec-17 | Dec-16 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Operating Revenue
|
0.25
|
0.24
|
0.10
|
0.04
|
0.03
|
--
|
|||||
|
Cost of Revenue
|
1.62
|
2.12
|
0.01
|
0.00
|
1.05
|
0.88
|
|||||
|
Gross Profit
|
-1.37
|
-1.88
|
0.09
|
0.04
|
-1.05
|
-0.88
|
|||||
|
Operating Expenses
|
22.88
|
18.88
|
23.18
|
21.26
|
16.09
|
16.12
|
|||||
|
Operating Profit (EBIT)
|
-24.24
|
-20.76
|
-23.09
|
-21.23
|
-17.14
|
-17.00
|
|||||
|
Other Income
|
--
|
--
|
--
|
--
|
0.09
|
0.01
|
|||||
|
Profit before Tax
|
-22.86
|
-20.31
|
-22.54
|
-21.04
|
-17.23
|
-18.63
|
|||||
|
Provision for Tax
|
--
|
--
|
--
|
0.00
|
0.00
|
-0.42
|
|||||
|
Profit after Tax (Net Income)
|
-22.86
|
-20.31
|
-22.54
|
-21.04
|
-17.23
|
-18.63
|
|||||
|
Minority Interest
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Consolidated Profit
|
--
|
--
|
--
|
--
|
-17.23
|
-18.63
|
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
|
104.22
|
74.65
|
33.42
|
36.43
|
27.55
|
25.20
|
|||||
|
Minority Interest
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Non-Current Liabilities
|
2.29
|
4.89
|
2.60
|
2.77
|
0.21
|
0.44
|
|||||
|
Current Liabilities
|
1.56
|
2.14
|
1.79
|
2.58
|
1.50
|
1.59
|
|||||
|
Total Liabilities
|
109.64
|
81.67
|
37.81
|
41.78
|
29.26
|
27.23
|
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
|
10.00
|
11.86
|
9.69
|
9.08
|
3.91
|
3.56
|
|||||
|
Current Assets
|
98.08
|
69.81
|
28.12
|
32.70
|
25.36
|
23.66
|
|||||
|
Total Assets
|
109.64
|
81.67
|
37.81
|
41.78
|
29.26
|
27.23
|
|||||
|
Total Debt*
|
2.50
|
2.60
|
2.77
|
2.91
|
0.36
|
0.54
|
|||||
|
Net Current Assets
|
96.52
|
67.67
|
26.33
|
30.12
|
23.85
|
22.08
|
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
|
--
|
-13.75
|
-15.55
|
-12.24
|
-10.53
|
-10.30
|
|||||
|
Cash Flow from Investing Activities
|
--
|
-1.82
|
-2.70
|
-2.96
|
-2.21
|
-1.12
|
|||||
|
Cash from Financing Activities
|
--
|
56.92
|
14.48
|
22.52
|
13.41
|
31.55
|
|||||
|
Net Cash Inflow / Outflow
|
--
|
--
|
--
|
--
|
0.67
|
20.13
|
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 ($)
|
-0.16
|
-0.15
|
-0.18
|
-0.18
|
-0.15
|
-0.17
|
|||||
|
Cash EPS ($)
|
--
|
-0.13
|
-0.17
|
-0.17
|
-0.14
|
-0.16
|
|||||
|
Adjusted Book Value ($)
|
--
|
0.55
|
0.27
|
0.31
|
0.24
|
0.23
|
|||||
|
Dividend per Share ($)
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Cash Flow per Share ($)
|
--
|
-0.10
|
-0.13
|
-0.10
|
-0.09
|
-0.10
|
|||||
|
Free Cash Flow per Share ($)
|
--
|
-0.11
|
-0.15
|
-0.13
|
-0.11
|
-0.11
|
Profitability Ratios |
TTM | Dec-25 | Dec-24 | Dec-23 | Dec-22 | Dec-21 | Dec-20 | Dec-19 | Dec-18 | Dec-17 | Dec-16 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
ROCE (%)
|
--
|
-35.82
|
-59.67
|
-62.56
|
-64.23
|
-115.65
|
|||||
|
ROE (%)
|
-25.56
|
-37.59
|
-64.52
|
-65.76
|
-65.32
|
-120.28
|
|||||
|
ROA (%)
|
-31.93
|
-34.00
|
-56.63
|
-59.22
|
-61.00
|
-107.71
|
|||||
|
EBIT Margin (%)
|
-6,491.55
|
-8,576.47
|
-23,570.98
|
-51,943.19
|
-63,268.28
|
--
|
|||||
|
Net Margin (%)
|
-9,134.42
|
-8,576.47
|
-23,570.99
|
-51,943.19
|
-14,492.43
|
-134,756.12
|
|||||
|
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 (%)
|
165.22
|
1.48
|
1.36
|
0.49
|
--
|
--
|
|||||
|
EBIT Growth (%)
|
23.39
|
9.86
|
-7.12
|
-22.10
|
7.52
|
-182.29
|
|||||
|
Net Profit Growth (%)
|
-7.80
|
9.86
|
-7.12
|
-22.10
|
7.52
|
-177.44
|
|||||
|
EPS Growth (%)
|
6.85
|
0.19
|
-0.03
|
-0.17
|
0.11
|
-1.33
|
|||||
|
Book Value Growth (%)
|
195.03
|
--
|
--
|
--
|
--
|
--
|
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
|
--
|
-21.80
|
-11.41
|
-27.78
|
-28.14
|
-86.04
|
|||||
|
Price / Book Value
|
7.60
|
5.93
|
7.69
|
16.04
|
17.60
|
63.60
|
|||||
|
Dividend Yield (%)
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
EV/EBITDA
|
-23.12
|
-20.67
|
-11.24
|
-28.17
|
-28.49
|
-89.01
|
|||||
|
Close Price ($)
|
9.46
|
3.24
|
2.10
|
4.98
|
4.31
|
14.88
|
|||||
|
High Price ($)
|
18.71
|
6.26
|
5.30
|
9.18
|
16.79
|
20.30
|
|||||
|
Low Price ($)
|
1.19
|
0.79
|
1.75
|
3.79
|
3.91
|
0.90
|
|||||
|
Market Cap ($ Cr)
|
824.79
|
--
|
--
|
--
|
--
|
--
|
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
|
--
|
0.03
|
0.08
|
0.08
|
0.01
|
0.02
|
|||||
|
Short term debt to equity ratio
|
0.00
|
0.00
|
0.01
|
0.00
|
0.01
|
0.01
|
|||||
|
Current Ratio
|
62.84
|
32.69
|
15.75
|
12.66
|
16.86
|
14.92
|
|||||
|
Quick Ratio
|
62.84
|
--
|
--
|
12.66
|
16.82
|
--
|
|||||
|
Interest Coverage
|
--
|
--
|
--
|
--
|
-187.98
|
-1,347.56
|
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 (%)
|
6.45
|
80.54
|
47.66
|
86.06
|
2,407.98
|
--
|
|||||
|
Asset Turnover
|
0.00
|
0.00
|
0.00
|
0.00
|
0.00
|
--
|
|||||
|
Receivable days
|
--
|
182.21
|
153.62
|
3,114.14
|
8,795.14
|
--
|
|||||
|
Inventory Days
|
--
|
--
|
-0.05
|
4,349.35
|
20.91
|
--
|
|||||
|
Payable days
|
--
|
90.65
|
48,491.35
|
170,011.74
|
193.52
|
80.03
|
|||||
|
Cash Conversion Cycle
|
--
|
--
|
-48,337.77
|
-162,548.24
|
8,622.54
|
--
|