Market cap
$0 Mln
Revenue (TTM)
$0 Mln
P/E Ratio
--
P/B Ratio
3.9
Div. Yield
0 %
Income Statement ($ Mln) |
Dec-25 | Dec-24 | Dec-23 | Dec-22 | Dec-21 | Dec-20 | Dec-19 | Dec-18 | Dec-17 | Dec-16 | Dec-15 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Operating Revenue
|
0.40
|
1.53
|
1.56
|
1.36
|
0.29
|
--
|
|||||
|
Cost of Revenue
|
--
|
0.47
|
48.03
|
1.07
|
1.00
|
12.52
|
|||||
|
Gross Profit
|
0.40
|
1.53
|
1.56
|
1.36
|
0.29
|
-12.52
|
|||||
|
Operating Expenses
|
29.95
|
97.88
|
68.68
|
57.67
|
43.90
|
9.69
|
|||||
|
Operating Profit (EBIT)
|
-31.02
|
-96.35
|
-67.12
|
-56.31
|
-43.62
|
-22.21
|
|||||
|
Other Income
|
--
|
--
|
--
|
--
|
--
|
0.08
|
|||||
|
Profit before Tax
|
-28.91
|
-93.40
|
-62.62
|
-55.27
|
-43.51
|
-22.13
|
|||||
|
Provision for Tax
|
0.01
|
0.04
|
0.06
|
0.01
|
-1.10
|
-0.08
|
|||||
|
Profit after Tax (Net Income)
|
-28.92
|
-93.44
|
-62.68
|
-55.28
|
-42.41
|
-22.13
|
|||||
|
Minority Interest
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Consolidated Profit
|
--
|
--
|
--
|
-55.28
|
-43.51
|
-22.13
|
Liabilities ($ Mln) |
Dec-25 | Dec-24 | Dec-23 | Dec-22 | Dec-21 | Dec-20 | Dec-19 | Dec-18 | Dec-17 | Dec-16 | Dec-15 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Shareholder's Funds
|
-10.72
|
11.59
|
89.42
|
80.75
|
34.32
|
74.49
|
|||||
|
Minority Interest
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Non-Current Liabilities
|
37.30
|
42.12
|
33.58
|
14.74
|
2.31
|
1.45
|
|||||
|
Current Liabilities
|
9.52
|
12.63
|
19.60
|
14.47
|
18.25
|
4.88
|
|||||
|
Total Liabilities
|
36.11
|
66.35
|
142.60
|
109.97
|
54.87
|
80.83
|
Assets ($ Mln) |
Dec-25 | Dec-24 | Dec-23 | Dec-22 | Dec-21 | Dec-20 | Dec-19 | Dec-18 | Dec-17 | Dec-16 | Dec-15 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Non-Current Assets
|
19.84
|
23.32
|
37.78
|
9.14
|
6.95
|
4.91
|
|||||
|
Current Assets
|
16.27
|
43.03
|
104.82
|
100.83
|
47.92
|
75.92
|
|||||
|
Total Assets
|
36.11
|
66.35
|
142.60
|
109.97
|
54.87
|
80.83
|
|||||
|
Total Debt*
|
30.26
|
34.38
|
26.88
|
4.18
|
1.45
|
2.44
|
|||||
|
Net Current Assets
|
6.75
|
30.39
|
85.22
|
86.36
|
29.67
|
71.03
|
Cashflow ($ Mln) |
Dec-25 | Dec-24 | Dec-23 | Dec-22 | Dec-21 | Dec-20 | Dec-19 | Dec-18 | Dec-17 | Dec-16 | Dec-15 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Cash From Operating Activities
|
-28.86
|
-70.01
|
-63.30
|
-43.39
|
-25.82
|
-21.14
|
|||||
|
Cash Flow from Investing Activities
|
-0.10
|
80.31
|
-12.58
|
-65.01
|
-3.39
|
-1.78
|
|||||
|
Cash from Financing Activities
|
4.27
|
8.53
|
65.69
|
96.26
|
0.36
|
87.70
|
|||||
|
Net Cash Inflow / Outflow
|
--
|
--
|
--
|
--
|
--
|
64.79
|
Financials Ratios |
Dec-25 | Dec-24 | Dec-23 | Dec-22 | Dec-21 | Dec-20 | Dec-19 | Dec-18 | Dec-17 | Dec-16 | Dec-15 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Adjusted EPS ($)
|
-1.86
|
-1.43
|
-1.02
|
-1.74
|
-3.26
|
-1.71
|
|||||
|
Cash EPS ($)
|
-1.83
|
-1.43
|
-1.01
|
-1.70
|
-3.18
|
-1.70
|
|||||
|
Adjusted Book Value ($)
|
--
|
0.18
|
1.45
|
2.54
|
2.64
|
5.75
|
|||||
|
Dividend per Share ($)
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Cash Flow per Share ($)
|
-1.86
|
-1.08
|
-1.03
|
-1.36
|
-1.99
|
-1.63
|
|||||
|
Free Cash Flow per Share ($)
|
-1.87
|
-1.11
|
-1.05
|
-1.37
|
-2.25
|
-1.77
|
Profitability Ratios |
Dec-25 | Dec-24 | Dec-23 | Dec-22 | Dec-21 | Dec-20 | Dec-19 | Dec-18 | Dec-17 | Dec-16 | Dec-15 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
ROCE (%)
|
-88.28
|
-115.16
|
-62.30
|
-91.60
|
-75.26
|
-50.53
|
|||||
|
ROE (%)
|
-6,594.98
|
-184.99
|
-73.67
|
-96.08
|
-77.95
|
-54.09
|
|||||
|
ROA (%)
|
-56.45
|
-89.43
|
-49.63
|
-67.07
|
-62.51
|
-46.20
|
|||||
|
EBIT Margin (%)
|
-7,425.38
|
-3,959.13
|
-4,205.91
|
-4,034.48
|
-15,303.51
|
--
|
|||||
|
Net Margin (%)
|
-7,266.08
|
-6,090.94
|
-4,023.11
|
-4,055.61
|
-14,880.70
|
-26,984.15
|
|||||
|
Cash Profit Margin (%)
|
--
|
--
|
--
|
--
|
--
|
--
|
Growth Ratios |
Dec-25 | Dec-24 | Dec-23 | Dec-22 | Dec-21 | Dec-20 | Dec-19 | Dec-18 | Dec-17 | Dec-16 | Dec-15 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Revenue Growth (%)
|
-0.74
|
-0.02
|
0.14
|
3.78
|
--
|
--
|
|||||
|
EBIT Growth (%)
|
51.34
|
7.32
|
-19.16
|
-26.08
|
-96.38
|
-34.45
|
|||||
|
Net Profit Growth (%)
|
69.05
|
-49.07
|
-13.39
|
-30.34
|
-91.67
|
-35.70
|
|||||
|
EPS Growth (%)
|
-0.30
|
-0.41
|
0.41
|
0.47
|
-0.91
|
0.14
|
|||||
|
Book Value Growth (%)
|
--
|
--
|
--
|
--
|
--
|
--
|
Valuation Ratios |
Dec-25 | Dec-24 | Dec-23 | Dec-22 | Dec-21 | Dec-20 | Dec-19 | Dec-18 | Dec-17 | Dec-16 | Dec-15 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Price / Earnings
|
-1.65
|
-0.14
|
-5.14
|
-1.81
|
-1.34
|
-6.68
|
|||||
|
Price / Book Value
|
-4.46
|
1.16
|
3.61
|
1.24
|
1.65
|
1.98
|
|||||
|
Dividend Yield (%)
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
EV/EBITDA
|
-2.14
|
-0.12
|
-3.78
|
-0.12
|
-0.29
|
-3.42
|
|||||
|
Close Price ($)
|
3.08
|
10.32
|
262.00
|
157.00
|
218.00
|
570.00
|
|||||
|
High Price ($)
|
37.50
|
339.50
|
275.00
|
409.00
|
825.00
|
1,100.00
|
|||||
|
Low Price ($)
|
2.84
|
8.13
|
93.00
|
117.50
|
195.50
|
438.01
|
|||||
|
Market Cap ($ Cr)
|
--
|
--
|
--
|
--
|
--
|
--
|
Solvency Ratios |
Dec-25 | Dec-24 | Dec-23 | Dec-22 | Dec-21 | Dec-20 | Dec-19 | Dec-18 | Dec-17 | Dec-16 | Dec-15 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Debt to Equity
|
-2.82
|
2.97
|
0.30
|
0.05
|
0.04
|
0.03
|
|||||
|
Short term debt to equity ratio
|
-0.45
|
0.36
|
0.06
|
0.04
|
0.03
|
0.01
|
|||||
|
Current Ratio
|
1.71
|
3.41
|
5.35
|
6.97
|
2.63
|
15.54
|
|||||
|
Quick Ratio
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Interest Coverage
|
--
|
--
|
--
|
-104.94
|
-427.60
|
-270.84
|
Operating Efficiency Ratios |
Dec-25 | Dec-24 | Dec-23 | Dec-22 | Dec-21 | Dec-20 | Dec-19 | Dec-18 | Dec-17 | Dec-16 | Dec-15 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Debtors to sales (%)
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Asset Turnover
|
0.01
|
0.01
|
0.01
|
0.02
|
0.00
|
--
|
|||||
|
Receivable days
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Inventory Days
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Payable days
|
--
|
1,671.15
|
21.85
|
982.61
|
738.35
|
29.04
|
|||||
|
Cash Conversion Cycle
|
--
|
--
|
--
|
--
|
--
|
--
|