Market cap
$364 Mln
Revenue (TTM)
$1 Mln
P/E Ratio
3.2
P/B Ratio
2.8
Div. Yield
0 %
Income Statement ($ Mln) |
TTM | Dec-25 | Dec-24 | Dec-23 | Dec-22 | Dec-21 | Dec-20 | Dec-19 | Dec-18 | Dec-17 | Dec-16 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Operating Revenue
|
0.50
|
--
|
--
|
0.25
|
0.25
|
--
|
|||||
|
Cost of Revenue
|
--
|
0.00
|
0.00
|
0.00
|
0.17
|
0.17
|
|||||
|
Gross Profit
|
0.50
|
0.00
|
0.00
|
0.25
|
-0.17
|
-0.17
|
|||||
|
Operating Expenses
|
35.85
|
18.06
|
14.86
|
13.32
|
15.72
|
41.85
|
|||||
|
Operating Profit (EBIT)
|
-35.35
|
-18.06
|
-14.86
|
-13.07
|
-15.72
|
-41.85
|
|||||
|
Other Income
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Profit before Tax
|
-31.94
|
-16.78
|
-14.44
|
-12.30
|
-14.26
|
-26.62
|
|||||
|
Provision for Tax
|
--
|
--
|
--
|
0.02
|
-1.46
|
0.66
|
|||||
|
Profit after Tax (Net Income)
|
-31.94
|
-16.78
|
-14.44
|
-12.30
|
-14.26
|
-26.62
|
|||||
|
Minority Interest
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Consolidated Profit
|
--
|
--
|
--
|
--
|
-14.55
|
-26.62
|
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
|
121.75
|
129.38
|
7.49
|
11.31
|
12.48
|
7.37
|
|||||
|
Minority Interest
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Non-Current Liabilities
|
0.32
|
0.33
|
0.15
|
0.15
|
0.27
|
2.65
|
|||||
|
Current Liabilities
|
5.25
|
4.64
|
3.24
|
2.59
|
3.01
|
2.50
|
|||||
|
Total Liabilities
|
132.56
|
134.34
|
10.88
|
14.05
|
15.76
|
12.51
|
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
|
0.06
|
0.12
|
0.36
|
0.72
|
1.03
|
1.01
|
|||||
|
Current Assets
|
127.26
|
134.22
|
10.49
|
13.33
|
14.73
|
11.51
|
|||||
|
Total Assets
|
132.56
|
134.34
|
10.88
|
14.05
|
15.76
|
12.51
|
|||||
|
Total Debt*
|
--
|
0.07
|
0.17
|
0.37
|
0.40
|
0.20
|
|||||
|
Net Current Assets
|
122.01
|
129.59
|
7.26
|
10.74
|
11.72
|
9.88
|
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
|
--
|
-10.85
|
-12.19
|
-11.13
|
-13.36
|
-14.77
|
|||||
|
Cash Flow from Investing Activities
|
--
|
--
|
--
|
0.00
|
-0.01
|
-0.05
|
|||||
|
Cash from Financing Activities
|
--
|
134.44
|
9.58
|
11.19
|
15.26
|
24.61
|
|||||
|
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-16 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Adjusted EPS ($)
|
-0.64
|
-0.30
|
-1.69
|
-1.33
|
-7.91
|
-98.32
|
|||||
|
Cash EPS ($)
|
0.66
|
-0.30
|
-1.69
|
-1.33
|
-7.91
|
-98.32
|
|||||
|
Adjusted Book Value ($)
|
0.70
|
2.32
|
0.88
|
1.22
|
6.92
|
27.21
|
|||||
|
Dividend per Share ($)
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Cash Flow per Share ($)
|
--
|
-0.19
|
-1.43
|
-1.20
|
-7.41
|
-54.57
|
|||||
|
Free Cash Flow per Share ($)
|
--
|
-0.19
|
-1.43
|
-1.20
|
-7.42
|
-54.57
|
Profitability Ratios |
TTM | Dec-25 | Dec-24 | Dec-23 | Dec-22 | Dec-21 | Dec-20 | Dec-19 | Dec-18 | Dec-17 | Dec-16 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
ROCE (%)
|
--
|
-24.48
|
-149.28
|
-100.14
|
-139.48
|
-2,822.48
|
|||||
|
ROE (%)
|
-25.44
|
-24.52
|
-153.55
|
-103.40
|
-143.72
|
-20,012.03
|
|||||
|
ROA (%)
|
-44.61
|
-23.11
|
-115.82
|
-82.51
|
-100.87
|
-342.75
|
|||||
|
EBIT Margin (%)
|
-2,609.00
|
--
|
--
|
-4,914.00
|
-5,698.80
|
--
|
|||||
|
Net Margin (%)
|
-6,388.20
|
--
|
--
|
-4,920.00
|
-5,704.00
|
--
|
|||||
|
Cash Profit Margin (%)
|
-6.39
|
--
|
--
|
--
|
--
|
--
|
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 (%)
|
12,400.00
|
--
|
-1.00
|
--
|
--
|
-1.00
|
|||||
|
EBIT Growth (%)
|
-10.27
|
-16.26
|
-17.43
|
13.77
|
41.17
|
-140.09
|
|||||
|
Net Profit Growth (%)
|
-169.66
|
-16.23
|
-17.38
|
13.74
|
46.42
|
-157.86
|
|||||
|
EPS Growth (%)
|
68.60
|
0.82
|
-0.27
|
0.83
|
0.92
|
-1.26
|
|||||
|
Book Value Growth (%)
|
5.46
|
--
|
--
|
--
|
--
|
--
|
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
|
3.17
|
-7.80
|
-0.98
|
-0.44
|
-0.66
|
-0.01
|
|||||
|
Price / Book Value
|
2.81
|
1.01
|
1.88
|
0.48
|
0.75
|
0.05
|
|||||
|
Dividend Yield (%)
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
EV/EBITDA
|
0.57
|
0.15
|
-0.31
|
0.54
|
0.18
|
0.41
|
|||||
|
Close Price ($)
|
2.09
|
2.35
|
1.65
|
0.59
|
5.20
|
65.00
|
|||||
|
High Price ($)
|
2.86
|
2.64
|
9.65
|
8.54
|
81.00
|
801.00
|
|||||
|
Low Price ($)
|
0.53
|
0.53
|
0.36
|
0.50
|
1.74
|
65.00
|
|||||
|
Market Cap ($ Cr)
|
364.23
|
--
|
--
|
--
|
--
|
--
|
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
|
--
|
0.00
|
0.02
|
0.03
|
0.03
|
0.03
|
|||||
|
Short term debt to equity ratio
|
--
|
0.00
|
0.02
|
0.02
|
0.02
|
0.03
|
|||||
|
Current Ratio
|
24.26
|
28.95
|
3.24
|
5.15
|
4.89
|
4.61
|
|||||
|
Quick Ratio
|
24.26
|
--
|
3.24
|
--
|
5.37
|
4.67
|
|||||
|
Interest Coverage
|
-3,991.63
|
-1,677.10
|
-1,202.17
|
-819.00
|
-1,095.92
|
-10.10
|
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 (%)
|
100.00
|
--
|
--
|
59.20
|
575.20
|
--
|
|||||
|
Asset Turnover
|
0.01
|
--
|
--
|
0.02
|
0.02
|
--
|
|||||
|
Receivable days
|
--
|
--
|
--
|
1,158.57
|
1,160.03
|
--
|
|||||
|
Inventory Days
|
--
|
1,461.00
|
1,461.00
|
-131,307.38
|
-1,736.58
|
-2,584.53
|
|||||
|
Payable days
|
--
|
120,593.38
|
116,393.00
|
112,177.41
|
3,583.61
|
4,408.00
|
|||||
|
Cash Conversion Cycle
|
--
|
--
|
--
|
-242,326.21
|
-4,160.15
|
--
|