Market cap
$59 Mln
Revenue (TTM)
$0 Mln
P/E Ratio
--
P/B Ratio
25.2
Div. Yield
0 %
Income Statement ($ Mln) |
TTM | Dec-25 | Dec-24 | Dec-23 | Dec-22 | Dec-21 | Dec-20 | Dec-19 | Dec-18 | Dec-17 | Dec-12 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Operating Revenue
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Cost of Revenue
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Gross Profit
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Operating Expenses
|
49.53
|
29.70
|
26.69
|
45.04
|
25.51
|
14.54
|
|||||
|
Operating Profit (EBIT)
|
-49.53
|
-29.70
|
-26.69
|
-45.04
|
-25.51
|
-14.54
|
|||||
|
Other Income
|
--
|
--
|
--
|
--
|
--
|
0.04
|
|||||
|
Profit before Tax
|
-49.52
|
-28.85
|
-24.59
|
-56.20
|
-25.33
|
-14.49
|
|||||
|
Provision for Tax
|
--
|
--
|
-24,565.79
|
-0.05
|
-0.18
|
-0.05
|
|||||
|
Profit after Tax (Net Income)
|
-49.52
|
-28.85
|
-24.59
|
-56.20
|
-25.15
|
-14.49
|
|||||
|
Minority Interest
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Consolidated Profit
|
--
|
--
|
--
|
--
|
--
|
-14.49
|
Liabilities ($ Mln) |
TTM | Dec-25 | Dec-24 | Dec-23 | Dec-22 | Dec-21 | Dec-20 | Dec-19 | Dec-18 | Dec-17 | Dec-12 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Shareholder's Funds
|
-4.25
|
16.85
|
9.31
|
-7.75
|
28.32
|
44.49
|
|||||
|
Minority Interest
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Non-Current Liabilities
|
19.93
|
0.60
|
0.74
|
13.68
|
3.96
|
0.69
|
|||||
|
Current Liabilities
|
6.36
|
3.64
|
3.88
|
4.28
|
7.70
|
1.51
|
|||||
|
Total Liabilities
|
28.40
|
21.08
|
13.93
|
10.21
|
36.02
|
46.00
|
Assets ($ Mln) |
TTM | Dec-25 | Dec-24 | Dec-23 | Dec-22 | Dec-21 | Dec-20 | Dec-19 | Dec-18 | Dec-17 | Dec-12 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Non-Current Assets
|
--
|
1,549.29
|
13,911.71
|
--
|
--
|
--
|
|||||
|
Current Assets
|
18.73
|
21.08
|
13.93
|
10.21
|
36.02
|
46.00
|
|||||
|
Total Assets
|
40.77
|
21.08
|
13.93
|
10.21
|
36.02
|
46.00
|
|||||
|
Total Debt*
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Net Current Assets
|
--
|
17.45
|
10.04
|
5.93
|
28.32
|
44.49
|
Cashflow ($ Mln) |
TTM | Dec-25 | Dec-24 | Dec-23 | Dec-22 | Dec-21 | Dec-20 | Dec-19 | Dec-18 | Dec-17 | Dec-12 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Cash From Operating Activities
|
--
|
-25.62
|
-21.89
|
-39.97
|
-17.31
|
-9.13
|
|||||
|
Cash Flow from Investing Activities
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Cash from Financing Activities
|
--
|
34.60
|
26.69
|
17.34
|
0.00
|
46.74
|
|||||
|
Net Cash Inflow / Outflow
|
--
|
--
|
--
|
--
|
--
|
37.61
|
Financials Ratios |
TTM | Dec-25 | Dec-24 | Dec-23 | Dec-22 | Dec-21 | Dec-20 | Dec-19 | Dec-18 | Dec-17 | Dec-12 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Adjusted EPS ($)
|
-1.79
|
-1.16
|
-1.78
|
-5.90
|
-3.08
|
-1.79
|
|||||
|
Cash EPS ($)
|
--
|
-1.16
|
-1.78
|
-5.90
|
-3.08
|
-1.79
|
|||||
|
Adjusted Book Value ($)
|
--
|
0.68
|
0.67
|
--
|
3.47
|
5.49
|
|||||
|
Dividend per Share ($)
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Cash Flow per Share ($)
|
--
|
-1.03
|
-1.59
|
-4.20
|
-2.12
|
-1.13
|
|||||
|
Free Cash Flow per Share ($)
|
--
|
-1.03
|
-1.59
|
-4.20
|
-2.12
|
-1.13
|
Profitability Ratios |
TTM | Dec-25 | Dec-24 | Dec-23 | Dec-22 | Dec-21 | Dec-20 | Dec-19 | Dec-18 | Dec-17 | Dec-12 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
ROCE (%)
|
--
|
-220.61
|
-3,159.09
|
-546.39
|
-69.06
|
-55.68
|
|||||
|
ROE (%)
|
--
|
-220.61
|
-3,159.09
|
-546.39
|
-69.06
|
-55.68
|
|||||
|
ROA (%)
|
-152.32
|
-164.85
|
-203.78
|
-243.15
|
-61.31
|
-53.54
|
|||||
|
EBIT Margin (%)
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Net Margin (%)
|
--
|
--
|
--
|
--
|
--
|
-39,416.48
|
|||||
|
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-12 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Revenue Growth (%)
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
EBIT Growth (%)
|
--
|
--
|
--
|
-76.53
|
12.14
|
-140.05
|
|||||
|
Net Profit Growth (%)
|
-63.66
|
-17.34
|
56.25
|
-123.51
|
-73.57
|
-165.23
|
|||||
|
EPS Growth (%)
|
11.96
|
0.35
|
0.70
|
-0.92
|
-0.72
|
-1.26
|
|||||
|
Book Value Growth (%)
|
-112.05
|
--
|
--
|
--
|
--
|
--
|
Valuation Ratios |
TTM | Dec-25 | Dec-24 | Dec-23 | Dec-22 | Dec-21 | Dec-20 | Dec-19 | Dec-18 | Dec-17 | Dec-12 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Price / Earnings
|
--
|
-2.98
|
-2.82
|
-3.17
|
-4.36
|
-9.83
|
|||||
|
Price / Book Value
|
25.18
|
5.09
|
7.45
|
-22.98
|
3.87
|
3.20
|
|||||
|
Dividend Yield (%)
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
EV/EBITDA
|
-3.57
|
-2.30
|
461.03
|
-3.07
|
-3.19
|
-6.67
|
|||||
|
Close Price ($)
|
1.86
|
3.46
|
5.03
|
18.70
|
13.43
|
17.58
|
|||||
|
High Price ($)
|
5.50
|
5.60
|
20.00
|
23.89
|
23.91
|
132.00
|
|||||
|
Low Price ($)
|
1.54
|
1.11
|
4.21
|
5.42
|
8.39
|
7.42
|
|||||
|
Market Cap ($ Cr)
|
58.80
|
--
|
--
|
--
|
--
|
--
|
Solvency Ratios |
TTM | Dec-25 | Dec-24 | Dec-23 | Dec-22 | Dec-21 | Dec-20 | Dec-19 | Dec-18 | Dec-17 | Dec-12 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Debt to Equity
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Short term debt to equity ratio
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Current Ratio
|
2.95
|
5.80
|
3.59
|
2.39
|
4.68
|
30.54
|
|||||
|
Quick Ratio
|
2.95
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Interest Coverage
|
-30.16
|
--
|
--
|
--
|
-139.63
|
-2,177.50
|
Operating Efficiency Ratios |
TTM | Dec-25 | Dec-24 | Dec-23 | Dec-22 | Dec-21 | Dec-20 | Dec-19 | Dec-18 | Dec-17 | Dec-12 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Debtors to sales (%)
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Asset Turnover
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Receivable days
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Inventory Days
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Payable days
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Cash Conversion Cycle
|
--
|
--
|
--
|
--
|
--
|
--
|