Market cap
$212 Mln
Revenue (TTM)
$0 Mln
P/E Ratio
--
P/B Ratio
2.7
Div. Yield
0 %
Income Statement ($ 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
|
0.00
|
0.01
|
0.02
|
0.03
|
0.01
|
0.10
|
|||||
|
Gross Profit
|
0.00
|
-0.01
|
-0.02
|
-0.03
|
-0.01
|
-0.10
|
|||||
|
Operating Expenses
|
35.14
|
15.10
|
21.85
|
23.12
|
25.23
|
45.37
|
|||||
|
Operating Profit (EBIT)
|
-35.14
|
-15.10
|
-21.85
|
-23.12
|
-25.23
|
-45.37
|
|||||
|
Other Income
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Profit before Tax
|
-394.35
|
-293.42
|
1.44
|
-30.01
|
-32.11
|
-51.71
|
|||||
|
Provision for Tax
|
--
|
--
|
--
|
0.00
|
6.88
|
-1.80
|
|||||
|
Profit after Tax (Net Income)
|
-394.35
|
-293.42
|
1.44
|
-30.01
|
-32.11
|
-49.91
|
|||||
|
Minority Interest
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Consolidated Profit
|
--
|
--
|
--
|
--
|
-32.11
|
-49.91
|
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
|
-201.56
|
-140.75
|
-25.69
|
-28.46
|
-20.02
|
7.98
|
|||||
|
Minority Interest
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Non-Current Liabilities
|
292.69
|
236.43
|
60.00
|
82.02
|
73.73
|
66.33
|
|||||
|
Current Liabilities
|
3.96
|
2.29
|
2.84
|
3.34
|
1.38
|
2.82
|
|||||
|
Total Liabilities
|
99.05
|
97.97
|
37.14
|
56.90
|
55.09
|
77.12
|
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
|
15.36
|
14.87
|
14.87
|
14.90
|
14.93
|
14.92
|
|||||
|
Current Assets
|
79.73
|
83.10
|
22.27
|
42.00
|
40.16
|
62.20
|
|||||
|
Total Assets
|
99.05
|
97.97
|
37.14
|
56.90
|
55.09
|
77.12
|
|||||
|
Total Debt*
|
71.74
|
64.96
|
60.00
|
82.02
|
73.73
|
--
|
|||||
|
Net Current Assets
|
75.77
|
80.81
|
19.43
|
38.66
|
38.78
|
59.38
|
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
|
--
|
-13,510.94
|
-19.55
|
-14.78
|
-24.65
|
-24.60
|
|||||
|
Cash Flow from Investing Activities
|
--
|
--
|
--
|
--
|
-0.02
|
-0.02
|
|||||
|
Cash from Financing Activities
|
--
|
74,450.74
|
--
|
19.60
|
0.00
|
60.00
|
|||||
|
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 ($)
|
-28.51
|
-26.39
|
0.19
|
-4.61
|
-6.01
|
-9.35
|
|||||
|
Cash EPS ($)
|
--
|
-26.39
|
0.19
|
-4.61
|
-6.01
|
-9.33
|
|||||
|
Adjusted Book Value ($)
|
--
|
--
|
--
|
--
|
--
|
1.49
|
|||||
|
Dividend per Share ($)
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Cash Flow per Share ($)
|
--
|
-1,215.23
|
-2.58
|
-2.27
|
-4.62
|
-4.61
|
|||||
|
Free Cash Flow per Share ($)
|
--
|
-1,215.23
|
-2.58
|
-2.27
|
-4.62
|
-4.61
|
Profitability Ratios |
TTM | Dec-25 | Dec-24 | Dec-23 | Dec-22 | Dec-21 | Dec-20 | Dec-19 | Dec-18 | Dec-17 | Dec-16 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
ROCE (%)
|
--
|
1,414.79
|
3.28
|
-55.94
|
-104.10
|
-164.30
|
|||||
|
ROE (%)
|
--
|
352.58
|
-5.31
|
123.78
|
532.99
|
-164.60
|
|||||
|
ROA (%)
|
-597.52
|
-434.34
|
3.06
|
-53.59
|
-48.57
|
-74.07
|
|||||
|
EBIT Margin (%)
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Net Margin (%)
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
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 (%)
|
--
|
--
|
--
|
--
|
--
|
-1.00
|
|||||
|
EBIT Growth (%)
|
-2,774.19
|
-4,989.50
|
127.63
|
12.06
|
45.57
|
-2,438.29
|
|||||
|
Net Profit Growth (%)
|
-3,611.70
|
-20,492.68
|
104.80
|
6.55
|
35.66
|
-2,671.15
|
|||||
|
EPS Growth (%)
|
-2,021.81
|
-139.83
|
1.04
|
0.23
|
0.36
|
-26.23
|
|||||
|
Book Value Growth (%)
|
39.94
|
--
|
--
|
--
|
--
|
--
|
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
|
--
|
-0.15
|
11.69
|
-1.33
|
-0.26
|
-0.09
|
|||||
|
Price / Book Value
|
2.68
|
-0.32
|
-0.65
|
-1.41
|
-0.42
|
0.54
|
|||||
|
Dividend Yield (%)
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
EV/EBITDA
|
2.60
|
-0.09
|
9.19
|
-3.74
|
-1.87
|
1.25
|
|||||
|
Close Price ($)
|
5.55
|
4.02
|
2.22
|
6.15
|
1.59
|
6.41
|
|||||
|
High Price ($)
|
12.46
|
12.46
|
13.49
|
13.22
|
15.27
|
30.00
|
|||||
|
Low Price ($)
|
1.57
|
1.15
|
2.06
|
1.36
|
1.26
|
6.30
|
|||||
|
Market Cap ($ Cr)
|
211.52
|
--
|
--
|
--
|
--
|
--
|
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
|
--
|
-0.46
|
-2.34
|
-2.88
|
-3.68
|
--
|
|||||
|
Short term debt to equity ratio
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Current Ratio
|
20.14
|
36.29
|
7.85
|
12.57
|
29.15
|
22.07
|
|||||
|
Quick Ratio
|
20.14
|
--
|
--
|
--
|
31.34
|
--
|
|||||
|
Interest Coverage
|
--
|
--
|
1.32
|
-2.62
|
-3.33
|
-7.17
|
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
|
--
|
--
|
--
|
-35,570.29
|
-129,453.64
|
--
|
|||||
|
Payable days
|
--
|
75,400.57
|
27,741.74
|
16,357.30
|
60,557.83
|
5,111.38
|
|||||
|
Cash Conversion Cycle
|
--
|
--
|
--
|
--
|
--
|
--
|