Market cap
$98 Mln
Revenue (TTM)
$6 Mln
P/E Ratio
--
P/B Ratio
16.1
Div. Yield
0 %
Income Statement ($ Mln) |
TTM | Dec-25 | Dec-24 | Dec-23 | Dec-22 | Dec-21 | Dec-20 | Dec-19 | Dec-18 | Dec-17 | Dec-16 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Operating Revenue
|
6.19
|
120.77
|
128.94
|
8.57
|
63.57
|
20.34
|
|||||
|
Cost of Revenue
|
0.53
|
21.21
|
21.01
|
8.89
|
269.99
|
11.38
|
|||||
|
Gross Profit
|
5.66
|
99.56
|
107.93
|
-0.31
|
-206.42
|
20.34
|
|||||
|
Operating Expenses
|
19.89
|
63.70
|
191.37
|
275.69
|
74.10
|
360.80
|
|||||
|
Operating Profit (EBIT)
|
-14.23
|
35.86
|
-83.44
|
-276.01
|
-280.51
|
-340.46
|
|||||
|
Other Income
|
--
|
--
|
--
|
--
|
52.22
|
0.37
|
|||||
|
Profit before Tax
|
-16.66
|
32.72
|
-85.42
|
-276.11
|
-228.29
|
-340.10
|
|||||
|
Provision for Tax
|
0.03
|
0.03
|
-0.01
|
0.02
|
0.01
|
0.05
|
|||||
|
Profit after Tax (Net Income)
|
-16.69
|
32.69
|
-85.40
|
-276.13
|
-228.30
|
-340.14
|
|||||
|
Minority Interest
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Consolidated Profit
|
--
|
--
|
--
|
--
|
-228.30
|
-340.14
|
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
|
-37.00
|
-38.50
|
-97.28
|
-99.23
|
126.64
|
279.61
|
|||||
|
Minority Interest
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Non-Current Liabilities
|
51.17
|
43.82
|
71.81
|
122.51
|
170.86
|
82.73
|
|||||
|
Current Liabilities
|
6.85
|
14.92
|
134.57
|
142.23
|
78.92
|
105.79
|
|||||
|
Total Liabilities
|
27.87
|
20.24
|
109.10
|
165.50
|
376.42
|
468.13
|
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
|
7.49
|
8.02
|
44.20
|
63.64
|
81.34
|
83.51
|
|||||
|
Current Assets
|
13.53
|
12.21
|
64.89
|
101.87
|
295.08
|
384.62
|
|||||
|
Total Assets
|
27.87
|
20.24
|
109.10
|
165.50
|
376.42
|
468.13
|
|||||
|
Total Debt*
|
9.88
|
52.80
|
43.83
|
57.87
|
71.70
|
28.27
|
|||||
|
Net Current Assets
|
6.68
|
-2.71
|
-69.68
|
-40.36
|
216.16
|
278.84
|
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
|
--
|
-50.94
|
-68.72
|
-192.98
|
-270.43
|
-220.52
|
|||||
|
Cash Flow from Investing Activities
|
--
|
18.15
|
8.62
|
123.87
|
202.96
|
22.26
|
|||||
|
Cash from Financing Activities
|
--
|
16.10
|
59.28
|
2.01
|
53.08
|
103.94
|
|||||
|
Net Cash Inflow / Outflow
|
--
|
--
|
--
|
--
|
-14.39
|
-94.32
|
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 ($)
|
-1.20
|
2.57
|
-7.99
|
-63.84
|
-55.32
|
-87.30
|
|||||
|
Cash EPS ($)
|
--
|
2.74
|
-7.52
|
-62.71
|
-53.95
|
-84.90
|
|||||
|
Adjusted Book Value ($)
|
--
|
--
|
--
|
--
|
30.68
|
71.76
|
|||||
|
Dividend per Share ($)
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Cash Flow per Share ($)
|
--
|
-4.01
|
-6.43
|
-44.61
|
-65.53
|
-56.60
|
|||||
|
Free Cash Flow per Share ($)
|
--
|
-4.01
|
-6.45
|
-44.90
|
-66.54
|
-59.31
|
Profitability Ratios |
TTM | Dec-25 | Dec-24 | Dec-23 | Dec-22 | Dec-21 | Dec-20 | Dec-19 | Dec-18 | Dec-17 | Dec-16 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
ROCE (%)
|
--
|
-166.96
|
180.15
|
-351.79
|
-90.20
|
-86.63
|
|||||
|
ROE (%)
|
--
|
-48.15
|
86.92
|
-2,014.86
|
-112.39
|
-91.69
|
|||||
|
ROA (%)
|
-42.07
|
50.55
|
-62.20
|
-101.91
|
-54.06
|
-64.41
|
|||||
|
EBIT Margin (%)
|
-223.36
|
30.23
|
-62.66
|
-3,159.06
|
-358.51
|
-1,673.85
|
|||||
|
Net Margin (%)
|
-269.42
|
27.07
|
-66.23
|
-3,220.88
|
-197.16
|
-1,642.64
|
|||||
|
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 (%)
|
-96.72
|
-0.06
|
14.04
|
-0.87
|
2.13
|
4.73
|
|||||
|
EBIT Growth (%)
|
-239.03
|
145.19
|
70.17
|
-18.83
|
33.06
|
-10.16
|
|||||
|
Net Profit Growth (%)
|
-387.97
|
138.28
|
69.07
|
-20.95
|
32.88
|
-10.93
|
|||||
|
EPS Growth (%)
|
-182.54
|
1.32
|
0.87
|
-0.15
|
0.37
|
0.03
|
|||||
|
Book Value Growth (%)
|
13.54
|
--
|
--
|
--
|
--
|
--
|
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
|
--
|
7.04
|
-1.67
|
-0.01
|
-0.06
|
-0.18
|
|||||
|
Price / Book Value
|
16.14
|
-5.98
|
-1.46
|
-0.02
|
0.11
|
0.22
|
|||||
|
Dividend Yield (%)
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
EV/EBITDA
|
2.21
|
7.10
|
-1.90
|
-0.03
|
0.71
|
0.85
|
|||||
|
Close Price ($)
|
11.48
|
18.09
|
13.31
|
12.83
|
82.00
|
394.00
|
|||||
|
High Price ($)
|
19.15
|
18.95
|
39.50
|
141.00
|
423.25
|
546.25
|
|||||
|
Low Price ($)
|
3.92
|
5.01
|
6.50
|
4.98
|
70.75
|
295.25
|
|||||
|
Market Cap ($ Cr)
|
97.97
|
--
|
--
|
--
|
--
|
--
|
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
|
--
|
-1.37
|
-0.45
|
-0.58
|
0.57
|
0.10
|
|||||
|
Short term debt to equity ratio
|
-0.03
|
-0.28
|
-0.14
|
-0.12
|
0.11
|
0.01
|
|||||
|
Current Ratio
|
1.98
|
0.82
|
0.48
|
0.72
|
3.74
|
3.64
|
|||||
|
Quick Ratio
|
1.98
|
0.82
|
0.40
|
0.65
|
3.72
|
3.64
|
|||||
|
Interest Coverage
|
-4.90
|
9.63
|
-17.51
|
-51.24
|
-611.04
|
-35.06
|
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 (%)
|
5.13
|
1.04
|
1.15
|
397.85
|
63.27
|
4.85
|
|||||
|
Asset Turnover
|
0.16
|
1.87
|
0.94
|
0.03
|
0.15
|
0.04
|
|||||
|
Receivable days
|
--
|
4.14
|
50.41
|
1,583.38
|
118.37
|
20.08
|
|||||
|
Inventory Days
|
--
|
91.73
|
176.99
|
232.07
|
1.07
|
0.00
|
|||||
|
Payable days
|
--
|
38.69
|
69.98
|
216.93
|
16.40
|
392.95
|
|||||
|
Cash Conversion Cycle
|
--
|
57.18
|
157.42
|
1,598.53
|
103.05
|
-372.87
|