Market cap
$57 Mln
Revenue (TTM)
$2 Mln
P/E Ratio
--
P/B Ratio
1.5
Div. Yield
0 %
Income Statement ($ Mln) |
TTM | Dec-25 | Dec-24 | Dec-23 | Dec-22 | Dec-21 | Dec-20 | Dec-19 | Dec-18 | Dec-17 | Dec-16 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Operating Revenue
|
1.88
|
0.79
|
--
|
126.33
|
7.13
|
144.93
|
|||||
|
Cost of Revenue
|
0.33
|
4.13
|
3.53
|
19.34
|
1.00
|
141.89
|
|||||
|
Gross Profit
|
1.56
|
-3.34
|
-3.53
|
-19.34
|
6.12
|
144.93
|
|||||
|
Operating Expenses
|
85.59
|
90.63
|
117.78
|
175.76
|
179.91
|
209.42
|
|||||
|
Operating Profit (EBIT)
|
-84.03
|
-93.97
|
-121.32
|
-195.10
|
-179.91
|
-64.49
|
|||||
|
Other Income
|
--
|
--
|
--
|
--
|
2.35
|
1.83
|
|||||
|
Profit before Tax
|
-22.46
|
5.70
|
-125.77
|
-190.13
|
-183.58
|
-65.58
|
|||||
|
Provision for Tax
|
--
|
--
|
0.14
|
14.95
|
3.67
|
-4.08
|
|||||
|
Profit after Tax (Net Income)
|
-22.46
|
5.70
|
-146.57
|
-113.72
|
-250.16
|
-65.58
|
|||||
|
Minority Interest
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Consolidated Profit
|
--
|
--
|
--
|
--
|
-250.16
|
-65.58
|
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
|
34.53
|
44.22
|
13.78
|
-44.86
|
10.78
|
131.51
|
|||||
|
Minority Interest
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Non-Current Liabilities
|
47.02
|
74.65
|
84.80
|
304.80
|
252.41
|
141.09
|
|||||
|
Current Liabilities
|
20.03
|
19.32
|
41.22
|
98.66
|
85.60
|
82.26
|
|||||
|
Total Liabilities
|
121.62
|
138.19
|
139.81
|
358.60
|
348.78
|
354.86
|
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
|
59.24
|
88.82
|
101.14
|
183.19
|
154.02
|
51.23
|
|||||
|
Current Assets
|
42.35
|
49.38
|
38.67
|
175.41
|
194.76
|
303.63
|
|||||
|
Total Assets
|
121.62
|
138.19
|
139.81
|
358.60
|
348.78
|
354.86
|
|||||
|
Total Debt*
|
56.64
|
82.97
|
91.64
|
198.78
|
162.59
|
49.21
|
|||||
|
Net Current Assets
|
22.32
|
30.05
|
-2.55
|
76.75
|
109.17
|
221.37
|
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
|
--
|
1.12
|
-148.61
|
-117.35
|
-228.82
|
6.69
|
|||||
|
Cash Flow from Investing Activities
|
--
|
-0.04
|
142.29
|
10.58
|
82.43
|
64.09
|
|||||
|
Cash from Financing Activities
|
--
|
13.90
|
-90.37
|
71.71
|
129.60
|
1.18
|
|||||
|
Net Cash Inflow / Outflow
|
--
|
--
|
--
|
--
|
-16.79
|
71.95
|
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 ($)
|
-2.40
|
0.64
|
-16.94
|
-17.60
|
-39.95
|
-14.27
|
|||||
|
Cash EPS ($)
|
--
|
1.11
|
-16.31
|
-16.63
|
-38.90
|
-12.98
|
|||||
|
Adjusted Book Value ($)
|
--
|
4.99
|
1.59
|
--
|
1.72
|
28.62
|
|||||
|
Dividend per Share ($)
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Cash Flow per Share ($)
|
--
|
0.13
|
-17.18
|
-18.16
|
-36.55
|
1.46
|
|||||
|
Free Cash Flow per Share ($)
|
--
|
0.10
|
-17.22
|
-19.39
|
-38.11
|
-0.63
|
Profitability Ratios |
TTM | Dec-25 | Dec-24 | Dec-23 | Dec-22 | Dec-21 | Dec-20 | Dec-19 | Dec-18 | Dec-17 | Dec-16 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
ROCE (%)
|
--
|
4.90
|
-113.03
|
-69.49
|
-141.30
|
-33.10
|
|||||
|
ROE (%)
|
-57.05
|
19.64
|
943.43
|
667.53
|
-351.62
|
-42.83
|
|||||
|
ROA (%)
|
-15.16
|
4.10
|
-58.82
|
-32.15
|
-71.10
|
-18.80
|
|||||
|
EBIT Margin (%)
|
-1,436.22
|
721.93
|
--
|
-148.55
|
-2,491.04
|
-43.24
|
|||||
|
Net Margin (%)
|
-1,192.94
|
721.93
|
--
|
-90.02
|
-2,638.51
|
-44.69
|
|||||
|
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 (%)
|
-68.40
|
--
|
-1.00
|
16.72
|
-0.95
|
3.36
|
|||||
|
EBIT Growth (%)
|
49.77
|
104.53
|
32.98
|
-5.69
|
-183.34
|
27.30
|
|||||
|
Net Profit Growth (%)
|
-126.13
|
103.89
|
-28.88
|
54.54
|
-281.46
|
26.42
|
|||||
|
EPS Growth (%)
|
-121.20
|
1.04
|
0.04
|
0.56
|
-1.80
|
0.27
|
|||||
|
Book Value Growth (%)
|
-4.98
|
--
|
--
|
--
|
--
|
--
|
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
|
--
|
23.17
|
-0.05
|
-0.08
|
-0.14
|
-0.58
|
|||||
|
Price / Book Value
|
1.51
|
2.98
|
0.52
|
-0.20
|
3.25
|
0.29
|
|||||
|
Dividend Yield (%)
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
EV/EBITDA
|
3.74
|
17.21
|
-0.57
|
-0.44
|
-0.10
|
3.58
|
|||||
|
Close Price ($)
|
7.89
|
14.88
|
16.62
|
28.00
|
112.00
|
166.60
|
|||||
|
High Price ($)
|
29.98
|
29.98
|
41.00
|
137.40
|
189.80
|
598.00
|
|||||
|
Low Price ($)
|
5.31
|
6.53
|
10.80
|
18.20
|
50.00
|
108.20
|
|||||
|
Market Cap ($ Cr)
|
57.46
|
--
|
--
|
--
|
--
|
--
|
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
|
--
|
1.88
|
6.65
|
-4.43
|
15.08
|
0.37
|
|||||
|
Short term debt to equity ratio
|
0.34
|
0.23
|
0.63
|
-0.12
|
0.38
|
0.05
|
|||||
|
Current Ratio
|
2.11
|
2.56
|
0.94
|
1.78
|
2.28
|
3.69
|
|||||
|
Quick Ratio
|
2.11
|
--
|
--
|
1.48
|
2.28
|
--
|
|||||
|
Interest Coverage
|
--
|
--
|
--
|
-14.24
|
-29.50
|
-21.54
|
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 (%)
|
1,342.22
|
45.63
|
--
|
6.87
|
--
|
--
|
|||||
|
Asset Turnover
|
0.01
|
0.01
|
--
|
0.36
|
0.02
|
0.42
|
|||||
|
Receivable days
|
--
|
1,183.01
|
--
|
25.08
|
--
|
11.83
|
|||||
|
Inventory Days
|
--
|
--
|
3,065.85
|
279.94
|
--
|
0.00
|
|||||
|
Payable days
|
--
|
254.56
|
399.17
|
199.05
|
5,670.65
|
22.85
|
|||||
|
Cash Conversion Cycle
|
--
|
--
|
--
|
105.96
|
-5,670.65
|
-11.02
|