Market cap
$27 Mln
Revenue (TTM)
$0 Mln
P/E Ratio
--
P/B Ratio
2.7
Div. Yield
0 %
Income Statement ($ Mln) |
Dec-25 | Dec-24 | Dec-23 | Dec-22 | Dec-21 | Dec-20 | Dec-19 | Dec-18 | Dec-17 | Dec-16 | Dec-15 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Operating Revenue
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Cost of Revenue
|
68.09
|
0.97
|
0.97
|
1.05
|
0.48
|
2.00
|
|||||
|
Gross Profit
|
-68.09
|
-0.97
|
-0.97
|
-1.05
|
-0.48
|
-2.00
|
|||||
|
Operating Expenses
|
34.18
|
100.90
|
125.47
|
104.02
|
63.54
|
18.00
|
|||||
|
Operating Profit (EBIT)
|
-102.27
|
-100.90
|
-125.47
|
-104.02
|
-64.02
|
-20.00
|
|||||
|
Other Income
|
--
|
--
|
--
|
3.22
|
0.33
|
-1.28
|
|||||
|
Profit before Tax
|
-105.61
|
-96.94
|
-117.67
|
-95.64
|
-54.85
|
-19.96
|
|||||
|
Provision for Tax
|
--
|
--
|
-1.63
|
-8.38
|
-0.48
|
-1.32
|
|||||
|
Profit after Tax (Net Income)
|
-105.61
|
-96.94
|
-117.67
|
-95.64
|
-54.85
|
-19.96
|
|||||
|
Minority Interest
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Consolidated Profit
|
--
|
--
|
--
|
-95.64
|
-54.85
|
-19.99
|
Liabilities ($ Mln) |
Dec-25 | Dec-24 | Dec-23 | Dec-22 | Dec-21 | Dec-20 | Dec-19 | Dec-18 | Dec-17 | Dec-16 | Dec-15 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Shareholder's Funds
|
27.79
|
44.84
|
130.19
|
235.14
|
321.08
|
274.28
|
|||||
|
Minority Interest
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Non-Current Liabilities
|
16.86
|
0.80
|
1.22
|
1.59
|
1.63
|
0.88
|
|||||
|
Current Liabilities
|
47.50
|
13.14
|
28.84
|
21.43
|
9.29
|
4.41
|
|||||
|
Total Liabilities
|
92.15
|
58.78
|
160.25
|
258.15
|
332.01
|
279.56
|
Assets ($ Mln) |
Dec-25 | Dec-24 | Dec-23 | Dec-22 | Dec-21 | Dec-20 | Dec-19 | Dec-18 | Dec-17 | Dec-16 | Dec-15 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Non-Current Assets
|
2.69
|
3.94
|
5.52
|
50.62
|
71.21
|
87.23
|
|||||
|
Current Assets
|
89.46
|
54.84
|
154.73
|
207.53
|
260.80
|
192.34
|
|||||
|
Total Assets
|
92.15
|
58.78
|
160.25
|
258.15
|
332.01
|
279.56
|
|||||
|
Total Debt*
|
0.80
|
1.22
|
1.59
|
1.91
|
1.92
|
1.00
|
|||||
|
Net Current Assets
|
--
|
41.71
|
125.89
|
186.10
|
251.51
|
187.93
|
Cashflow ($ Mln) |
Dec-25 | Dec-24 | Dec-23 | Dec-22 | Dec-21 | Dec-20 | Dec-19 | Dec-18 | Dec-17 | Dec-16 | Dec-15 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Cash From Operating Activities
|
-45.73
|
-97.17
|
-100.75
|
-72.47
|
-43.10
|
-24.11
|
|||||
|
Cash Flow from Investing Activities
|
-15.89
|
54.83
|
95.09
|
57.66
|
-4.08
|
-210.07
|
|||||
|
Cash from Financing Activities
|
82.46
|
0.19
|
0.49
|
0.65
|
97.09
|
292.75
|
|||||
|
Net Cash Inflow / Outflow
|
--
|
--
|
--
|
-14.15
|
49.91
|
58.57
|
Financials Ratios |
Dec-25 | Dec-24 | Dec-23 | Dec-22 | Dec-21 | Dec-20 | Dec-19 | Dec-18 | Dec-17 | Dec-16 | Dec-15 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Adjusted EPS ($)
|
-24.70
|
-25.19
|
-30.88
|
-25.29
|
-14.67
|
-6.14
|
|||||
|
Cash EPS ($)
|
-24.70
|
-24.94
|
-30.62
|
-25.07
|
-14.55
|
-6.14
|
|||||
|
Adjusted Book Value ($)
|
6.50
|
11.65
|
34.16
|
62.17
|
85.90
|
84.43
|
|||||
|
Dividend per Share ($)
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Cash Flow per Share ($)
|
-10.69
|
-25.25
|
-26.44
|
-19.16
|
-11.53
|
-7.42
|
|||||
|
Free Cash Flow per Share ($)
|
-10.69
|
-25.26
|
-26.52
|
-19.46
|
-11.95
|
-8.14
|
Profitability Ratios |
Dec-25 | Dec-24 | Dec-23 | Dec-22 | Dec-21 | Dec-20 | Dec-19 | Dec-18 | Dec-17 | Dec-16 | Dec-15 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
ROCE (%)
|
-282.94
|
-109.02
|
-63.81
|
-34.15
|
-18.34
|
-15.52
|
|||||
|
ROE (%)
|
-290.81
|
-110.77
|
-64.42
|
-34.39
|
-18.43
|
-15.68
|
|||||
|
ROA (%)
|
-139.94
|
-88.52
|
-56.25
|
-32.41
|
-17.94
|
-14.16
|
|||||
|
EBIT Margin (%)
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Net Margin (%)
|
--
|
--
|
--
|
-2,973.85
|
-16,423.05
|
1,557.77
|
|||||
|
Cash Profit Margin (%)
|
--
|
--
|
--
|
--
|
--
|
--
|
Growth Ratios |
Dec-25 | Dec-24 | Dec-23 | Dec-22 | Dec-21 | Dec-20 | Dec-19 | Dec-18 | Dec-17 | Dec-16 | Dec-15 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Revenue Growth (%)
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
EBIT Growth (%)
|
--
|
23.76
|
-42.86
|
-62.00
|
-180.02
|
-306.81
|
|||||
|
Net Profit Growth (%)
|
-8.94
|
17.62
|
-23.04
|
-74.36
|
-174.88
|
-286.65
|
|||||
|
EPS Growth (%)
|
0.02
|
0.18
|
-0.22
|
-0.72
|
-1.39
|
-2.88
|
|||||
|
Book Value Growth (%)
|
--
|
--
|
--
|
--
|
--
|
--
|
Valuation Ratios |
Dec-25 | Dec-24 | Dec-23 | Dec-22 | Dec-21 | Dec-20 | Dec-19 | Dec-18 | Dec-17 | Dec-16 | Dec-15 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Price / Earnings
|
-0.31
|
-0.02
|
-0.08
|
-0.13
|
-0.89
|
-5.58
|
|||||
|
Price / Book Value
|
1.16
|
0.05
|
0.07
|
0.05
|
0.15
|
0.41
|
|||||
|
Dividend Yield (%)
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
EV/EBITDA
|
0.54
|
0.50
|
1.08
|
2.12
|
3.74
|
3.70
|
|||||
|
Close Price ($)
|
7.57
|
5.87
|
24.30
|
31.70
|
130.30
|
342.50
|
|||||
|
High Price ($)
|
8.36
|
42.98
|
44.10
|
142.20
|
342.50
|
347.90
|
|||||
|
Low Price ($)
|
2.20
|
4.12
|
13.30
|
25.30
|
88.80
|
157.90
|
|||||
|
Market Cap ($ Cr)
|
--
|
--
|
--
|
--
|
--
|
--
|
Solvency Ratios |
Dec-25 | Dec-24 | Dec-23 | Dec-22 | Dec-21 | Dec-20 | Dec-19 | Dec-18 | Dec-17 | Dec-16 | Dec-15 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Debt to Equity
|
0.03
|
0.03
|
0.01
|
0.01
|
0.01
|
0.00
|
|||||
|
Short term debt to equity ratio
|
0.02
|
0.01
|
0.00
|
0.00
|
0.00
|
0.00
|
|||||
|
Current Ratio
|
1.88
|
4.18
|
5.37
|
9.68
|
28.07
|
43.66
|
|||||
|
Quick Ratio
|
--
|
--
|
--
|
9.74
|
28.32
|
43.96
|
|||||
|
Interest Coverage
|
--
|
--
|
--
|
-3.65
|
-18,283.33
|
-53.37
|
Operating Efficiency Ratios |
Dec-25 | Dec-24 | Dec-23 | Dec-22 | Dec-21 | Dec-20 | Dec-19 | Dec-18 | Dec-17 | Dec-16 | Dec-15 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Debtors to sales (%)
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Asset Turnover
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Receivable days
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Inventory Days
|
--
|
--
|
-462.50
|
-620.89
|
-1,386.27
|
-237.41
|
|||||
|
Payable days
|
13.16
|
84.35
|
495.67
|
534.63
|
657.68
|
144.18
|
|||||
|
Cash Conversion Cycle
|
--
|
--
|
--
|
--
|
--
|
--
|