Market cap
$54 Mln
Revenue (TTM)
$0 Mln
P/E Ratio
--
P/B Ratio
0.8
Div. Yield
0 %
Income Statement ($ Mln) |
TTM | Dec-25 | Dec-24 | Dec-23 | Dec-22 | Dec-21 | Dec-20 | Dec-19 | Dec-18 | Dec-17 | Dec-16 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Operating Revenue
|
--
|
--
|
--
|
7.00
|
--
|
--
|
|||||
|
Cost of Revenue
|
0.40
|
0.90
|
1.04
|
1.07
|
1.02
|
1.51
|
|||||
|
Gross Profit
|
-0.40
|
-0.90
|
-1.04
|
7.00
|
-1.02
|
-1.51
|
|||||
|
Operating Expenses
|
41.83
|
51.37
|
90.61
|
118.42
|
71.16
|
53.15
|
|||||
|
Operating Profit (EBIT)
|
-42.01
|
-52.27
|
-90.61
|
-111.42
|
-71.16
|
-54.66
|
|||||
|
Other Income
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Profit before Tax
|
-45.23
|
-56.03
|
-83.74
|
-101.87
|
-68.24
|
-54.63
|
|||||
|
Provision for Tax
|
--
|
--
|
--
|
0.90
|
-2.92
|
-1.35
|
|||||
|
Profit after Tax (Net Income)
|
-45.23
|
-56.03
|
-83.74
|
-101.87
|
-65.32
|
-54.63
|
|||||
|
Minority Interest
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Consolidated Profit
|
--
|
--
|
--
|
--
|
-68.24
|
-54.63
|
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
|
65.24
|
70.07
|
116.92
|
187.57
|
269.87
|
196.88
|
|||||
|
Minority Interest
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Non-Current Liabilities
|
--
|
--
|
7.44
|
15.92
|
18.70
|
12.85
|
|||||
|
Current Liabilities
|
2.76
|
6.57
|
20.33
|
17.74
|
11.00
|
8.21
|
|||||
|
Total Liabilities
|
70.76
|
76.65
|
144.68
|
221.24
|
299.57
|
217.93
|
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
|
0.44
|
0.92
|
7.19
|
14.29
|
13.85
|
6.28
|
|||||
|
Current Assets
|
67.56
|
75.73
|
137.49
|
206.95
|
285.72
|
211.65
|
|||||
|
Total Assets
|
135.56
|
76.65
|
144.68
|
221.24
|
299.57
|
217.93
|
|||||
|
Total Debt*
|
1.35
|
2.33
|
16.18
|
18.93
|
21.26
|
14.04
|
|||||
|
Net Current Assets
|
--
|
69.16
|
117.16
|
189.21
|
274.73
|
203.44
|
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
|
--
|
-51.78
|
-74.21
|
-81.65
|
-58.85
|
-42.44
|
|||||
|
Cash Flow from Investing Activities
|
--
|
92.46
|
80.43
|
76.05
|
-91.39
|
-28.44
|
|||||
|
Cash from Financing Activities
|
--
|
-10.59
|
0.10
|
0.64
|
127.86
|
112.59
|
|||||
|
Net Cash Inflow / Outflow
|
--
|
--
|
--
|
--
|
-22.38
|
41.70
|
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 ($)
|
-6.18
|
-7.66
|
-11.47
|
-1.40
|
-0.90
|
-0.98
|
|||||
|
Cash EPS ($)
|
--
|
-7.54
|
-11.33
|
-1.39
|
-0.89
|
-0.95
|
|||||
|
Adjusted Book Value ($)
|
--
|
9.58
|
16.02
|
2.58
|
3.74
|
3.52
|
|||||
|
Dividend per Share ($)
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Cash Flow per Share ($)
|
--
|
-7.08
|
-10.17
|
-1.12
|
-0.81
|
-0.76
|
|||||
|
Free Cash Flow per Share ($)
|
--
|
-7.08
|
-10.17
|
-1.15
|
-0.84
|
-0.76
|
Profitability Ratios |
TTM | Dec-25 | Dec-24 | Dec-23 | Dec-22 | Dec-21 | Dec-20 | Dec-19 | Dec-18 | Dec-17 | Dec-16 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
ROCE (%)
|
--
|
-54.53
|
-49.31
|
-40.94
|
-26.02
|
-30.57
|
|||||
|
ROE (%)
|
-61.04
|
-59.93
|
-55.00
|
-44.54
|
-27.99
|
-32.34
|
|||||
|
ROA (%)
|
-32.57
|
-50.63
|
-45.77
|
-39.12
|
-25.24
|
-29.55
|
|||||
|
EBIT Margin (%)
|
--
|
--
|
--
|
-1,433.14
|
--
|
--
|
|||||
|
Net Margin (%)
|
--
|
--
|
--
|
-1,455.29
|
--
|
--
|
|||||
|
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 (%)
|
57.95
|
36.37
|
18.12
|
-40.97
|
-30.64
|
-26.82
|
|||||
|
Net Profit Growth (%)
|
42.48
|
33.08
|
17.80
|
-55.96
|
-19.56
|
-40.11
|
|||||
|
EPS Growth (%)
|
-10.15
|
0.33
|
-7.19
|
-0.55
|
0.07
|
-0.25
|
|||||
|
Book Value Growth (%)
|
-37.03
|
--
|
--
|
--
|
--
|
--
|
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
|
--
|
-0.82
|
-0.59
|
-0.68
|
-7.79
|
-17.13
|
|||||
|
Price / Book Value
|
0.77
|
0.66
|
0.42
|
0.37
|
1.88
|
4.75
|
|||||
|
Dividend Yield (%)
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
EV/EBITDA
|
0.06
|
0.46
|
0.83
|
1.14
|
-3.61
|
-14.00
|
|||||
|
Close Price ($)
|
7.42
|
6.29
|
6.72
|
9.50
|
70.40
|
167.20
|
|||||
|
High Price ($)
|
7.55
|
6.93
|
11.35
|
74.40
|
185.50
|
172.80
|
|||||
|
Low Price ($)
|
3.53
|
3.53
|
5.20
|
6.75
|
43.05
|
46.10
|
|||||
|
Market Cap ($ Cr)
|
53.86
|
--
|
--
|
--
|
--
|
--
|
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
|
--
|
0.03
|
0.14
|
0.10
|
0.08
|
0.07
|
|||||
|
Short term debt to equity ratio
|
0.02
|
0.03
|
0.07
|
0.02
|
0.01
|
0.01
|
|||||
|
Current Ratio
|
24.46
|
11.52
|
6.76
|
11.66
|
25.98
|
25.77
|
|||||
|
Quick Ratio
|
24.46
|
--
|
--
|
--
|
--
|
25.47
|
|||||
|
Interest Coverage
|
-43.22
|
-38.15
|
-51.56
|
-64.72
|
-60.05
|
-342.58
|
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 (%)
|
--
|
--
|
--
|
32.73
|
--
|
--
|
|||||
|
Asset Turnover
|
--
|
--
|
--
|
0.03
|
--
|
--
|
|||||
|
Receivable days
|
--
|
--
|
--
|
119.54
|
--
|
--
|
|||||
|
Inventory Days
|
--
|
--
|
--
|
--
|
892.60
|
540.26
|
|||||
|
Payable days
|
--
|
846.55
|
2,090.00
|
1,838.24
|
804.59
|
530.46
|
|||||
|
Cash Conversion Cycle
|
--
|
--
|
--
|
--
|
--
|
--
|