Market cap
$12 Mln
Revenue (TTM)
$0 Mln
P/E Ratio
--
P/B Ratio
0.6
Div. Yield
0 %
Income Statement ($ 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
|
1.67
|
2.50
|
2.66
|
2.50
|
1.10
|
0.25
|
|||||
|
Gross Profit
|
-1.67
|
-2.50
|
-2.66
|
-2.50
|
-1.10
|
-0.25
|
|||||
|
Operating Expenses
|
18.34
|
17.36
|
30.44
|
27.84
|
28.52
|
14.65
|
|||||
|
Operating Profit (EBIT)
|
-18.84
|
-19.86
|
-30.44
|
-30.34
|
-28.52
|
-14.65
|
|||||
|
Other Income
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Profit before Tax
|
-18.67
|
-19.44
|
-30.44
|
-30.01
|
-28.52
|
-14.65
|
|||||
|
Provision for Tax
|
--
|
--
|
--
|
-32.84
|
-1.10
|
0.55
|
|||||
|
Profit after Tax (Net Income)
|
-18.67
|
-19.44
|
-30.44
|
-30.01
|
-27.42
|
-14.65
|
|||||
|
Minority Interest
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Consolidated Profit
|
--
|
--
|
--
|
--
|
--
|
-14.65
|
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
|
18.36
|
27.56
|
14.48
|
24.94
|
22.73
|
38.18
|
|||||
|
Minority Interest
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Non-Current Liabilities
|
1.13
|
1.56
|
3.38
|
3.38
|
4.49
|
1.78
|
|||||
|
Current Liabilities
|
2.25
|
3.16
|
3.08
|
5.39
|
5.82
|
2.26
|
|||||
|
Total Liabilities
|
24.00
|
32.28
|
20.94
|
33.71
|
33.04
|
42.22
|
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
|
3.25
|
4.40
|
8.37
|
9.08
|
10.81
|
3.24
|
|||||
|
Current Assets
|
18.50
|
27.88
|
12.58
|
24.63
|
22.23
|
38.98
|
|||||
|
Total Assets
|
40.24
|
32.28
|
20.94
|
33.71
|
33.04
|
42.22
|
|||||
|
Total Debt*
|
2.18
|
2.78
|
5.03
|
4.89
|
5.87
|
2.41
|
|||||
|
Net Current Assets
|
--
|
24.72
|
9.50
|
19.23
|
16.41
|
36.72
|
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
|
--
|
-12.71
|
-24.15
|
-23.34
|
-24.12
|
-13.51
|
|||||
|
Cash Flow from Investing Activities
|
--
|
--
|
-0.19
|
-0.60
|
-3.71
|
-0.31
|
|||||
|
Cash from Financing Activities
|
--
|
28.64
|
14.18
|
27.04
|
8.99
|
32.96
|
|||||
|
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 ($)
|
-1.86
|
-1.99
|
-12.60
|
-25.14
|
-33.51
|
-23.41
|
|||||
|
Cash EPS ($)
|
--
|
-1.73
|
-11.50
|
-23.05
|
-32.16
|
-22.15
|
|||||
|
Adjusted Book Value ($)
|
--
|
2.82
|
5.99
|
20.90
|
27.78
|
61.00
|
|||||
|
Dividend per Share ($)
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Cash Flow per Share ($)
|
--
|
-1.30
|
-10.00
|
-19.56
|
-29.48
|
-21.58
|
|||||
|
Free Cash Flow per Share ($)
|
--
|
-1.30
|
-10.04
|
-20.06
|
-34.01
|
-22.07
|
Profitability Ratios |
TTM | Dec-25 | Dec-24 | Dec-23 | Dec-22 | Dec-21 | Dec-20 | Dec-19 | Dec-18 | Dec-17 | Dec-16 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
ROCE (%)
|
--
|
-78.00
|
-123.38
|
-102.70
|
-79.24
|
-49.60
|
|||||
|
ROE (%)
|
-81.30
|
-92.49
|
-154.44
|
-125.90
|
-90.02
|
-51.87
|
|||||
|
ROA (%)
|
-60.64
|
-73.05
|
-111.38
|
-89.91
|
-72.86
|
-46.42
|
|||||
|
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 (%)
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
EBIT Growth (%)
|
18.89
|
34.32
|
1.36
|
-5.21
|
-94.64
|
-71.24
|
|||||
|
Net Profit Growth (%)
|
21.86
|
36.13
|
-1.43
|
-9.44
|
-87.12
|
-71.24
|
|||||
|
EPS Growth (%)
|
81.87
|
0.84
|
0.50
|
0.25
|
-0.43
|
-0.76
|
|||||
|
Book Value Growth (%)
|
-74.50
|
--
|
--
|
--
|
--
|
--
|
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
|
--
|
-1.18
|
-0.02
|
-0.05
|
-0.07
|
-0.19
|
|||||
|
Price / Book Value
|
0.59
|
0.83
|
0.04
|
0.07
|
0.08
|
0.07
|
|||||
|
Dividend Yield (%)
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
EV/EBITDA
|
-1.15
|
0.09
|
0.20
|
0.54
|
0.38
|
2.30
|
|||||
|
Close Price ($)
|
1.41
|
2.34
|
7.72
|
41.40
|
69.30
|
131.70
|
|||||
|
High Price ($)
|
2.73
|
12.53
|
57.90
|
118.50
|
149.40
|
309.57
|
|||||
|
Low Price ($)
|
1.17
|
1.17
|
6.51
|
19.50
|
41.40
|
128.40
|
|||||
|
Market Cap ($ Cr)
|
11.83
|
--
|
--
|
--
|
--
|
--
|
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
|
--
|
0.10
|
0.35
|
0.20
|
0.26
|
0.06
|
|||||
|
Short term debt to equity ratio
|
0.06
|
0.04
|
0.11
|
0.06
|
0.06
|
0.02
|
|||||
|
Current Ratio
|
8.21
|
8.82
|
4.08
|
4.57
|
3.82
|
17.28
|
|||||
|
Quick Ratio
|
8.21
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Interest Coverage
|
--
|
--
|
--
|
--
|
-25.86
|
-18.60
|
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
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Payable days
|
--
|
50.97
|
90.32
|
220.16
|
411.61
|
738.50
|
|||||
|
Cash Conversion Cycle
|
--
|
--
|
--
|
--
|
--
|
--
|