Market cap
$55 Mln
Revenue (TTM)
$37 Mln
P/E Ratio
0
P/B Ratio
2.6
Div. Yield
0 %
Income Statement (CN¥ 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
|
5.76
|
49.18
|
162.37
|
183.19
|
357.55
|
330.23
|
|||||
|
Cost of Revenue
|
5.60
|
15.60
|
68.94
|
70.54
|
85.29
|
88.80
|
|||||
|
Gross Profit
|
0.16
|
33.58
|
93.43
|
112.65
|
272.26
|
241.43
|
|||||
|
Operating Expenses
|
33.70
|
123.52
|
214.45
|
231.95
|
383.11
|
412.75
|
|||||
|
Operating Profit (EBIT)
|
-33.54
|
-89.94
|
-121.03
|
-119.30
|
-110.85
|
-171.33
|
|||||
|
Other Income
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Profit before Tax
|
41.38
|
-187.99
|
-82.97
|
-171.94
|
-101.95
|
-164.51
|
|||||
|
Provision for Tax
|
--
|
--
|
--
|
-5.45
|
7.17
|
-1.03
|
|||||
|
Profit after Tax (Net Income)
|
2.21
|
-187.99
|
-82.97
|
-166.49
|
-101.95
|
-163.03
|
|||||
|
Minority Interest
|
--
|
--
|
--
|
--
|
--
|
-1.10
|
|||||
|
Consolidated Profit
|
--
|
--
|
--
|
-158.14
|
-101.95
|
-163.03
|
Liabilities (CN¥ 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
|
132.36
|
-140.81
|
19.48
|
92.78
|
194.41
|
288.16
|
|||||
|
Minority Interest
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Non-Current Liabilities
|
24.39
|
81.92
|
13.10
|
33.93
|
7.98
|
11.18
|
|||||
|
Current Liabilities
|
16.23
|
103.03
|
86.76
|
108.56
|
151.78
|
176.16
|
|||||
|
Total Liabilities
|
172.99
|
44.14
|
119.35
|
235.27
|
353.08
|
474.41
|
Assets (CN¥ 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
|
--
|
6.10
|
57.35
|
61.60
|
147.37
|
163.01
|
|||||
|
Current Assets
|
172.99
|
38.05
|
62.00
|
173.67
|
205.71
|
311.40
|
|||||
|
Total Assets
|
172.99
|
44.14
|
119.35
|
235.27
|
353.08
|
474.41
|
|||||
|
Total Debt*
|
6.21
|
48.47
|
24.79
|
17.41
|
11.06
|
9.96
|
|||||
|
Net Current Assets
|
156.66
|
-64.99
|
-24.77
|
73.46
|
53.93
|
135.24
|
Cashflow (CN¥ 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
|
-171.56
|
-34.72
|
-74.89
|
-109.68
|
-92.26
|
-88.85
|
|||||
|
Cash Flow from Investing Activities
|
-4.77
|
-0.02
|
--
|
-0.21
|
47.86
|
37.70
|
|||||
|
Cash from Financing Activities
|
159.13
|
30.16
|
13.97
|
91.24
|
7.00
|
-0.06
|
|||||
|
Net Cash Inflow / Outflow
|
--
|
--
|
--
|
--
|
--
|
--
|
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 (CN¥)
|
18.78
|
-87.44
|
-38.48
|
-96.86
|
-18,878.70
|
-102.38
|
|||||
|
Cash EPS (CN¥)
|
18.78
|
-87.44
|
-38.48
|
-94.40
|
-17,506.85
|
-97.91
|
|||||
|
Adjusted Book Value (CN¥)
|
1,125.55
|
--
|
9.04
|
53.98
|
36,002.41
|
180.95
|
|||||
|
Dividend per Share (CN¥)
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Cash Flow per Share (CN¥)
|
-1,458.83
|
-16.15
|
-34.73
|
-63.81
|
-17,084.26
|
-55.80
|
|||||
|
Free Cash Flow per Share (CN¥)
|
-1,458.83
|
-16.16
|
-34.73
|
-63.93
|
-17,263.52
|
-57.08
|
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 (%)
|
9.55
|
782.27
|
-107.43
|
-105.48
|
-40.49
|
-45.08
|
|||||
|
ROE (%)
|
-52.31
|
309.90
|
-147.81
|
-115.94
|
-42.25
|
-45.71
|
|||||
|
ROA (%)
|
2.03
|
-229.97
|
-46.79
|
-56.60
|
-24.64
|
-31.30
|
|||||
|
EBIT Margin (%)
|
--
|
-349.32
|
-73.61
|
-54.34
|
-31.00
|
-51.88
|
|||||
|
Net Margin (%)
|
38.34
|
-382.28
|
-51.10
|
-90.88
|
-28.51
|
-49.37
|
|||||
|
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 (%)
|
-0.88
|
-0.70
|
-0.11
|
-0.49
|
0.08
|
-0.49
|
|||||
|
EBIT Growth (%)
|
--
|
-43.74
|
-20.05
|
10.19
|
35.30
|
34.37
|
|||||
|
Net Profit Growth (%)
|
101.17
|
-126.57
|
50.16
|
-63.31
|
37.47
|
34.95
|
|||||
|
EPS Growth (%)
|
1.21
|
-1.27
|
0.60
|
0.99
|
-183.41
|
0.37
|
|||||
|
Book Value Growth (%)
|
--
|
--
|
--
|
--
|
--
|
--
|
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
|
0.05
|
-0.34
|
1.27
|
0.19
|
0.06
|
0.03
|
|||||
|
Short term debt to equity ratio
|
0.05
|
-0.25
|
1.02
|
0.09
|
0.05
|
0.02
|
|||||
|
Current Ratio
|
10.66
|
0.37
|
0.71
|
1.60
|
1.36
|
1.77
|
|||||
|
Quick Ratio
|
--
|
--
|
0.71
|
1.08
|
1.13
|
1.60
|
|||||
|
Interest Coverage
|
--
|
-171.96
|
--
|
-159.28
|
-12.45
|
-11.22
|
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 (%)
|
113.33
|
24.09
|
17.79
|
27.28
|
13.41
|
20.02
|
|||||
|
Asset Turnover
|
0.05
|
0.60
|
0.92
|
0.62
|
0.86
|
0.63
|
|||||
|
Receivable days
|
582.67
|
151.29
|
88.70
|
97.62
|
58.27
|
76.60
|
|||||
|
Inventory Days
|
--
|
0.00
|
149.83
|
234.05
|
136.32
|
64.49
|
|||||
|
Payable days
|
665.12
|
284.32
|
63.74
|
111.94
|
110.00
|
56.80
|
|||||
|
Cash Conversion Cycle
|
--
|
-133.04
|
174.79
|
219.73
|
84.59
|
84.29
|