Market cap
$14 Mln
Revenue (TTM)
$34 Mln
P/E Ratio
--
P/B Ratio
1.2
Div. Yield
0 %
Income Statement ($ Mln) |
TTM | Dec-25 | Dec-24 | Dec-23 | Dec-22 | Dec-21 | Dec-20 | Dec-19 | Dec-18 | Dec-17 | Dec-16 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Operating Revenue
|
34.18
|
68.98
|
99.05
|
142.57
|
221.17
|
247.77
|
|||||
|
Cost of Revenue
|
15.01
|
29.83
|
37.55
|
72.28
|
115.65
|
125.90
|
|||||
|
Gross Profit
|
19.17
|
39.15
|
61.50
|
70.29
|
105.52
|
121.86
|
|||||
|
Operating Expenses
|
30.13
|
51.40
|
73.32
|
146.48
|
283.68
|
155.94
|
|||||
|
Operating Profit (EBIT)
|
-10.96
|
-12.25
|
-11.82
|
-76.19
|
-178.16
|
-34.08
|
|||||
|
Other Income
|
--
|
--
|
--
|
--
|
0.75
|
-162.11
|
|||||
|
Profit before Tax
|
-17.62
|
-18.94
|
-11.91
|
-75.43
|
-196.67
|
-235.49
|
|||||
|
Provision for Tax
|
-0.76
|
0.04
|
-0.05
|
-0.87
|
-0.38
|
0.53
|
|||||
|
Profit after Tax (Net Income)
|
-16.85
|
-18.98
|
-11.86
|
-74.56
|
-196.29
|
-236.02
|
|||||
|
Minority Interest
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Consolidated Profit
|
--
|
--
|
--
|
--
|
-196.29
|
-234.72
|
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
|
12.62
|
15.21
|
30.02
|
36.03
|
101.95
|
224.23
|
|||||
|
Minority Interest
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Non-Current Liabilities
|
--
|
0.23
|
0.23
|
0.39
|
1.45
|
5.60
|
|||||
|
Current Liabilities
|
10.91
|
14.13
|
19.30
|
25.45
|
53.04
|
83.74
|
|||||
|
Total Liabilities
|
34.44
|
29.56
|
49.54
|
61.87
|
156.44
|
313.57
|
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
|
0.26
|
5.49
|
10.82
|
12.23
|
56.42
|
188.70
|
|||||
|
Current Assets
|
23.27
|
24.08
|
38.72
|
49.64
|
100.02
|
124.87
|
|||||
|
Total Assets
|
34.44
|
29.56
|
49.54
|
61.87
|
156.44
|
313.57
|
|||||
|
Total Debt*
|
0.04
|
4.63
|
7.41
|
12.15
|
22.75
|
40.42
|
|||||
|
Net Current Assets
|
12.36
|
9.95
|
19.42
|
24.19
|
46.98
|
43.91
|
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
|
--
|
-10.90
|
2.17
|
-13.39
|
-17.48
|
-41.97
|
|||||
|
Cash Flow from Investing Activities
|
--
|
-0.05
|
-0.24
|
-0.24
|
-0.68
|
-44.91
|
|||||
|
Cash from Financing Activities
|
--
|
-2.52
|
-4.91
|
-11.11
|
27.00
|
95.57
|
|||||
|
Net Cash Inflow / Outflow
|
--
|
--
|
--
|
--
|
8.84
|
8.70
|
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 ($)
|
-2.03
|
-2.39
|
-1.62
|
-0.94
|
-31.07
|
-56.47
|
|||||
|
Cash EPS ($)
|
-2.26
|
-2.19
|
-1.39
|
-0.88
|
-29.87
|
-54.71
|
|||||
|
Adjusted Book Value ($)
|
1.36
|
1.92
|
4.09
|
0.45
|
16.13
|
53.64
|
|||||
|
Dividend per Share ($)
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Cash Flow per Share ($)
|
--
|
-1.37
|
0.29
|
-0.17
|
-2.77
|
-10.04
|
|||||
|
Free Cash Flow per Share ($)
|
--
|
-1.38
|
0.29
|
-0.17
|
-2.78
|
-10.05
|
Profitability Ratios |
TTM | Dec-25 | Dec-24 | Dec-23 | Dec-22 | Dec-21 | Dec-20 | Dec-19 | Dec-18 | Dec-17 | Dec-16 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
ROCE (%)
|
--
|
-66.30
|
-27.71
|
-86.26
|
-100.83
|
-126.04
|
|||||
|
ROE (%)
|
-121.12
|
-83.95
|
-35.92
|
-108.08
|
-120.36
|
-190.64
|
|||||
|
ROA (%)
|
-33.45
|
-48.00
|
-21.29
|
-68.31
|
-83.53
|
-100.22
|
|||||
|
EBIT Margin (%)
|
-32.09
|
-26.08
|
-10.79
|
-51.42
|
-87.70
|
-89.70
|
|||||
|
Net Margin (%)
|
-49.30
|
-27.52
|
-11.98
|
-52.30
|
-88.45
|
-275.53
|
|||||
|
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 (%)
|
-60.10
|
-0.30
|
-0.31
|
-0.36
|
-0.11
|
0.33
|
|||||
|
EBIT Growth (%)
|
1.33
|
-68.23
|
85.42
|
62.21
|
12.72
|
-282.91
|
|||||
|
Net Profit Growth (%)
|
-42.47
|
-60.04
|
84.09
|
62.01
|
16.83
|
-273.89
|
|||||
|
EPS Growth (%)
|
-28.25
|
-0.48
|
-0.72
|
0.97
|
0.45
|
-17.68
|
|||||
|
Book Value Growth (%)
|
-56.49
|
--
|
--
|
--
|
--
|
--
|
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
|
--
|
-0.29
|
-1.49
|
-0.37
|
-0.02
|
-0.07
|
|||||
|
Price / Book Value
|
1.22
|
0.36
|
0.59
|
0.77
|
0.05
|
0.08
|
|||||
|
Dividend Yield (%)
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
EV/EBITDA
|
-0.16
|
-0.32
|
-0.78
|
-0.26
|
0.09
|
-0.13
|
|||||
|
Close Price ($)
|
1.32
|
0.70
|
2.40
|
4.19
|
9.24
|
49.32
|
|||||
|
High Price ($)
|
1.87
|
3.50
|
6.54
|
20.19
|
87.12
|
587.88
|
|||||
|
Low Price ($)
|
0.52
|
0.64
|
1.90
|
3.12
|
8.06
|
36.48
|
|||||
|
Market Cap ($ Cr)
|
13.89
|
--
|
--
|
--
|
--
|
--
|
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
|
--
|
0.30
|
0.25
|
0.34
|
0.22
|
0.18
|
|||||
|
Short term debt to equity ratio
|
0.00
|
0.30
|
0.25
|
0.34
|
0.22
|
0.18
|
|||||
|
Current Ratio
|
2.13
|
1.70
|
2.01
|
1.95
|
1.89
|
1.49
|
|||||
|
Quick Ratio
|
2.13
|
0.73
|
1.29
|
1.15
|
1.06
|
0.74
|
|||||
|
Interest Coverage
|
-18.79
|
-18.79
|
-8.78
|
-34.50
|
-71.95
|
-16.77
|
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 (%)
|
--
|
3.57
|
3.82
|
2.96
|
2.04
|
4.23
|
|||||
|
Asset Turnover
|
0.68
|
1.74
|
1.78
|
1.31
|
0.94
|
1.05
|
|||||
|
Receivable days
|
--
|
16.53
|
14.76
|
11.20
|
12.38
|
11.96
|
|||||
|
Inventory Days
|
--
|
168.54
|
166.04
|
161.84
|
168.51
|
137.26
|
|||||
|
Payable days
|
--
|
37.96
|
35.36
|
51.10
|
59.61
|
53.05
|
|||||
|
Cash Conversion Cycle
|
--
|
147.10
|
145.44
|
121.94
|
121.27
|
96.17
|