Market cap
$11 Mln
Revenue (TTM)
$-154 Mln
P/E Ratio
--
P/B Ratio
0.2
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
|
2,525.90
|
3,046.87
|
3,702.39
|
3,820.38
|
4,025.28
|
2,580.81
|
|||||
|
Cost of Revenue
|
2,513.52
|
2,973.16
|
3,535.78
|
3,567.69
|
3,849.68
|
2,388.30
|
|||||
|
Gross Profit
|
12.37
|
73.71
|
166.61
|
252.69
|
175.60
|
192.51
|
|||||
|
Operating Expenses
|
194.89
|
84.10
|
174.40
|
217.04
|
260.87
|
213.15
|
|||||
|
Operating Profit (EBIT)
|
-182.52
|
-10.38
|
-7.79
|
35.65
|
-85.27
|
-20.64
|
|||||
|
Other Income
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Profit before Tax
|
-182.31
|
-16.73
|
5.08
|
4.59
|
-179.20
|
19.82
|
|||||
|
Provision for Tax
|
-31.80
|
-18.34
|
-0.93
|
21.00
|
12.03
|
25.43
|
|||||
|
Profit after Tax (Net Income)
|
-149.46
|
2.71
|
3.33
|
-13.13
|
-191.23
|
3.43
|
|||||
|
Minority Interest
|
1.05
|
1.09
|
-2.67
|
3.28
|
33.32
|
46.54
|
|||||
|
Consolidated Profit
|
--
|
--
|
--
|
-13.13
|
-157.91
|
3.43
|
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
|
354.76
|
464.72
|
506.19
|
501.16
|
483.44
|
556.29
|
|||||
|
Minority Interest
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Non-Current Liabilities
|
54.01
|
69.35
|
67.87
|
70.10
|
52.88
|
61.50
|
|||||
|
Current Liabilities
|
394.75
|
337.06
|
458.79
|
487.94
|
609.06
|
466.23
|
|||||
|
Total Liabilities
|
798.36
|
867.03
|
1,031.94
|
1,055.62
|
1,145.38
|
1,130.56
|
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
|
393.50
|
394.15
|
332.50
|
336.40
|
377.94
|
395.57
|
|||||
|
Current Assets
|
404.86
|
472.88
|
699.43
|
719.22
|
767.44
|
734.98
|
|||||
|
Total Assets
|
798.36
|
867.03
|
1,031.94
|
1,055.62
|
1,145.38
|
1,130.56
|
|||||
|
Total Debt*
|
114.97
|
122.01
|
105.53
|
71.12
|
155.19
|
111.30
|
|||||
|
Net Current Assets
|
10.11
|
135.81
|
240.64
|
231.28
|
158.38
|
268.76
|
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
|
-37.94
|
-14.74
|
-97.28
|
74.72
|
-30.89
|
11.11
|
|||||
|
Cash Flow from Investing Activities
|
-19.68
|
0.93
|
18.38
|
77.21
|
-110.41
|
-187.08
|
|||||
|
Cash from Financing Activities
|
32.97
|
32.42
|
24.22
|
-82.14
|
68.67
|
153.09
|
|||||
|
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¥)
|
-2,132.15
|
3.25
|
3.39
|
-2.97
|
-43.27
|
0.65
|
|||||
|
Cash EPS (CN¥)
|
-1,908.12
|
29.33
|
29.57
|
3.50
|
-36.37
|
4.47
|
|||||
|
Adjusted Book Value (CN¥)
|
5,060.73
|
558.56
|
514.79
|
113.40
|
109.39
|
106.17
|
|||||
|
Dividend per Share (CN¥)
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Cash Flow per Share (CN¥)
|
-541.21
|
-17.71
|
-98.93
|
16.91
|
-6.99
|
2.12
|
|||||
|
Free Cash Flow per Share (CN¥)
|
-665.98
|
-26.25
|
-132.32
|
14.02
|
-25.26
|
-9.79
|
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 (%)
|
-28.30
|
0.45
|
0.56
|
-2.17
|
-29.28
|
15.52
|
|||||
|
ROE (%)
|
-36.48
|
0.56
|
0.66
|
-2.67
|
-36.78
|
-3.08
|
|||||
|
ROA (%)
|
-17.95
|
0.28
|
0.32
|
-1.19
|
-16.80
|
0.37
|
|||||
|
EBIT Margin (%)
|
-7.05
|
-0.41
|
-0.81
|
0.70
|
-2.12
|
-0.91
|
|||||
|
Net Margin (%)
|
-5.92
|
0.09
|
0.09
|
-0.34
|
-4.75
|
0.13
|
|||||
|
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 (%)
|
-0.17
|
-0.18
|
-0.03
|
-0.05
|
0.56
|
0.26
|
|||||
|
EBIT Growth (%)
|
-1,310.68
|
58.06
|
-213.36
|
131.14
|
-262.14
|
-206.16
|
|||||
|
Net Profit Growth (%)
|
-5,625.47
|
-18.87
|
125.39
|
93.13
|
-5,675.22
|
125.50
|
|||||
|
EPS Growth (%)
|
-656.80
|
-0.04
|
2.14
|
0.93
|
-67.10
|
1.01
|
|||||
|
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
|
0.32
|
0.26
|
0.21
|
0.14
|
0.32
|
0.20
|
|||||
|
Short term debt to equity ratio
|
0.32
|
0.25
|
0.19
|
0.14
|
0.32
|
0.16
|
|||||
|
Current Ratio
|
1.03
|
1.40
|
1.52
|
1.47
|
1.26
|
1.58
|
|||||
|
Quick Ratio
|
--
|
--
|
1.52
|
1.46
|
1.24
|
1.56
|
|||||
|
Interest Coverage
|
-42.45
|
-3.08
|
-6.17
|
4.67
|
-12.14
|
-2.92
|
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 (%)
|
13.33
|
12.93
|
14.99
|
13.72
|
13.32
|
14.77
|
|||||
|
Asset Turnover
|
3.03
|
3.21
|
3.55
|
3.47
|
3.54
|
2.75
|
|||||
|
Receivable days
|
52.83
|
56.88
|
53.23
|
50.67
|
41.61
|
49.12
|
|||||
|
Inventory Days
|
--
|
0.35
|
0.43
|
1.01
|
0.95
|
1.71
|
|||||
|
Payable days
|
22.34
|
24.56
|
28.27
|
32.11
|
28.61
|
38.33
|
|||||
|
Cash Conversion Cycle
|
--
|
32.66
|
25.39
|
19.57
|
13.96
|
12.51
|