Market cap
$51 Mln
Revenue (TTM)
$0 Mln
P/E Ratio
--
P/B Ratio
0.5
Div. Yield
0 %
Income Statement ($ 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
|
0.04
|
0.53
|
3.61
|
4.76
|
5.99
|
2.75
|
|||||
|
Gross Profit
|
-0.04
|
-0.53
|
-3.61
|
-4.76
|
-5.99
|
-2.75
|
|||||
|
Operating Expenses
|
36.15
|
52.37
|
73.54
|
159.17
|
200.18
|
155.56
|
|||||
|
Operating Profit (EBIT)
|
-36.18
|
-52.91
|
-73.54
|
-159.17
|
-206.17
|
-155.56
|
|||||
|
Other Income
|
--
|
--
|
--
|
--
|
--
|
-1.20
|
|||||
|
Profit before Tax
|
-30.28
|
-71.37
|
-74.14
|
-156.09
|
-225.25
|
-156.76
|
|||||
|
Provision for Tax
|
--
|
--
|
--
|
--
|
-2.07
|
0.04
|
|||||
|
Profit after Tax (Net Income)
|
-30.28
|
-71.37
|
-74.14
|
-156.09
|
-223.18
|
-156.79
|
|||||
|
Minority Interest
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Consolidated Profit
|
--
|
--
|
--
|
--
|
--
|
-156.79
|
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
|
107.38
|
113.87
|
169.44
|
225.83
|
363.61
|
555.20
|
|||||
|
Minority Interest
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Non-Current Liabilities
|
87.03
|
84.81
|
86.24
|
89.24
|
85.74
|
13.43
|
|||||
|
Current Liabilities
|
3.31
|
4.84
|
7.90
|
10.56
|
32.79
|
41.36
|
|||||
|
Total Liabilities
|
201.02
|
203.52
|
263.57
|
325.63
|
482.13
|
609.98
|
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
|
126.11
|
12.09
|
139.10
|
164.87
|
212.75
|
145.96
|
|||||
|
Current Assets
|
71.61
|
191.43
|
124.47
|
160.76
|
269.38
|
464.02
|
|||||
|
Total Assets
|
201.02
|
203.52
|
263.57
|
325.63
|
482.13
|
609.98
|
|||||
|
Total Debt*
|
3.67
|
85.18
|
86.89
|
86.05
|
79.90
|
--
|
|||||
|
Net Current Assets
|
68.30
|
186.59
|
116.57
|
150.20
|
236.59
|
422.66
|
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
|
--
|
-36.62
|
-55.70
|
-82.03
|
-180.16
|
-122.14
|
|||||
|
Cash Flow from Investing Activities
|
--
|
25.48
|
53.97
|
41.13
|
114.54
|
-474.40
|
|||||
|
Cash from Financing Activities
|
--
|
7.29
|
1.76
|
8.08
|
71.89
|
393.16
|
|||||
|
Net Cash Inflow / Outflow
|
--
|
--
|
--
|
--
|
--
|
-203.37
|
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 ($)
|
-4.47
|
-10.52
|
-11.36
|
-24.00
|
-34.37
|
-24.32
|
|||||
|
Cash EPS ($)
|
--
|
-10.45
|
-10.81
|
-23.10
|
-33.45
|
-23.89
|
|||||
|
Adjusted Book Value ($)
|
--
|
16.79
|
25.96
|
34.72
|
55.99
|
86.11
|
|||||
|
Dividend per Share ($)
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Cash Flow per Share ($)
|
--
|
-5.40
|
-8.53
|
-12.61
|
-27.74
|
-18.94
|
|||||
|
Free Cash Flow per Share ($)
|
--
|
-5.40
|
-10.07
|
-15.79
|
-40.77
|
-27.91
|
Profitability Ratios |
TTM | Dec-25 | Dec-24 | Dec-23 | Dec-22 | Dec-21 | Dec-20 | Dec-19 | Dec-18 | Dec-17 | Dec-16 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
ROCE (%)
|
--
|
-31.35
|
-26.09
|
-41.33
|
-44.69
|
-37.00
|
|||||
|
ROE (%)
|
-27.37
|
-50.39
|
-37.51
|
-52.96
|
-48.58
|
-37.00
|
|||||
|
ROA (%)
|
-13.58
|
-30.56
|
-25.16
|
-38.65
|
-40.87
|
-33.76
|
|||||
|
EBIT Margin (%)
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Net Margin (%)
|
--
|
--
|
--
|
--
|
--
|
13,120.84
|
|||||
|
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 (%)
|
71.50
|
0.90
|
56.45
|
32.01
|
-43.59
|
-362.37
|
|||||
|
Net Profit Growth (%)
|
64.17
|
3.73
|
52.50
|
30.06
|
-42.34
|
-315.48
|
|||||
|
EPS Growth (%)
|
65.39
|
0.07
|
0.53
|
0.30
|
-0.41
|
-3.13
|
|||||
|
Book Value Growth (%)
|
-20.67
|
--
|
--
|
--
|
--
|
--
|
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
|
--
|
-1.05
|
-1.68
|
-0.32
|
-0.02
|
-0.70
|
|||||
|
Price / Book Value
|
0.48
|
0.66
|
0.74
|
0.22
|
0.01
|
0.20
|
|||||
|
Dividend Yield (%)
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
EV/EBITDA
|
0.62
|
-1.29
|
-1.57
|
0.10
|
0.81
|
2.25
|
|||||
|
Close Price ($)
|
7.69
|
11.00
|
19.09
|
7.62
|
12.60
|
342.20
|
|||||
|
High Price ($)
|
33.83
|
42.79
|
92.00
|
18.54
|
379.40
|
589.80
|
|||||
|
Low Price ($)
|
5.67
|
10.17
|
7.28
|
6.07
|
9.42
|
288.40
|
|||||
|
Market Cap ($ Cr)
|
51.41
|
--
|
--
|
--
|
--
|
--
|
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
|
0.79
|
0.75
|
0.51
|
0.38
|
0.22
|
--
|
|||||
|
Short term debt to equity ratio
|
--
|
0.00
|
0.01
|
0.01
|
0.01
|
--
|
|||||
|
Current Ratio
|
21.67
|
39.53
|
15.76
|
15.22
|
8.22
|
11.22
|
|||||
|
Quick Ratio
|
21.67
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Interest Coverage
|
-4.51
|
-11.24
|
-7.36
|
-29.16
|
-118.62
|
-99.91
|
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
|
--
|
--
|
--
|
--
|
--
|
156.74
|
|||||
|
Payable days
|
--
|
491.79
|
94.65
|
137.12
|
241.80
|
601.43
|
|||||
|
Cash Conversion Cycle
|
--
|
--
|
--
|
--
|
--
|
--
|